|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
370,660 | 401,956 | 399,066 | 422,072 | 519,707 |
| I. Cash and cash equivalents |
|
|
124,482 | 139,810 | 203,206 | 272,214 | 347,861 |
| 1. Cash |
|
|
49,482 | 34,810 | 43,206 | 20,214 | 43,361 |
| 2. Cash equivalents |
|
|
75,000 | 105,000 | 160,000 | 252,000 | 304,500 |
| II. Short-term financial investments |
|
|
167,800 | 192,800 | 142,800 | 91,300 | 113,000 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
167,800 | 192,800 | 142,800 | 91,300 | 113,000 |
| III. Short-term receivables |
|
|
72,551 | 63,519 | 45,794 | 51,249 | 50,007 |
| 1. Short-term receivables of customers |
|
|
11,751 | 18,949 | 13,132 | 15,815 | 13,751 |
| 2. Prepayments to suppliers |
|
|
61,612 | 32,706 | 33,481 | 33,157 | 35,984 |
| 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 |
|
|
254 | 12,930 | 247 | 3,343 | 272 |
| 7. Provision for doubtful short-term receivables |
|
|
-1,066 | -1,066 | -1,066 | -1,066 | |
| IV. Inventories |
|
|
5,827 | 5,827 | 5,827 | 7,309 | 5,835 |
| 1. Inventories |
|
|
5,827 | 5,827 | 5,827 | 7,309 | 5,835 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
| | 1,438 | | 3,004 |
| 1. Short-term prepaid expenses |
|
|
| | | | |
| 2. Deductible VAT |
|
|
| | 1,438 | | |
| 3. Taxes and the State Receivables |
|
|
| | | | 3,004 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,015,621 | 1,045,331 | 1,046,669 | 1,065,123 | 1,036,966 |
| I. Long-term receivables |
|
|
91,470 | 91,470 | 91,164 | 91,164 | 91,204 |
| 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 |
|
|
91,470 | 91,470 | 91,164 | 91,164 | 91,204 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
383,421 | 377,258 | 371,171 | 392,979 | 384,570 |
| 1. Tangible fixed assets |
|
|
351,358 | 345,446 | 339,611 | 361,673 | 353,514 |
| - Cost |
|
|
913,746 | 915,876 | 918,107 | 948,279 | 948,370 |
| - Accumulated depreciation |
|
|
-562,388 | -570,430 | -578,495 | -586,606 | -594,856 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
32,066 | 31,813 | 31,559 | 31,306 | 31,056 |
| - Cost |
|
|
94,561 | 94,561 | 94,561 | 94,561 | 94,561 |
| - Accumulated depreciation |
|
|
-62,495 | -62,748 | -63,002 | -63,255 | -63,505 |
| III. Real Estate Investments |
|
|
48,546 | 47,484 | 46,422 | 110,641 | 108,757 |
| - Cost |
|
|
87,911 | 87,911 | 87,911 | 153,863 | 153,863 |
| - Accumulated depreciation |
|
|
-39,365 | -40,427 | -41,489 | -43,222 | -45,106 |
| IV. Long-term assets in progress |
|
|
42,702 | 53,125 | 64,319 | 1,650 | 1,813 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
42,702 | 53,125 | 64,319 | 1,650 | 1,813 |
| IV. Long-term financial investments |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 3. Other investments in equity instruments |
|
|
40,000 | 40,000 | 40,000 | 40,000 | 40,000 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
409,479 | 435,993 | 433,593 | 428,689 | 410,621 |
| 1. Long-term prepaid expenses |
|
|
406,438 | 432,953 | 430,552 | 425,648 | 407,581 |
| 2. Deferred income tax assets |
|
|
3,041 | 3,041 | 3,041 | 3,041 | 3,041 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,386,281 | 1,447,287 | 1,445,734 | 1,487,195 | 1,556,673 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
785,733 | 814,159 | 842,896 | 896,112 | 870,427 |
| I. Current liabilities |
|
|
171,982 | 174,022 | 200,984 | 244,706 | 217,117 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
9,764 | 11,140 | 11,464 | 11,799 | 11,799 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
14,248 | 12,994 | 13,287 | 32,248 | 5,999 |
| 4. Advances from customers |
|
|
80,061 | 51,392 | 68,932 | 121,331 | 96,388 |
| 5. Taxes and other payables to the State Budget |
|
|
9,813 | 22,983 | 30,507 | 4,369 | 26,062 |
| 6. Payables to employees |
|
|
2,156 | 1,606 | 2,830 | 4,552 | 6,570 |
| 7. Short-term accrued expenses |
|
|
15,203 | 15,553 | 16,609 | 15,258 | 15,203 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
26,100 | 26,100 | 26,009 | 26,322 | 26,139 |
| 11. Other short-term payables |
|
|
5,052 | 14,472 | 14,208 | 12,846 | 7,934 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
9,585 | 17,782 | 17,139 | 15,981 | 21,023 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
613,751 | 640,138 | 641,911 | 651,406 | 653,311 |
| 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 |
|
|
9,249 | 8,069 | 9,195 | 10,080 | 15,020 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
45,605 | 48,722 | 48,368 | 47,260 | 44,310 |
| 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 |
|
|
558,897 | 583,347 | 584,348 | 594,066 | 593,981 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
600,548 | 633,127 | 602,839 | 591,083 | 686,245 |
| I. ShareHolder's equity |
|
|
600,548 | 633,127 | 602,839 | 591,083 | 686,245 |
| 1. Owner's investment capital |
|
|
300,000 | 300,000 | 300,000 | 300,000 | 300,000 |
| 2. Share capital surplus |
|
|
5,613 | 5,613 | 5,613 | 5,613 | 5,613 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
103,616 | 114,289 | 114,289 | 114,289 | 125,925 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
191,320 | 213,226 | 182,937 | 171,181 | 254,707 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
164,260 | 144,689 | 90,689 | 90,689 | 149,429 |
| - Profit after tax undistributed this period |
|
|
27,060 | 68,537 | 92,248 | 80,493 | 105,278 |
| 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 |
|
|
1,386,281 | 1,447,287 | 1,445,734 | 1,487,195 | 1,556,673 |
There is no report.
|
|