|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,521,189 | 1,397,038 | 1,068,031 | 1,060,995 | 1,038,058 |
| I. Cash and cash equivalents |
|
|
121,244 | 109,476 | 105,240 | 105,991 | 30,931 |
| 1. Cash |
|
|
9,461 | 5,989 | 38,740 | 7,440 | 10,931 |
| 2. Cash equivalents |
|
|
111,783 | 103,487 | 66,500 | 98,551 | 20,000 |
| II. Short-term financial investments |
|
|
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 | 54,051 | 54,051 | | |
| III. Short-term receivables |
|
|
680,615 | 451,398 | 97,318 | 166,786 | 121,508 |
| 1. Short-term receivables of customers |
|
|
104,425 | 91,309 | 57,170 | 72,462 | 66,944 |
| 2. Prepayments to suppliers |
|
|
569,538 | 354,690 | 35,002 | 90,262 | 50,520 |
| 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 |
|
|
3,181 | 1,928 | 1,676 | 590 | 573 |
| 7. Provision for doubtful short-term receivables |
|
|
| | | | |
| IV. Inventories |
|
|
536,350 | 614,936 | 556,566 | 507,510 | 584,428 |
| 1. Inventories |
|
|
543,129 | 621,247 | 562,835 | 514,506 | 591,461 |
| 2. Provision for decline in value of inventories |
|
|
-6,779 | -6,310 | -6,269 | -6,996 | -7,033 |
| V. Other current assets |
|
|
131,026 | 167,176 | 254,856 | 280,708 | 301,191 |
| 1. Short-term prepaid expenses |
|
|
3,777 | 2,666 | 1,838 | 1,808 | 4,276 |
| 2. Deductible VAT |
|
|
123,655 | 162,745 | 251,655 | 277,674 | 296,617 |
| 3. Taxes and the State Receivables |
|
|
3,589 | 1,761 | 1,363 | 1,226 | 298 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
5 | 4 | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
904,439 | 1,578,050 | 2,378,523 | 2,512,987 | 2,662,976 |
| 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 |
|
|
664,643 | 642,369 | 619,359 | 607,017 | 583,597 |
| 1. Tangible fixed assets |
|
|
664,643 | 642,369 | 619,359 | 607,017 | 583,597 |
| - Cost |
|
|
2,091,278 | 2,092,008 | 2,092,008 | 2,102,730 | 2,102,730 |
| - Accumulated depreciation |
|
|
-1,426,635 | -1,449,640 | -1,472,650 | -1,495,712 | -1,519,132 |
| 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 |
|
|
88,962 | 783,102 | 1,609,651 | 1,761,300 | 1,935,125 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
88,962 | 783,102 | 1,609,651 | 1,761,300 | 1,935,125 |
| 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 |
|
|
137,034 | 138,778 | 135,713 | 130,870 | 130,453 |
| 1. Long-term prepaid expenses |
|
|
133,909 | 135,835 | 132,870 | 128,268 | 127,582 |
| 2. Deferred income tax assets |
|
|
3,126 | 2,943 | 2,843 | 2,602 | 2,871 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
2,425,629 | 2,975,087 | 3,446,554 | 3,573,982 | 3,701,034 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
828,790 | 1,346,659 | 1,816,966 | 1,934,061 | 1,979,318 |
| I. Current liabilities |
|
|
663,330 | 768,704 | 979,084 | 964,966 | 1,128,142 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
307,964 | 440,978 | 625,375 | 632,488 | 733,130 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
264,475 | 238,343 | 260,495 | 269,099 | 332,270 |
| 4. Advances from customers |
|
|
24,574 | 39,228 | 29,002 | 22,758 | 12,790 |
| 5. Taxes and other payables to the State Budget |
|
|
19,136 | 3,020 | 2,099 | 1,533 | 7,037 |
| 6. Payables to employees |
|
|
26,234 | 25,615 | 21,990 | 18,894 | 20,248 |
| 7. Short-term accrued expenses |
|
|
7,974 | 7,903 | 6,346 | 6,847 | 8,436 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
5,927 | 6,304 | 26,339 | 5,752 | 6,047 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
7,046 | 7,314 | 7,439 | 7,595 | 8,183 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
165,460 | 577,955 | 837,882 | 969,095 | 851,175 |
| 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 | 968,790 | 850,911 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| | | | |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
304 | 258 | 348 | 304 | 264 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,596,839 | 1,628,428 | 1,629,588 | 1,639,921 | 1,721,717 |
| I. ShareHolder's equity |
|
|
1,596,839 | 1,628,428 | 1,629,588 | 1,639,921 | 1,721,717 |
| 1. Owner's investment capital |
|
|
966,369 | 966,369 | 966,369 | 966,369 | 966,369 |
| 2. Share capital surplus |
|
|
40,825 | 40,825 | 40,812 | 64,458 | 64,457 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-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 |
|
|
630,837 | 662,426 | 663,599 | 607,874 | 689,671 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
575,088 | 575,088 | 662,887 | 662,887 | 662,887 |
| - Profit after tax undistributed this period |
|
|
55,749 | 87,338 | 712 | -55,013 | 26,784 |
| 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 |
|
|
2,425,629 | 2,975,087 | 3,446,554 | 3,573,982 | 3,701,034 |
There is no report.
|
|