|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,387,558 | 1,417,782 | 1,630,171 | 1,552,075 | 1,991,378 |
| I. Cash and cash equivalents |
|
|
272,006 | 249,330 | 565,020 | 434,859 | 517,432 |
| 1. Cash |
|
|
232,006 | 211,330 | 318,020 | 279,859 | 377,432 |
| 2. Cash equivalents |
|
|
40,000 | 38,000 | 247,000 | 155,000 | 140,000 |
| II. Short-term financial investments |
|
|
599,680 | 724,660 | 426,660 | 647,680 | 718,965 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
599,680 | 724,660 | 426,660 | 647,680 | 718,965 |
| III. Short-term receivables |
|
|
461,987 | 394,575 | 569,178 | 426,187 | 709,164 |
| 1. Short-term receivables of customers |
|
|
361,183 | 317,296 | 429,795 | 349,138 | 605,587 |
| 2. Prepayments to suppliers |
|
|
3,039 | 12,743 | 16,374 | 11,846 | 18,229 |
| 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 |
|
|
115,878 | 83,154 | 142,032 | 84,658 | 123,460 |
| 7. Provision for doubtful short-term receivables |
|
|
-18,113 | -18,619 | -19,024 | -19,455 | -38,111 |
| IV. Inventories |
|
|
40,526 | 33,509 | 51,092 | 34,595 | 44,475 |
| 1. Inventories |
|
|
45,203 | 38,185 | 55,769 | 39,272 | 50,492 |
| 2. Provision for decline in value of inventories |
|
|
-4,676 | -4,676 | -4,676 | -4,676 | -6,017 |
| V. Other current assets |
|
|
13,359 | 15,708 | 18,220 | 8,754 | 1,342 |
| 1. Short-term prepaid expenses |
|
|
1,453 | 3,155 | 3,243 | 2,517 | 1,342 |
| 2. Deductible VAT |
|
|
11,428 | 12,075 | 14,499 | 5,759 | |
| 3. Taxes and the State Receivables |
|
|
478 | 478 | 478 | 478 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
172,572 | 168,216 | 197,684 | 202,931 | 234,358 |
| I. Long-term receivables |
|
|
5 | 5 | 2,005 | 2,005 | 2,005 |
| 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 |
|
|
5 | 5 | 2,005 | 2,005 | 2,005 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
131,316 | 122,256 | 125,926 | 124,461 | 152,820 |
| 1. Tangible fixed assets |
|
|
130,309 | 121,348 | 124,634 | 123,296 | 151,781 |
| - Cost |
|
|
1,001,539 | 1,002,858 | 1,016,929 | 1,026,898 | 1,067,085 |
| - Accumulated depreciation |
|
|
-871,230 | -881,509 | -892,295 | -903,602 | -915,304 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
1,007 | 907 | 1,292 | 1,165 | 1,039 |
| - Cost |
|
|
19,663 | 19,663 | 20,146 | 20,146 | 20,146 |
| - Accumulated depreciation |
|
|
-18,656 | -18,755 | -18,854 | -18,981 | -19,108 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
13,922 | 20,059 | 46,457 | 50,842 | 1,812 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
13,922 | 20,059 | 46,457 | 50,842 | 1,812 |
| 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 |
|
|
27,330 | 25,896 | 23,296 | 25,623 | 77,720 |
| 1. Long-term prepaid expenses |
|
|
15,489 | 14,056 | 12,865 | 11,689 | 27,788 |
| 2. Deferred income tax assets |
|
|
11,841 | 11,841 | 10,432 | 13,934 | 49,932 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,560,131 | 1,585,998 | 1,827,855 | 1,755,006 | 2,225,735 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
791,341 | 786,415 | 1,022,999 | 935,134 | 1,427,582 |
| I. Current liabilities |
|
|
745,621 | 739,961 | 961,599 | 864,285 | 1,190,813 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
324,310 | 300,819 | 405,276 | 243,963 | 554,711 |
| 4. Advances from customers |
|
|
31,055 | 51,800 | 36,414 | 34,875 | 28,069 |
| 5. Taxes and other payables to the State Budget |
|
|
14,069 | 12,263 | 15,455 | 13,129 | 54,829 |
| 6. Payables to employees |
|
|
53,302 | 8,371 | 27,094 | 32,536 | 76,133 |
| 7. Short-term accrued expenses |
|
|
269,835 | 326,084 | 410,817 | 471,716 | 249,344 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,092 | 2,092 | 8,893 | 8,893 | 155,496 |
| 11. Other short-term payables |
|
|
37,417 | 30,857 | 43,553 | 48,870 | 64,517 |
| 12. Provision for short term payables |
|
|
7,676 | 7,676 | 631 | | |
| 13. Bonus and welfare fund |
|
|
5,865 | | 13,467 | 10,303 | 7,714 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
45,721 | 46,454 | 61,400 | 70,850 | 236,769 |
| 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 |
|
|
| | | | |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
45,447 | 46,274 | 61,176 | 70,610 | 236,482 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
273 | 180 | 224 | 240 | 288 |
| B. OWNER'S EQUITY |
|
|
768,790 | 799,584 | 804,856 | 819,872 | 798,153 |
| I. ShareHolder's equity |
|
|
768,790 | 799,584 | 804,856 | 819,872 | 798,153 |
| 1. Owner's investment capital |
|
|
400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
308,743 | 308,743 | 308,743 | 308,743 | 308,743 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
60,047 | 90,841 | 96,113 | 111,129 | 89,410 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
7,480 | 60,047 | 42,767 | 42,767 | 2,767 |
| - Profit after tax undistributed this period |
|
|
52,567 | 30,794 | 53,346 | 68,362 | 86,644 |
| 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 |
|
|
1,560,131 | 1,585,998 | 1,827,855 | 1,755,006 | 2,225,735 |
There is no report.
|
|