|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,663,690 | 1,438,370 | 1,580,253 | 1,645,637 | 1,656,821 |
| I. Cash and cash equivalents |
|
|
113,688 | 86,290 | 103,212 | 96,218 | 161,949 |
| 1. Cash |
|
|
113,688 | 86,290 | 103,212 | 96,218 | 161,949 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
542,000 | 320,870 | 505,870 | 505,870 | 505,870 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
542,000 | 320,870 | 505,870 | 505,870 | 505,870 |
| III. Short-term receivables |
|
|
154,023 | 362,352 | 349,622 | 376,379 | 298,208 |
| 1. Short-term receivables of customers |
|
|
104,918 | 284,066 | 285,942 | 306,167 | 226,236 |
| 2. Prepayments to suppliers |
|
|
15,284 | 55,911 | 51,441 | 45,840 | 37,368 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
35,206 | 23,761 | 13,245 | 25,379 | 35,794 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,385 | -1,385 | -1,006 | -1,006 | -1,190 |
| IV. Inventories |
|
|
759,924 | 584,064 | 542,715 | 568,580 | 573,886 |
| 1. Inventories |
|
|
762,362 | 586,502 | 544,748 | 570,613 | 577,597 |
| 2. Provision for decline in value of inventories |
|
|
-2,438 | -2,438 | -2,033 | -2,033 | -3,710 |
| V. Other current assets |
|
|
94,055 | 84,793 | 78,833 | 98,591 | 116,907 |
| 1. Short-term prepaid expenses |
|
|
7,620 | 6,810 | 5,158 | 8,857 | 4,821 |
| 2. Deductible VAT |
|
|
86,435 | 77,984 | 73,675 | 89,733 | 112,087 |
| 3. Taxes and the State Receivables |
|
|
| | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
752,256 | 732,792 | 723,241 | 715,969 | 707,319 |
| I. Long-term receivables |
|
|
6,447 | 6,466 | 6,106 | 6,356 | 5,332 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
6,447 | 6,466 | 6,106 | 6,356 | 5,332 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
578,089 | 555,680 | 539,319 | 537,394 | 332,030 |
| 1. Tangible fixed assets |
|
|
316,002 | 297,091 | 284,234 | 285,825 | 274,687 |
| - Cost |
|
|
1,214,104 | 1,214,104 | 1,220,376 | 1,241,185 | 1,240,959 |
| - Accumulated depreciation |
|
|
-898,102 | -917,013 | -936,141 | -955,359 | -966,273 |
| 2. Fixed assets of financial leasing |
|
|
58,657 | 56,583 | 54,486 | 52,366 | 49,628 |
| - Cost |
|
|
67,294 | 67,294 | 67,294 | 67,294 | 66,298 |
| - Accumulated depreciation |
|
|
-8,637 | -10,711 | -12,808 | -14,928 | -16,670 |
| 3. Intangible fixed assets |
|
|
203,429 | 202,006 | 200,599 | 199,203 | 7,715 |
| - Cost |
|
|
263,191 | 263,191 | 263,191 | 263,191 | 39,177 |
| - Accumulated depreciation |
|
|
-59,762 | -61,184 | -62,592 | -63,988 | -31,462 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
85,393 | 88,551 | 96,633 | 88,529 | 87,039 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
85,393 | 88,551 | 96,633 | 88,529 | 87,039 |
| IV. Long-term financial investments |
|
|
32,500 | 32,500 | 32,500 | 32,500 | 32,500 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
32,500 | 32,500 | 32,500 | 32,500 | 32,500 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
49,828 | 49,595 | 48,682 | 51,189 | 250,419 |
| 1. Long-term prepaid expenses |
|
|
13,256 | 12,908 | 11,049 | 10,556 | 209,297 |
| 2. Deferred income tax assets |
|
|
3,267 | 3,267 | 3,414 | 3,414 | 3,431 |
| 3. Other long-term assets |
|
|
33,305 | 33,420 | 34,219 | 37,219 | 37,690 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,415,946 | 2,171,162 | 2,303,493 | 2,361,607 | 2,364,140 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,491,342 | 1,266,867 | 1,413,486 | 1,450,538 | 1,419,672 |
| I. Current liabilities |
|
|
1,445,859 | 1,228,050 | 1,380,550 | 1,423,777 | 1,398,057 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,149,448 | 906,417 | 947,662 | 1,011,580 | 1,071,747 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
85,737 | 144,351 | 180,276 | 121,947 | 143,576 |
| 4. Advances from customers |
|
|
42,583 | 5,672 | 3,861 | 25,146 | 12,145 |
| 5. Taxes and other payables to the State Budget |
|
|
4,016 | 2,968 | 21,431 | 22,346 | 8,215 |
| 6. Payables to employees |
|
|
104,321 | 65,240 | 75,681 | 76,654 | 94,505 |
| 7. Short-term accrued expenses |
|
|
19,468 | 67,232 | 75,276 | 122,462 | 25,941 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,678 | 5,267 | 38,306 | 6,336 | 4,454 |
| 12. Provision for short term payables |
|
|
9,220 | 9,220 | 9,589 | 9,589 | 10,128 |
| 13. Bonus and welfare fund |
|
|
25,386 | 21,683 | 28,467 | 27,715 | 27,347 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
45,483 | 38,816 | 32,935 | 26,762 | 21,614 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,410 | 1,410 | 1,910 | 1,910 | 1,910 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
44,074 | 37,407 | 31,026 | 24,852 | 19,705 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
924,604 | 904,296 | 890,007 | 911,069 | 944,468 |
| I. ShareHolder's equity |
|
|
924,604 | 904,296 | 890,007 | 911,069 | 944,468 |
| 1. Owner's investment capital |
|
|
464,717 | 464,717 | 464,717 | 464,717 | 464,717 |
| 2. Share capital surplus |
|
|
1,585 | 1,585 | 1,585 | 1,585 | 1,585 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
311,688 | 311,688 | 355,111 | 355,111 | 355,111 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
146,614 | 126,306 | 68,595 | 89,656 | 123,055 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-11,318 | 100,142 | 9,397 | 9,397 | 7,853 |
| - Profit after tax undistributed this period |
|
|
157,931 | 26,164 | 59,198 | 80,259 | 115,202 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,415,946 | 2,171,162 | 2,303,493 | 2,361,607 | 2,364,140 |
There is no report.
|
|