|
|
Q1 2022 | Q2 2022 | Q3 2022 | Q4 2022 | Q1 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,189,124 | 2,028,198 | 1,747,034 | 1,330,304 | 942,522 |
| I. Cash and cash equivalents |
|
|
269,960 | 173,002 | 192,610 | 284,280 | 103,675 |
| 1. Cash |
|
|
244,384 | 173,002 | 192,610 | 284,280 | 53,675 |
| 2. Cash equivalents |
|
|
25,576 | | | | 50,000 |
| II. Short-term financial investments |
|
|
15,000 | | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
15,000 | | | | |
| III. Short-term receivables |
|
|
831,400 | 896,770 | 664,456 | 327,354 | 291,309 |
| 1. Short-term receivables of customers |
|
|
318,411 | 300,839 | 265,274 | 110,785 | 87,859 |
| 2. Prepayments to suppliers |
|
|
511,781 | 87,514 | 91,429 | 14,601 | 15,614 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| 100,000 | 100,000 | | |
| 6. Other short-term receivables |
|
|
10,014 | 417,222 | 216,560 | 210,774 | 196,644 |
| 7. Provision for doubtful short-term receivables |
|
|
-8,806 | -8,806 | -8,806 | -8,806 | -8,806 |
| IV. Inventories |
|
|
1,030,392 | 919,393 | 857,197 | 708,843 | 544,802 |
| 1. Inventories |
|
|
1,030,392 | 922,723 | 860,284 | 711,809 | 546,944 |
| 2. Provision for decline in value of inventories |
|
|
| -3,330 | -3,086 | -2,966 | -2,142 |
| V. Other current assets |
|
|
42,371 | 39,032 | 32,771 | 9,827 | 2,735 |
| 1. Short-term prepaid expenses |
|
|
2,984 | 2,203 | 2,792 | 2,245 | 2,735 |
| 2. Deductible VAT |
|
|
32,001 | 35,055 | 29,979 | 7,582 | |
| 3. Taxes and the State Receivables |
|
|
7,386 | 1,774 | | | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,243,146 | 926,184 | 917,128 | 940,119 | 959,059 |
| I. Long-term receivables |
|
|
| | | 15,000 | 45,000 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | 15,000 | |
| 5. Other long-term receivables |
|
|
| | | | 45,000 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
299,579 | 362,747 | 346,037 | 347,085 | 338,587 |
| 1. Tangible fixed assets |
|
|
243,186 | 344,064 | 328,499 | 330,691 | 323,313 |
| - Cost |
|
|
578,642 | 635,705 | 592,763 | 563,575 | 562,643 |
| - Accumulated depreciation |
|
|
-335,457 | -291,641 | -264,265 | -232,883 | -239,330 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
56,393 | 18,683 | 17,539 | 16,394 | 15,274 |
| - Cost |
|
|
63,986 | 24,321 | 24,321 | 24,321 | 24,321 |
| - Accumulated depreciation |
|
|
-7,593 | -5,638 | -6,783 | -7,927 | -9,047 |
| III. Real Estate Investments |
|
|
| | 6,511 | 15,134 | 14,571 |
| - Cost |
|
|
| | 27,693 | 74,746 | 74,746 |
| - Accumulated depreciation |
|
|
| | -21,182 | -59,612 | -60,175 |
| IV. Long-term assets in progress |
|
|
168,989 | | | | |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
168,989 | | | | |
| IV. Long-term financial investments |
|
|
539,071 | 465,547 | 465,547 | 465,547 | 465,547 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
539,071 | 465,547 | 465,547 | 465,547 | 465,547 |
| 3. Other investments in equity instruments |
|
|
| | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
92,208 | 97,890 | 99,033 | 97,353 | 95,354 |
| 1. Long-term prepaid expenses |
|
|
89,870 | 94,224 | 94,331 | 92,330 | 90,098 |
| 2. Deferred income tax assets |
|
|
2,338 | 3,666 | 4,702 | 5,023 | 5,256 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
143,300 | | | | |
| TOTAL ASSETS |
|
|
3,432,270 | 2,954,382 | 2,664,162 | 2,270,423 | 1,901,581 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,914,255 | 1,645,675 | 1,354,437 | 944,513 | 574,563 |
| I. Current liabilities |
|
|
1,383,935 | 1,184,484 | 904,510 | 584,169 | 265,489 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,064,318 | 827,093 | 697,428 | 441,190 | 195,913 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
214,588 | 230,519 | 95,499 | 70,185 | 26,292 |
| 4. Advances from customers |
|
|
34,576 | 21,808 | 26,793 | 26,549 | 13,903 |
| 5. Taxes and other payables to the State Budget |
|
|
4,356 | 3,998 | 5,413 | 3,437 | 5,749 |
| 6. Payables to employees |
|
|
10,167 | 17,952 | 11,253 | 11,689 | 3,341 |
| 7. Short-term accrued expenses |
|
|
5,264 | 65,183 | 50,651 | 14,606 | 4,576 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
31,623 | 3,608 | 3,151 | 4,430 | 4,253 |
| 12. Provision for short term payables |
|
|
17,687 | 13,111 | 13,330 | 11,239 | 10,705 |
| 13. Bonus and welfare fund |
|
|
1,356 | 1,212 | 992 | 843 | 757 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
530,320 | 461,191 | 449,927 | 360,344 | 309,075 |
| 1. Long-term payables to sellers |
|
|
9,259 | | | | |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
| | | 1,680 | 1,680 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
521,061 | 461,191 | 449,927 | 358,664 | 307,395 |
| 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 |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,518,015 | 1,308,707 | 1,309,725 | 1,325,910 | 1,327,017 |
| I. ShareHolder's equity |
|
|
1,518,015 | 1,308,707 | 1,309,725 | 1,325,910 | 1,327,017 |
| 1. Owner's investment capital |
|
|
488,000 | 488,000 | 488,000 | 488,000 | 488,000 |
| 2. Share capital surplus |
|
|
276,219 | 276,219 | 276,105 | 276,105 | 276,105 |
| 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 |
|
|
72,362 | 72,362 | 72,362 | 72,362 | 72,362 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
592,420 | 472,126 | 473,258 | 489,443 | 490,550 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
582,767 | 445,199 | 445,199 | 445,199 | 489,443 |
| - Profit after tax undistributed this period |
|
|
9,653 | 26,927 | 28,059 | 44,244 | 1,107 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
89,014 | | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
3,432,270 | 2,954,382 | 2,664,162 | 2,270,423 | 1,901,581 |
There is no report.
|
|