|
|
Q4 2021 | Q4 2022 | Q1 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
505,531 | 525,346 | 516,582 | 439,844 | 458,828 |
| I. Cash and cash equivalents |
|
|
4,688 | 1,870 | 2,465 | 3,688 | 5,767 |
| 1. Cash |
|
|
4,688 | 1,870 | 2,465 | 3,688 | 5,767 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
201,648 | 132,837 | 142,244 | 149,904 | 121,956 |
| 1. Short-term receivables of customers |
|
|
78,779 | 56,684 | 75,795 | 81,128 | 54,254 |
| 2. Prepayments to suppliers |
|
|
870 | 7,592 | 6,138 | 7,373 | 4,446 |
| 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 |
|
|
121,999 | 68,560 | 60,311 | 61,403 | 63,256 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
288,770 | 342,356 | 324,451 | 233,308 | 281,073 |
| 1. Inventories |
|
|
288,770 | 384,835 | 325,537 | 237,573 | 282,249 |
| 2. Provision for decline in value of inventories |
|
|
| -42,480 | -1,086 | -4,265 | -1,175 |
| V. Other current assets |
|
|
10,426 | 48,284 | 47,422 | 52,943 | 50,031 |
| 1. Short-term prepaid expenses |
|
|
| 1,733 | 2,087 | 1,588 | 2,044 |
| 2. Deductible VAT |
|
|
10,426 | 45,358 | 43,430 | 49,450 | 46,082 |
| 3. Taxes and the State Receivables |
|
|
| 1,194 | 1,905 | 1,905 | 1,905 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
444,867 | 422,605 | 421,437 | 437,852 | 429,690 |
| I. Long-term receivables |
|
|
| 5,099 | 5,099 | | |
| 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 |
|
|
| 5,099 | 5,099 | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
444,795 | 413,829 | 411,157 | 434,555 | 426,725 |
| 1. Tangible fixed assets |
|
|
444,498 | 413,592 | 410,935 | 434,379 | 426,564 |
| - Cost |
|
|
880,539 | 886,453 | 872,960 | 927,986 | 927,986 |
| - Accumulated depreciation |
|
|
-436,041 | -472,861 | -462,025 | -493,608 | -501,423 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
298 | 237 | 222 | 177 | 161 |
| - Cost |
|
|
549 | 549 | 549 | 549 | 549 |
| - Accumulated depreciation |
|
|
-251 | -312 | -327 | -372 | -388 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
| | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
| | | | |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
1,075 | 1,075 | 1,075 | 1,075 | 1,075 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,075 | -1,075 | -1,075 | -1,075 | -1,075 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
72 | 3,677 | 5,182 | 3,297 | 2,964 |
| 1. Long-term prepaid expenses |
|
|
| | 1,504 | 3,146 | 2,814 |
| 2. Deferred income tax assets |
|
|
72 | 3,677 | 3,677 | 151 | 151 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
950,399 | 947,951 | 938,019 | 877,695 | 888,518 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
716,540 | 732,393 | 724,847 | 655,778 | 662,173 |
| I. Current liabilities |
|
|
382,699 | 408,372 | 399,691 | 336,923 | 348,318 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
106,141 | 280,943 | 300,749 | 257,734 | 254,220 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
212,406 | 83,997 | 70,930 | 56,196 | 77,327 |
| 4. Advances from customers |
|
|
873 | 875 | 956 | 675 | 4,914 |
| 5. Taxes and other payables to the State Budget |
|
|
7,469 | 434 | 3,318 | 3,813 | 1,251 |
| 6. Payables to employees |
|
|
25,271 | 22,647 | 3,757 | 5,317 | 3,696 |
| 7. Short-term accrued expenses |
|
|
3,647 | 2,924 | 5,668 | 1,071 | -2,681 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
18,031 | 1,827 | 3,755 | 2,382 | 3,543 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
8,862 | 14,726 | 10,559 | 9,735 | 6,048 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
333,841 | 324,020 | 325,156 | 318,855 | 313,855 |
| 1. Long-term payables to sellers |
|
|
189,941 | | | | |
| 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 |
|
|
143,900 | 324,020 | 325,156 | 318,855 | 313,855 |
| 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 |
|
|
233,858 | 215,559 | 213,172 | 221,918 | 226,345 |
| I. ShareHolder's equity |
|
|
233,858 | 215,559 | 213,172 | 221,918 | 226,345 |
| 1. Owner's investment capital |
|
|
95,000 | 95,000 | 95,000 | 133,001 | 133,001 |
| 2. Share capital surplus |
|
|
24,289 | 24,289 | 24,289 | 52,791 | 52,791 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | 9,500 | 1 | 1 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
31,024 | 68,452 | 68,452 | 68,452 | 68,452 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| 9,500 | | | |
| 11. After tax undistributed profit |
|
|
83,545 | 18,318 | 15,930 | -32,326 | -27,899 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 8,689 | 16,783 | 7,283 | -32,326 |
| - Profit after tax undistributed this period |
|
|
83,545 | 9,628 | -852 | -39,609 | 4,427 |
| 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 |
|
|
950,399 | 947,951 | 938,019 | 877,695 | 888,518 |
There is no report.
|
|