|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,397,038 | 1,068,031 | 1,060,995 | 1,038,058 | 990,975 |
 | I. Cash and cash equivalents |
|
|
109,476 | 105,240 | 105,991 | 30,931 | 105,602 |
 | 1. Cash |
|
|
5,989 | 38,740 | 7,440 | 10,931 | 5,402 |
 | 2. Cash equivalents |
|
|
103,487 | 66,500 | 98,551 | 20,000 | 100,200 |
 | II. Short-term financial investments |
|
|
54,051 | 54,051 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
54,051 | 54,051 | | | |
 | III. Short-term receivables |
|
|
451,398 | 97,318 | 166,786 | 121,508 | 99,352 |
 | 1. Short-term receivables of customers |
|
|
91,309 | 57,170 | 72,462 | 66,944 | 88,054 |
 | 2. Prepayments to suppliers |
|
|
354,690 | 35,002 | 90,262 | 50,520 | 7,104 |
 | 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 |
|
|
1,928 | 1,676 | 590 | 573 | 723 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
614,936 | 556,566 | 507,510 | 584,428 | 616,099 |
 | 1. Inventories |
|
|
621,247 | 562,835 | 514,506 | 591,461 | 622,696 |
 | 2. Provision for decline in value of inventories |
|
|
-6,310 | -6,269 | -6,996 | -7,033 | -6,597 |
 | V. Other current assets |
|
|
167,176 | 254,856 | 280,708 | 301,191 | 169,922 |
 | 1. Short-term prepaid expenses |
|
|
2,666 | 1,838 | 1,808 | 4,276 | 3,994 |
 | 2. Deductible VAT |
|
|
162,745 | 251,655 | 277,674 | 296,617 | 165,778 |
 | 3. Taxes and the State Receivables |
|
|
1,761 | 1,363 | 1,226 | 298 | 150 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
4 | | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,578,050 | 2,378,523 | 2,512,987 | 2,662,976 | 2,847,637 |
 | 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 |
|
|
642,369 | 619,359 | 607,017 | 583,597 | 560,684 |
 | 1. Tangible fixed assets |
|
|
642,369 | 619,359 | 607,017 | 583,597 | 560,684 |
 | - Cost |
|
|
2,092,008 | 2,092,008 | 2,102,730 | 2,102,730 | 2,103,161 |
 | - Accumulated depreciation |
|
|
-1,449,640 | -1,472,650 | -1,495,712 | -1,519,132 | -1,542,477 |
 | 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 |
|
|
783,102 | 1,609,651 | 1,761,300 | 1,935,125 | 2,111,112 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
783,102 | 1,609,651 | 1,761,300 | 1,935,125 | 2,111,112 |
 | 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 |
|
|
138,778 | 135,713 | 130,870 | 130,453 | 162,040 |
 | 1. Long-term prepaid expenses |
|
|
135,835 | 132,870 | 128,268 | 127,582 | 159,483 |
 | 2. Deferred income tax assets |
|
|
2,943 | 2,843 | 2,602 | 2,871 | 2,557 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,975,087 | 3,446,554 | 3,573,982 | 3,701,034 | 3,838,612 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,346,659 | 1,816,966 | 1,934,061 | 1,979,318 | 2,098,033 |
 | I. Current liabilities |
|
|
768,704 | 979,084 | 964,966 | 1,128,142 | 1,305,309 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
440,978 | 625,375 | 632,488 | 733,130 | 857,625 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
238,343 | 260,495 | 269,099 | 332,270 | 377,815 |
 | 4. Advances from customers |
|
|
39,228 | 29,002 | 22,758 | 12,790 | 17,537 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,020 | 2,099 | 1,533 | 7,037 | 6,839 |
 | 6. Payables to employees |
|
|
25,615 | 21,990 | 18,894 | 20,248 | 20,389 |
 | 7. Short-term accrued expenses |
|
|
7,903 | 6,346 | 6,847 | 8,436 | 10,426 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,304 | 26,339 | 5,752 | 6,047 | 6,347 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
7,314 | 7,439 | 7,595 | 8,183 | 8,332 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
577,955 | 837,882 | 969,095 | 851,175 | 792,723 |
 | 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 |
|
|
577,696 | 837,534 | 968,790 | 850,911 | 792,464 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
258 | 348 | 304 | 264 | 259 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,628,428 | 1,629,588 | 1,639,921 | 1,721,717 | 1,740,579 |
 | I. ShareHolder's equity |
|
|
1,628,428 | 1,629,588 | 1,639,921 | 1,721,717 | 1,740,579 |
 | 1. Owner's investment capital |
|
|
966,369 | 966,369 | 966,369 | 966,369 | 966,369 |
 | 2. Share capital surplus |
|
|
40,825 | 40,812 | 64,458 | 64,457 | 64,477 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-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 |
|
|
662,426 | 663,599 | 607,874 | 689,671 | 708,513 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
575,088 | 662,887 | 662,887 | 662,887 | 662,887 |
 | - Profit after tax undistributed this period |
|
|
87,338 | 712 | -55,013 | 26,784 | 45,626 |
 | 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 |
|
|
2,975,087 | 3,446,554 | 3,573,982 | 3,701,034 | 3,838,612 |
There is no report.
|
|