|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,818,864 | 2,010,165 | 1,290,241 | 1,263,784 | 1,266,909 |
| I. Cash and cash equivalents |
|
|
25,939 | 8,291 | 1,808 | 16,503 | 17,054 |
| 1. Cash |
|
|
25,939 | 8,291 | 1,453 | 16,503 | 17,054 |
| 2. Cash equivalents |
|
|
| | 355 | | |
| II. Short-term financial investments |
|
|
69,578 | 106,578 | 52,724 | 40,678 | 47,150 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
69,578 | 106,578 | 52,724 | 40,678 | 47,150 |
| III. Short-term receivables |
|
|
1,138,779 | 1,268,425 | 911,762 | 859,413 | 901,810 |
| 1. Short-term receivables of customers |
|
|
819,612 | 836,329 | 530,627 | 490,619 | 535,593 |
| 2. Prepayments to suppliers |
|
|
9,335 | 12,639 | 77,210 | 120,491 | 101,692 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 7,200 | 13,939 |
| 6. Other short-term receivables |
|
|
311,652 | 421,956 | 306,424 | 243,602 | 253,086 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,820 | -2,500 | -2,500 | -2,500 | -2,500 |
| IV. Inventories |
|
|
557,081 | 593,764 | 310,177 | 331,173 | 288,980 |
| 1. Inventories |
|
|
557,081 | 593,764 | 310,177 | 331,173 | 288,980 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
27,486 | 33,106 | 13,770 | 16,016 | 11,916 |
| 1. Short-term prepaid expenses |
|
|
5,126 | 10,631 | 2,132 | 2,544 | 1,857 |
| 2. Deductible VAT |
|
|
21,731 | 22,224 | 10,830 | 12,128 | 9,538 |
| 3. Taxes and the State Receivables |
|
|
630 | 251 | 808 | 1,344 | 520 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
913,956 | 911,288 | 521,221 | 521,022 | 485,123 |
| I. Long-term receivables |
|
|
4,414 | 4,527 | 2,752 | 2,752 | 2,752 |
| 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 |
|
|
4,414 | 4,527 | 2,752 | 2,752 | 2,752 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
679,516 | 682,680 | 243,032 | 243,452 | 179,739 |
| 1. Tangible fixed assets |
|
|
367,181 | 355,155 | 169,398 | 169,912 | 167,678 |
| - Cost |
|
|
525,119 | 525,119 | 285,587 | 289,460 | 292,809 |
| - Accumulated depreciation |
|
|
-157,938 | -169,964 | -116,188 | -119,548 | -125,131 |
| 2. Fixed assets of financial leasing |
|
|
88,152 | 85,534 | | | |
| - Cost |
|
|
104,735 | 104,735 | | | |
| - Accumulated depreciation |
|
|
-16,583 | -19,201 | | | |
| 3. Intangible fixed assets |
|
|
224,183 | 241,991 | 73,634 | 73,540 | 12,061 |
| - Cost |
|
|
259,152 | 284,515 | 81,399 | 81,399 | 15,037 |
| - Accumulated depreciation |
|
|
-34,969 | -42,523 | -7,765 | -7,859 | -2,976 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
8,553 | 8,553 | 8,981 | 12,309 | 7,459 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
8,553 | 8,553 | 8,981 | 12,309 | 7,459 |
| IV. Long-term financial investments |
|
|
178,869 | 176,577 | 242,066 | 239,371 | 273,173 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
172,569 | 172,277 | 172,596 | 172,277 | 209,000 |
| 3. Other investments in equity instruments |
|
|
| | 65,170 | 65,170 | 65,170 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -377 | -3,297 |
| 5. Investments holding until maturity |
|
|
6,300 | 4,300 | 4,300 | 2,300 | 2,300 |
| V. Total other long-term assets |
|
|
35,187 | 31,753 | 24,391 | 23,138 | 22,000 |
| 1. Long-term prepaid expenses |
|
|
35,187 | 31,753 | 24,391 | 23,138 | 22,000 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
7,417 | 7,198 | | | |
| TOTAL ASSETS |
|
|
2,732,819 | 2,921,453 | 1,811,462 | 1,784,805 | 1,752,032 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,618,836 | 1,680,067 | 983,595 | 949,564 | 959,221 |
| I. Current liabilities |
|
|
1,493,960 | 1,610,553 | 982,936 | 949,564 | 945,297 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,095,652 | 1,202,340 | 761,398 | 743,051 | 704,211 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
349,424 | 287,824 | 142,693 | 108,874 | 103,207 |
| 4. Advances from customers |
|
|
10,863 | 36,287 | 59,624 | 78,856 | 121,177 |
| 5. Taxes and other payables to the State Budget |
|
|
4,392 | 8,712 | 4,066 | 4,242 | 3,449 |
| 6. Payables to employees |
|
|
6,770 | 5,225 | 2,515 | 2,516 | 1,103 |
| 7. Short-term accrued expenses |
|
|
3,800 | 6,704 | 2,093 | 949 | 2,024 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
16,116 | 58,916 | 6,004 | 6,535 | 5,582 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
6,943 | 4,543 | 4,543 | 4,543 | 4,543 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
124,876 | 69,514 | 659 | | 13,924 |
| 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 |
|
|
124,814 | 69,514 | | | 13,924 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
62 | | 659 | | |
| 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 |
|
|
1,113,983 | 1,241,386 | 827,867 | 835,241 | 792,811 |
| I. ShareHolder's equity |
|
|
1,113,983 | 1,241,386 | 827,867 | 835,241 | 792,811 |
| 1. Owner's investment capital |
|
|
700,000 | 700,000 | 700,000 | 700,000 | 700,000 |
| 2. Share capital surplus |
|
|
-200 | -200 | -200 | -200 | -200 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-2 | -2 | -2 | -2 | -2 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
5,886 | 5,886 | 5,886 | 5,886 | 5,886 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
155,781 | 193,298 | 97,952 | 105,422 | 87,127 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
147,171 | 187,896 | 182,228 | 182,192 | 74,724 |
| - Profit after tax undistributed this period |
|
|
8,610 | 5,403 | -84,276 | -76,770 | 12,403 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
252,518 | 342,403 | 24,231 | 24,135 | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
2,732,819 | 2,921,453 | 1,811,462 | 1,784,805 | 1,752,032 |
There is no report.
|
|