|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
411,716 | 404,660 | 296,083 | 277,878 | 351,659 |
| I. Cash and cash equivalents |
|
|
50,126 | 95,897 | 58,731 | 10,868 | 99,441 |
| 1. Cash |
|
|
15,126 | 10,897 | 13,731 | 10,868 | 9,441 |
| 2. Cash equivalents |
|
|
35,000 | 85,000 | 45,000 | | 90,000 |
| II. Short-term financial investments |
|
|
196,000 | 151,000 | 71,000 | 71,000 | 81,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
196,000 | 151,000 | 71,000 | 71,000 | 81,000 |
| III. Short-term receivables |
|
|
109,869 | 101,192 | 101,704 | 112,409 | 78,259 |
| 1. Short-term receivables of customers |
|
|
62,283 | 58,081 | 40,180 | 43,006 | 45,950 |
| 2. Prepayments to suppliers |
|
|
20,763 | 18,739 | 35,607 | 20,481 | 4,495 |
| 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 |
|
|
46,036 | 43,628 | 45,173 | 68,179 | 47,070 |
| 7. Provision for doubtful short-term receivables |
|
|
-19,213 | -19,257 | -19,257 | -19,257 | -19,257 |
| IV. Inventories |
|
|
17,415 | 14,833 | 17,522 | 32,491 | 22,645 |
| 1. Inventories |
|
|
17,415 | 14,833 | 17,522 | 32,491 | 22,645 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
38,306 | 41,739 | 47,125 | 51,110 | 70,314 |
| 1. Short-term prepaid expenses |
|
|
7,512 | 7,858 | 8,323 | 7,388 | 16,537 |
| 2. Deductible VAT |
|
|
30,784 | 33,871 | 38,792 | 43,713 | 53,767 |
| 3. Taxes and the State Receivables |
|
|
10 | 10 | 10 | 10 | 10 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
509,593 | 500,129 | 936,248 | 960,120 | 959,728 |
| I. Long-term receivables |
|
|
4 | 4 | 4,829 | 4,829 | 14,794 |
| 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 |
|
|
4 | 4 | 4,829 | 4,829 | 14,794 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
431,593 | 419,328 | 838,589 | 822,459 | 803,217 |
| 1. Tangible fixed assets |
|
|
431,593 | 419,328 | 838,452 | 822,334 | 803,103 |
| - Cost |
|
|
586,812 | 586,812 | 1,023,290 | 1,030,571 | 1,034,782 |
| - Accumulated depreciation |
|
|
-155,218 | -167,484 | -184,838 | -208,237 | -231,680 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | 137 | 125 | 114 |
| - Cost |
|
|
218 | 218 | 358 | 358 | 358 |
| - Accumulated depreciation |
|
|
-218 | -218 | -221 | -233 | -244 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
5,636 | 1,016 | 2,553 | 1,604 | 12 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
5,636 | 1,016 | 2,553 | 1,604 | 12 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 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 |
|
|
72,360 | 79,781 | 90,277 | 131,228 | 141,705 |
| 1. Long-term prepaid expenses |
|
|
70,407 | 77,828 | 88,325 | 129,276 | 139,753 |
| 2. Deferred income tax assets |
|
|
1,952 | 1,952 | 1,952 | 1,952 | 1,952 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
921,309 | 904,789 | 1,232,330 | 1,237,998 | 1,311,386 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
474,088 | 433,877 | 761,465 | 775,859 | 717,196 |
| I. Current liabilities |
|
|
244,780 | 216,675 | 267,614 | 301,433 | 266,755 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
59,955 | 67,955 | 104,800 | 100,546 | 82,865 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
95,310 | 86,684 | 64,006 | 78,263 | 101,430 |
| 4. Advances from customers |
|
|
16,151 | 7,346 | 348 | 8,761 | 38 |
| 5. Taxes and other payables to the State Budget |
|
|
12,429 | 5,902 | 1,744 | 4,559 | 3,067 |
| 6. Payables to employees |
|
|
25,711 | 22,452 | 30,746 | 28,673 | 32,256 |
| 7. Short-term accrued expenses |
|
|
20,778 | 9,669 | 27,194 | 51,371 | 7,124 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | 15,447 | 6,613 | 18,829 |
| 11. Other short-term payables |
|
|
13,574 | 16,321 | 14,349 | 17,362 | 16,116 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
872 | 346 | 8,979 | 5,287 | 5,029 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
229,308 | 217,202 | 493,851 | 474,426 | 450,441 |
| 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 |
|
|
| | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
229,308 | 217,202 | 493,851 | 474,426 | 450,441 |
| 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 |
|
|
447,222 | 470,913 | 470,865 | 462,139 | 594,191 |
| I. ShareHolder's equity |
|
|
447,222 | 470,913 | 470,865 | 462,139 | 594,191 |
| 1. Owner's investment capital |
|
|
311,100 | 311,100 | 311,100 | 311,100 | 430,873 |
| 2. Share capital surplus |
|
|
10 | 10 | 10 | 10 | -162 |
| 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 |
|
|
10,150 | 10,150 | 97,850 | 97,850 | 97,850 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
125,962 | 149,653 | 61,906 | 53,180 | 65,630 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
76 | 125,360 | 28,891 | 1,843 | 1,843 |
| - Profit after tax undistributed this period |
|
|
125,886 | 24,292 | 33,015 | 51,337 | 63,787 |
| 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 |
|
|
921,309 | 904,789 | 1,232,330 | 1,237,998 | 1,311,386 |
There is no report.
|
|