|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
404,660 | 296,083 | 277,878 | 351,659 | 370,224 |
| I. Cash and cash equivalents |
|
|
95,897 | 58,731 | 10,868 | 99,441 | 64,458 |
| 1. Cash |
|
|
10,897 | 13,731 | 10,868 | 9,441 | 14,458 |
| 2. Cash equivalents |
|
|
85,000 | 45,000 | | 90,000 | 50,000 |
| II. Short-term financial investments |
|
|
151,000 | 71,000 | 71,000 | 81,000 | 111,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
151,000 | 71,000 | 71,000 | 81,000 | 111,000 |
| III. Short-term receivables |
|
|
101,192 | 101,704 | 112,409 | 78,259 | 96,058 |
| 1. Short-term receivables of customers |
|
|
58,081 | 40,180 | 43,006 | 45,950 | 66,098 |
| 2. Prepayments to suppliers |
|
|
18,739 | 35,607 | 20,481 | 4,495 | 6,962 |
| 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 |
|
|
43,628 | 45,173 | 68,179 | 47,070 | 42,255 |
| 7. Provision for doubtful short-term receivables |
|
|
-19,257 | -19,257 | -19,257 | -19,257 | -19,257 |
| IV. Inventories |
|
|
14,833 | 17,522 | 32,491 | 22,645 | 22,775 |
| 1. Inventories |
|
|
14,833 | 17,522 | 32,491 | 22,645 | 22,775 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
41,739 | 47,125 | 51,110 | 70,314 | 75,933 |
| 1. Short-term prepaid expenses |
|
|
7,858 | 8,323 | 7,388 | 16,537 | 16,986 |
| 2. Deductible VAT |
|
|
33,871 | 38,792 | 43,713 | 53,767 | 58,936 |
| 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 |
|
|
500,129 | 936,248 | 960,120 | 959,728 | 920,544 |
| I. Long-term receivables |
|
|
4 | 4,829 | 4,829 | 14,794 | 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 | 4,829 | 4,829 | 14,794 | 14,794 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
419,328 | 838,589 | 822,459 | 803,217 | 779,668 |
| 1. Tangible fixed assets |
|
|
419,328 | 838,452 | 822,334 | 803,103 | 779,566 |
| - Cost |
|
|
586,812 | 1,023,290 | 1,030,571 | 1,034,782 | 1,034,782 |
| - Accumulated depreciation |
|
|
-167,484 | -184,838 | -208,237 | -231,680 | -255,217 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| 137 | 125 | 114 | 102 |
| - Cost |
|
|
218 | 358 | 358 | 358 | 358 |
| - Accumulated depreciation |
|
|
-218 | -221 | -233 | -244 | -256 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,016 | 2,553 | 1,604 | 12 | 12 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,016 | 2,553 | 1,604 | 12 | 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 |
|
|
79,781 | 90,277 | 131,228 | 141,705 | 126,070 |
| 1. Long-term prepaid expenses |
|
|
77,828 | 88,325 | 129,276 | 139,753 | 124,118 |
| 2. Deferred income tax assets |
|
|
1,952 | 1,952 | 1,952 | 1,952 | 1,952 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
904,789 | 1,232,330 | 1,237,998 | 1,311,386 | 1,290,768 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
433,877 | 761,465 | 775,859 | 717,196 | 670,289 |
| I. Current liabilities |
|
|
216,675 | 267,614 | 301,433 | 266,755 | 240,666 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
67,955 | 104,800 | 100,546 | 82,865 | 72,880 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
86,684 | 64,006 | 78,263 | 101,430 | 88,709 |
| 4. Advances from customers |
|
|
7,346 | 348 | 8,761 | 38 | 84 |
| 5. Taxes and other payables to the State Budget |
|
|
5,902 | 1,744 | 4,559 | 3,067 | 4,667 |
| 6. Payables to employees |
|
|
22,452 | 30,746 | 28,673 | 32,256 | 33,573 |
| 7. Short-term accrued expenses |
|
|
9,669 | 27,194 | 51,371 | 7,124 | 3,941 |
| 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 | 16,278 |
| 11. Other short-term payables |
|
|
16,321 | 14,349 | 17,362 | 16,116 | 16,635 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
346 | 8,979 | 5,287 | 5,029 | 3,898 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
217,202 | 493,851 | 474,426 | 450,441 | 429,622 |
| 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 |
|
|
217,202 | 493,851 | 474,426 | 450,441 | 429,622 |
| 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 |
|
|
470,913 | 470,865 | 462,139 | 594,191 | 620,480 |
| I. ShareHolder's equity |
|
|
470,913 | 470,865 | 462,139 | 594,191 | 620,480 |
| 1. Owner's investment capital |
|
|
311,100 | 311,100 | 311,100 | 430,873 | 430,873 |
| 2. Share capital surplus |
|
|
10 | 10 | 10 | -162 | -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 | 97,850 | 97,850 | 97,850 | 97,850 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
149,653 | 61,906 | 53,180 | 65,630 | 91,919 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
125,360 | 28,891 | 1,843 | 1,843 | 65,911 |
| - Profit after tax undistributed this period |
|
|
24,292 | 33,015 | 51,337 | 63,787 | 26,008 |
| 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 |
|
|
904,789 | 1,232,330 | 1,237,998 | 1,311,386 | 1,290,768 |
There is no report.
|
|