|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,194,222 | 1,363,385 | 1,521,189 | 1,397,038 | 1,068,031 |
| I. Cash and cash equivalents |
|
|
311,076 | 227,985 | 121,244 | 109,476 | 105,240 |
| 1. Cash |
|
|
23,576 | 18,985 | 9,461 | 5,989 | 38,740 |
| 2. Cash equivalents |
|
|
287,500 | 209,000 | 111,783 | 103,487 | 66,500 |
| II. Short-term financial investments |
|
|
| 51,955 | 51,955 | 54,051 | 54,051 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| 51,955 | 51,955 | 54,051 | 54,051 |
| III. Short-term receivables |
|
|
258,067 | 459,799 | 680,615 | 451,398 | 97,318 |
| 1. Short-term receivables of customers |
|
|
100,112 | 130,336 | 104,425 | 91,309 | 57,170 |
| 2. Prepayments to suppliers |
|
|
151,159 | 323,167 | 569,538 | 354,690 | 35,002 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
3,471 | 3,471 | 3,471 | 3,471 | 3,471 |
| 6. Other short-term receivables |
|
|
3,324 | 2,825 | 3,181 | 1,928 | 1,676 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
465,103 | 503,597 | 536,350 | 614,936 | 556,566 |
| 1. Inventories |
|
|
471,653 | 510,805 | 543,129 | 621,247 | 562,835 |
| 2. Provision for decline in value of inventories |
|
|
-6,550 | -7,208 | -6,779 | -6,310 | -6,269 |
| V. Other current assets |
|
|
159,977 | 120,049 | 131,026 | 167,176 | 254,856 |
| 1. Short-term prepaid expenses |
|
|
2,628 | 4,525 | 3,777 | 2,666 | 1,838 |
| 2. Deductible VAT |
|
|
101,672 | 110,249 | 123,655 | 162,745 | 251,655 |
| 3. Taxes and the State Receivables |
|
|
5,673 | 5,276 | 3,589 | 1,761 | 1,363 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
50,002 | | 5 | 4 | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
980,525 | 920,763 | 904,439 | 1,578,050 | 2,378,523 |
| I. Long-term receivables |
|
|
| | | | |
| 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 |
|
|
| | | | |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
709,729 | 687,681 | 664,643 | 642,369 | 619,359 |
| 1. Tangible fixed assets |
|
|
709,729 | 687,681 | 664,643 | 642,369 | 619,359 |
| - Cost |
|
|
2,090,381 | 2,091,278 | 2,091,278 | 2,092,008 | 2,092,008 |
| - Accumulated depreciation |
|
|
-1,380,651 | -1,403,598 | -1,426,635 | -1,449,640 | -1,472,650 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
14,385 | 14,385 | 14,385 | 14,385 | 14,385 |
| - Accumulated depreciation |
|
|
-14,385 | -14,385 | -14,385 | -14,385 | -14,385 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
119,841 | 81,032 | 88,962 | 783,102 | 1,609,651 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
119,841 | 81,032 | 88,962 | 783,102 | 1,609,651 |
| IV. Long-term financial investments |
|
|
13,800 | 13,800 | 13,800 | 13,800 | 13,800 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
13,800 | 13,800 | 13,800 | 13,800 | 13,800 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
137,155 | 138,250 | 137,034 | 138,778 | 135,713 |
| 1. Long-term prepaid expenses |
|
|
135,778 | 135,396 | 133,909 | 135,835 | 132,870 |
| 2. Deferred income tax assets |
|
|
1,377 | 2,855 | 3,126 | 2,943 | 2,843 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,174,747 | 2,284,149 | 2,425,629 | 2,975,087 | 3,446,554 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
632,028 | 703,942 | 828,790 | 1,346,659 | 1,816,966 |
| I. Current liabilities |
|
|
631,679 | 703,639 | 663,330 | 768,704 | 979,084 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
348,422 | 357,747 | 307,964 | 440,978 | 625,375 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
224,633 | 277,926 | 264,475 | 238,343 | 260,495 |
| 4. Advances from customers |
|
|
16,892 | 12,965 | 24,574 | 39,228 | 29,002 |
| 5. Taxes and other payables to the State Budget |
|
|
3,049 | 10,487 | 19,136 | 3,020 | 2,099 |
| 6. Payables to employees |
|
|
17,039 | 22,649 | 26,234 | 25,615 | 21,990 |
| 7. Short-term accrued expenses |
|
|
7,990 | 7,481 | 7,974 | 7,903 | 6,346 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
7,956 | 7,342 | 5,927 | 6,304 | 26,339 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
5,699 | 7,043 | 7,046 | 7,314 | 7,439 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
349 | 303 | 165,460 | 577,955 | 837,882 |
| 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 |
|
|
| | 165,156 | 577,696 | 837,534 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
349 | 303 | 304 | 258 | 348 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,542,719 | 1,580,206 | 1,596,839 | 1,628,428 | 1,629,588 |
| I. ShareHolder's equity |
|
|
1,542,719 | 1,580,206 | 1,596,839 | 1,628,428 | 1,629,588 |
| 1. Owner's investment capital |
|
|
843,638 | 843,638 | 966,369 | 966,369 | 966,369 |
| 2. Share capital surplus |
|
|
40,825 | 40,825 | 40,825 | 40,825 | 40,812 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-42,411 | -42,411 | -42,411 | -42,411 | -42,411 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
1,219 | 1,219 | 1,219 | 1,219 | 1,219 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
699,448 | 736,935 | 630,837 | 662,426 | 663,599 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
697,819 | 697,819 | 575,088 | 575,088 | 662,887 |
| - Profit after tax undistributed this period |
|
|
1,629 | 39,116 | 55,749 | 87,338 | 712 |
| 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 |
|
|
2,174,747 | 2,284,149 | 2,425,629 | 2,975,087 | 3,446,554 |
There is no report.
|
|