|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,098,450 | 2,130,754 | 2,108,473 | 2,382,820 | 2,538,546 |
| I. Cash and cash equivalents |
|
|
346,236 | 434,896 | 429,900 | 441,613 | 529,518 |
| 1. Cash |
|
|
48,736 | 49,156 | 52,510 | 64,354 | 112,259 |
| 2. Cash equivalents |
|
|
297,500 | 385,740 | 377,390 | 377,259 | 417,259 |
| II. Short-term financial investments |
|
|
307,631 | 312,811 | 363,567 | 415,396 | 531,526 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
307,631 | 312,811 | 363,567 | 415,396 | 531,526 |
| III. Short-term receivables |
|
|
404,834 | 329,026 | 373,722 | 395,906 | 526,217 |
| 1. Short-term receivables of customers |
|
|
450,819 | 377,596 | 395,365 | 443,930 | 571,145 |
| 2. Prepayments to suppliers |
|
|
5,454 | 6,658 | 32,373 | 18,261 | 20,461 |
| 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 |
|
|
17,781 | 15,893 | 17,105 | 8,163 | 10,234 |
| 7. Provision for doubtful short-term receivables |
|
|
-69,220 | -71,121 | -71,121 | -74,449 | -75,624 |
| IV. Inventories |
|
|
1,020,054 | 1,027,930 | 896,284 | 1,035,508 | 890,271 |
| 1. Inventories |
|
|
1,053,597 | 1,052,584 | 925,403 | 1,067,215 | 927,607 |
| 2. Provision for decline in value of inventories |
|
|
-33,543 | -24,654 | -29,119 | -31,707 | -37,336 |
| V. Other current assets |
|
|
19,696 | 26,091 | 44,999 | 94,396 | 61,015 |
| 1. Short-term prepaid expenses |
|
|
3,887 | 3,294 | 4,450 | 6,274 | 4,676 |
| 2. Deductible VAT |
|
|
15,809 | 22,797 | 40,485 | 88,117 | 56,339 |
| 3. Taxes and the State Receivables |
|
|
| | 64 | 5 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,176,803 | 1,148,610 | 1,126,131 | 1,309,495 | 1,220,164 |
| I. Long-term receivables |
|
|
440 | 440 | 440 | 505 | 545 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | 440 | | |
| 5. Other long-term receivables |
|
|
440 | 440 | | 505 | 545 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
989,557 | 960,921 | 936,277 | 1,111,881 | 1,040,383 |
| 1. Tangible fixed assets |
|
|
734,073 | 755,577 | 756,463 | 932,667 | 861,732 |
| - Cost |
|
|
1,848,847 | 1,910,396 | 1,957,538 | 2,157,558 | 2,109,760 |
| - Accumulated depreciation |
|
|
-1,114,774 | -1,154,820 | -1,201,075 | -1,224,891 | -1,248,028 |
| 2. Fixed assets of financial leasing |
|
|
77,511 | 24,909 | | | |
| - Cost |
|
|
108,913 | 45,545 | | | |
| - Accumulated depreciation |
|
|
-31,402 | -20,636 | | | |
| 3. Intangible fixed assets |
|
|
177,973 | 180,436 | 179,814 | 179,213 | 178,651 |
| - Cost |
|
|
217,032 | 220,064 | 220,064 | 220,064 | 220,064 |
| - Accumulated depreciation |
|
|
-39,059 | -39,629 | -40,250 | -40,851 | -41,414 |
| III. Real Estate Investments |
|
|
2,401 | 2,383 | 2,366 | 2,348 | 2,331 |
| - Cost |
|
|
2,808 | 2,808 | 2,808 | 2,808 | 2,808 |
| - Accumulated depreciation |
|
|
-407 | -424 | -442 | -459 | -477 |
| IV. Long-term assets in progress |
|
|
36,996 | 40,982 | 43,613 | 54,834 | 62,759 |
| 1. Costs of long-term production, business in progress |
|
|
9,788 | 9,788 | 9,788 | 13,879 | 13,879 |
| 2. Costs of construction in progress |
|
|
27,208 | 31,194 | 33,825 | 40,955 | 48,880 |
| IV. Long-term financial investments |
|
|
13,137 | 4,803 | 4,803 | 4,803 | 4,803 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
8,335 | 8,335 | 8,335 | 8,335 | 8,335 |
| 3. Other investments in equity instruments |
|
|
4,944 | 4,944 | 4,944 | 4,944 | 4,944 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-142 | -8,475 | -8,475 | -8,475 | -8,475 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
134,272 | 139,080 | 138,632 | 135,123 | 109,343 |
| 1. Long-term prepaid expenses |
|
|
126,199 | 124,580 | 124,132 | 121,634 | 95,853 |
| 2. Deferred income tax assets |
|
|
8,073 | 14,500 | 14,500 | 13,489 | 13,489 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
3,275,253 | 3,279,364 | 3,234,604 | 3,692,315 | 3,758,710 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,287,478 | 1,269,228 | 1,161,846 | 1,563,724 | 1,548,622 |
| I. Current liabilities |
|
|
1,153,299 | 1,173,415 | 1,061,587 | 1,486,050 | 1,471,870 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
718,266 | 632,445 | 577,901 | 661,804 | 719,362 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
170,843 | 265,311 | 252,274 | 550,480 | 450,855 |
| 4. Advances from customers |
|
|
35,789 | 46,790 | 35,694 | 43,685 | 37,427 |
| 5. Taxes and other payables to the State Budget |
|
|
16,205 | 18,286 | 22,662 | 19,932 | 22,901 |
| 6. Payables to employees |
|
|
70,362 | 80,196 | 41,740 | 65,688 | 92,161 |
| 7. Short-term accrued expenses |
|
|
| 6,830 | 12,538 | 10,837 | 18,377 |
| 8. Short-term intercompany payables |
|
|
11,633 | | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
26,745 | 22,187 | 21,568 | 21,801 | 23,842 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
103,456 | 101,369 | 97,210 | 111,824 | 106,945 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
134,178 | 95,813 | 100,259 | 77,674 | 76,752 |
| 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 |
|
|
17,953 | 17,974 | 17,974 | 16,735 | 16,735 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
88,026 | 48,044 | 48,044 | 32,030 | 32,030 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
| 2,499 | 2,499 | 2,499 | 2,499 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
28,200 | 27,296 | 31,742 | 26,410 | 25,488 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,987,776 | 2,010,137 | 2,072,758 | 2,128,591 | 2,210,088 |
| I. ShareHolder's equity |
|
|
1,987,776 | 2,010,137 | 2,072,758 | 2,128,591 | 2,210,088 |
| 1. Owner's investment capital |
|
|
820,471 | 926,977 | 926,977 | 1,019,555 | 1,019,555 |
| 2. Share capital surplus |
|
|
22,720 | 22,720 | 22,720 | 22,720 | 22,720 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-5,940 | -5,940 | -5,940 | -5,940 | -5,940 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
399,509 | 293,004 | 293,004 | 227,483 | 227,483 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
75,583 | 75,583 | 75,583 | 75,808 | 75,808 |
| 11. After tax undistributed profit |
|
|
665,971 | 687,690 | 749,859 | 779,468 | 860,558 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
555,783 | 555,783 | 687,690 | 645,417 | 645,417 |
| - Profit after tax undistributed this period |
|
|
110,189 | 131,907 | 62,169 | 134,052 | 215,142 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
9,461 | 10,103 | 10,555 | 9,498 | 9,905 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,275,253 | 3,279,364 | 3,234,604 | 3,692,315 | 3,758,710 |
There is no report.
|
|