|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,166,355 | 5,132,644 | 4,799,596 | 4,649,344 | 4,750,367 |
| I. Cash and cash equivalents |
|
|
560,539 | 382,360 | 306,021 | 353,656 | 306,330 |
| 1. Cash |
|
|
374,551 | 253,054 | 230,388 | 286,481 | 249,067 |
| 2. Cash equivalents |
|
|
185,988 | 129,305 | 75,633 | 67,175 | 57,263 |
| II. Short-term financial investments |
|
|
67,304 | 276,644 | 324,560 | 326,328 | 320,328 |
| 1. Trading securities |
|
|
14,900 | 14,900 | 14,900 | 14,900 | 14,900 |
| 2. Provision for diminution in value of trading securities |
|
|
-13,885 | -13,885 | -13,885 | -13,885 | -13,885 |
| 3. Investments holding until maturity |
|
|
66,289 | 275,629 | 323,545 | 325,313 | 319,313 |
| III. Short-term receivables |
|
|
2,465,379 | 2,262,568 | 2,214,365 | 2,014,627 | 2,047,595 |
| 1. Short-term receivables of customers |
|
|
2,022,091 | 2,001,076 | 1,953,267 | 1,723,947 | 1,728,049 |
| 2. Prepayments to suppliers |
|
|
578,857 | 586,395 | 589,565 | 574,102 | 580,495 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
25,780 | 35,357 | | 33,451 | 58,120 |
| 5. Receivables on short-term loans |
|
|
358,993 | 356,278 | 356,278 | 356,278 | 355,677 |
| 6. Other short-term receivables |
|
|
583,727 | 384,515 | 416,540 | 428,576 | 429,954 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,104,068 | -1,101,053 | -1,101,285 | -1,101,726 | -1,104,700 |
| IV. Inventories |
|
|
1,945,007 | 2,069,819 | 1,816,376 | 1,810,892 | 1,926,728 |
| 1. Inventories |
|
|
2,106,025 | 2,268,866 | 2,004,107 | 1,943,889 | 2,071,944 |
| 2. Provision for decline in value of inventories |
|
|
-161,017 | -199,047 | -187,731 | -132,997 | -145,216 |
| V. Other current assets |
|
|
128,125 | 141,253 | 138,274 | 143,842 | 149,386 |
| 1. Short-term prepaid expenses |
|
|
2,985 | 5,796 | 2,106 | 1,831 | 2,139 |
| 2. Deductible VAT |
|
|
86,089 | 99,884 | 100,798 | 106,597 | 111,873 |
| 3. Taxes and the State Receivables |
|
|
36,052 | 35,573 | 35,370 | 35,413 | 35,374 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
3,000 | | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,520,581 | 1,513,656 | 1,559,362 | 1,545,131 | 1,509,629 |
| I. Long-term receivables |
|
|
30,578 | 24,647 | 32,771 | 32,314 | 31,714 |
| 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 |
|
|
51,503 | 45,646 | 44,957 | 44,500 | 43,900 |
| 6. Provision for doubtful long-term receivables |
|
|
-20,926 | -20,999 | -12,186 | -12,186 | -12,186 |
| II. Fixed assets |
|
|
1,040,831 | 1,026,867 | 1,016,269 | 1,020,198 | 1,011,122 |
| 1. Tangible fixed assets |
|
|
780,848 | 769,124 | 757,326 | 761,627 | 752,911 |
| - Cost |
|
|
1,632,216 | 1,631,182 | 1,631,946 | 1,654,736 | 1,648,522 |
| - Accumulated depreciation |
|
|
-851,368 | -862,057 | -874,620 | -893,110 | -895,611 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
259,983 | 257,742 | 258,943 | 258,571 | 258,211 |
| - Cost |
|
|
288,905 | 283,917 | 284,393 | 284,393 | 284,393 |
| - Accumulated depreciation |
|
|
-28,922 | -26,174 | -25,450 | -25,822 | -26,182 |
| III. Real Estate Investments |
|
|
81,302 | 87,498 | 92,586 | 77,426 | 77,966 |
| - Cost |
|
|
108,717 | 115,497 | 122,198 | 99,446 | 101,148 |
| - Accumulated depreciation |
|
|
-27,416 | -28,000 | -29,612 | -22,021 | -23,183 |
| IV. Long-term assets in progress |
|
|
136,949 | 123,183 | 136,101 | 136,715 | 136,725 |
| 1. Costs of long-term production, business in progress |
|
|
25,064 | 25,064 | 25,064 | 25,064 | 25,064 |
| 2. Costs of construction in progress |
|
|
111,885 | 98,118 | 111,037 | 111,650 | 111,661 |
| IV. Long-term financial investments |
|
|
67,484 | 70,484 | 81,017 | 81,017 | 81,017 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
33,869 | 33,869 | 33,113 | 33,113 | 33,113 |
| 3. Other investments in equity instruments |
|
|
203,313 | 206,313 | 206,313 | 206,313 | 206,313 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-169,699 | -169,699 | -158,410 | -158,410 | -158,410 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
163,438 | 180,978 | 200,617 | 197,463 | 171,085 |
| 1. Long-term prepaid expenses |
|
|
105,517 | 123,277 | 142,270 | 138,524 | 111,622 |
| 2. Deferred income tax assets |
|
|
17,791 | 17,571 | 18,217 | 18,808 | 19,333 |
| 3. Other long-term assets |
|
|
40,131 | 40,131 | 40,131 | 40,131 | 40,131 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
6,686,936 | 6,646,299 | 6,358,958 | 6,194,475 | 6,259,996 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
5,880,030 | 5,910,647 | 5,647,234 | 5,556,713 | 5,692,052 |
| I. Current liabilities |
|
|
5,689,452 | 5,733,258 | 5,463,823 | 5,373,724 | 5,514,962 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
800,330 | 778,690 | 765,790 | 703,888 | 729,443 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,323,373 | 3,415,353 | 3,336,642 | 3,320,011 | 3,339,703 |
| 4. Advances from customers |
|
|
193,602 | 192,389 | 189,144 | 194,443 | 219,998 |
| 5. Taxes and other payables to the State Budget |
|
|
125,740 | 112,928 | 114,963 | 113,515 | 121,752 |
| 6. Payables to employees |
|
|
56,466 | 50,490 | 47,170 | 52,042 | 60,072 |
| 7. Short-term accrued expenses |
|
|
609,292 | 593,148 | 432,806 | 403,645 | 449,976 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,904 | 2,317 | 2,956 | 2,947 | 3,181 |
| 11. Other short-term payables |
|
|
576,498 | 576,904 | 575,956 | 579,573 | 587,208 |
| 12. Provision for short term payables |
|
|
4,100 | 15,254 | 2,616 | 7,882 | 7,882 |
| 13. Bonus and welfare fund |
|
|
-2,853 | -4,215 | -4,220 | -4,223 | -4,254 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
190,578 | 177,389 | 183,411 | 182,989 | 177,090 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
71,389 | 71,389 | 71,389 | 71,389 | 71,310 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
1,293 | 1,689 | 1,737 | 1,719 | 2,798 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
51,339 | 50,777 | 44,500 | 44,500 | 38,000 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
12,637 | | 12,637 | 12,618 | 12,606 |
| 11. Long-term unrealized revenue |
|
|
53,920 | 53,534 | 53,148 | 52,762 | 52,376 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
806,906 | 735,652 | 711,723 | 637,763 | 567,944 |
| I. ShareHolder's equity |
|
|
806,906 | 735,652 | 711,723 | 637,763 | 567,944 |
| 1. Owner's investment capital |
|
|
4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 |
| 2. Share capital surplus |
|
|
6,832 | 6,832 | 6,832 | 6,832 | 6,832 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
22,681 | 22,681 | 22,681 | 22,681 | 22,681 |
| 5. Treasury shares |
|
|
-30 | -30 | -30 | -30 | -30 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
150,859 | 150,859 | 150,859 | 150,859 | 150,859 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
2,162 | 2,162 | 2,162 | 2,162 | 234 |
| 11. After tax undistributed profit |
|
|
-3,839,500 | -3,874,652 | -3,861,773 | -3,917,934 | -3,964,102 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,886,834 | -3,849,719 | -3,840,432 | -3,840,448 | -3,845,710 |
| - Profit after tax undistributed this period |
|
|
47,333 | -24,933 | -21,341 | -77,485 | -118,392 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
463,902 | 427,799 | 390,991 | 373,191 | 351,469 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
6,686,936 | 6,646,299 | 6,358,958 | 6,194,475 | 6,259,996 |
There is no report.
|
|