|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
538,432 | 527,598 | 430,759 | 771,175 | 744,279 |
 | I. Cash and cash equivalents |
|
|
103,248 | 74,716 | 54,519 | 164,474 | 276,599 |
 | 1. Cash |
|
|
1,628 | 596 | 399 | 354 | 2,660 |
 | 2. Cash equivalents |
|
|
101,620 | 74,120 | 54,120 | 164,120 | 273,939 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
430,822 | 448,443 | 292,014 | 600,133 | 445,759 |
 | 1. Short-term receivables of customers |
|
|
| | | | 179 |
 | 2. Prepayments to suppliers |
|
|
417,696 | 414,163 | 267,033 | 474,468 | 442,443 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 20,000 | 10,000 | 7,300 | |
 | 6. Other short-term receivables |
|
|
13,126 | 14,279 | 14,981 | 118,365 | 3,137 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| | | | 141 |
 | 1. Inventories |
|
|
| | | | 141 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,362 | 4,439 | 84,226 | 6,569 | 21,779 |
 | 1. Short-term prepaid expenses |
|
|
122 | 64 | 29 | 22 | 5 |
 | 2. Deductible VAT |
|
|
4,208 | 4,217 | 84,164 | 6,513 | 21,742 |
 | 3. Taxes and the State Receivables |
|
|
33 | 159 | 33 | 33 | 33 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,898,402 | 4,113,360 | 5,347,987 | 5,920,849 | 6,376,630 |
 | I. Long-term receivables |
|
|
3,883 | 3,883 | 3,883 | 3,883 | 3,878 |
 | 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 |
|
|
3,883 | 3,883 | 3,883 | 3,883 | 3,878 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,971 | 4,728 | 4,593 | 4,459 | 4,059,319 |
 | 1. Tangible fixed assets |
|
|
4,971 | 4,728 | 4,593 | 4,459 | 4,030,293 |
 | - Cost |
|
|
12,334 | 12,334 | 12,334 | 12,334 | 4,051,309 |
 | - Accumulated depreciation |
|
|
-7,364 | -7,607 | -7,741 | -7,875 | -21,015 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 29,026 |
 | - Cost |
|
|
42 | 42 | 42 | 42 | 29,189 |
 | - Accumulated depreciation |
|
|
-42 | -42 | -42 | -42 | -163 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
3,889,548 | 4,104,749 | 5,339,510 | 5,912,507 | 2,309,267 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,889,548 | 4,104,749 | 5,339,510 | 5,912,507 | 2,309,267 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
8,000 | 8,000 | 8,000 | 8,000 | 8,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-8,000 | -8,000 | -8,000 | -8,000 | -8,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| | | | 4,165 |
 | 1. Long-term prepaid expenses |
|
|
| | | | 4,165 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,436,835 | 4,640,958 | 5,778,746 | 6,692,024 | 7,120,908 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,347,557 | 2,553,176 | 3,692,888 | 4,212,304 | 4,665,103 |
 | I. Current liabilities |
|
|
1,199,620 | 1,233,110 | 409,368 | 296,487 | 547,322 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
123,000 | 123,000 | 126,100 | 259,200 | 273,410 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,363 | 1,608 | 257,645 | 5,451 | 12,439 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
103 | 223 | 306 | 416 | 994 |
 | 6. Payables to employees |
|
|
1,193 | 857 | 2,036 | 2,781 | 6,641 |
 | 7. Short-term accrued expenses |
|
|
| | | | 218,769 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,071,787 | 1,106,338 | 22,235 | 27,599 | 34,029 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,173 | 1,083 | 1,047 | 1,040 | 1,040 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,147,937 | 1,320,066 | 3,283,520 | 3,915,816 | 4,117,781 |
 | 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 |
|
|
| | 1,117,102 | 1,148,352 | 1,117,781 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,147,937 | 1,320,066 | 2,166,418 | 2,767,464 | 3,000,000 |
 | 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 |
|
|
2,089,277 | 2,087,782 | 2,085,858 | 2,479,720 | 2,455,805 |
 | I. ShareHolder's equity |
|
|
2,089,277 | 2,087,782 | 2,085,858 | 2,479,720 | 2,455,805 |
 | 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,320,000 | 2,320,000 |
 | 2. Share capital surplus |
|
|
91,835 | 91,835 | 91,835 | 155,781 | 155,671 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
9,286 | 9,286 | 9,286 | 9,286 | 9,286 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,070 | 2,070 | 2,070 | 2,070 | 2,070 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-13,913 | -15,408 | -17,333 | -7,417 | -31,222 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-7,114 | -13,913 | -13,913 | -17,333 | -13,913 |
 | - Profit after tax undistributed this period |
|
|
-6,799 | -1,495 | -3,419 | 9,916 | -17,308 |
 | 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 |
|
|
4,436,835 | 4,640,958 | 5,778,746 | 6,692,024 | 7,120,908 |
There is no report.
|
|