|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,616,062 | 2,905,148 | 2,766,165 | 2,401,156 | 2,124,806 |
| I. Cash and cash equivalents |
|
|
527,126 | 360,397 | 349,794 | 465,519 | 298,755 |
| 1. Cash |
|
|
119,126 | 25,238 | 47,186 | 183,926 | 60,456 |
| 2. Cash equivalents |
|
|
408,000 | 335,159 | 302,608 | 281,593 | 238,299 |
| II. Short-term financial investments |
|
|
| | | | |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | | |
| III. Short-term receivables |
|
|
552,529 | 854,153 | 914,176 | 913,246 | 790,369 |
| 1. Short-term receivables of customers |
|
|
456,735 | 585,748 | 828,707 | 794,778 | 701,723 |
| 2. Prepayments to suppliers |
|
|
1,206 | 19,687 | 3,723 | 24,423 | 11,522 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | 4,500 | |
| 6. Other short-term receivables |
|
|
97,076 | 251,191 | 84,220 | 89,837 | 77,765 |
| 7. Provision for doubtful short-term receivables |
|
|
-2,488 | -2,474 | -2,474 | -292 | -641 |
| IV. Inventories |
|
|
1,279,994 | 1,516,262 | 1,350,451 | 839,268 | 888,214 |
| 1. Inventories |
|
|
1,304,464 | 1,540,510 | 1,369,216 | 853,847 | 903,269 |
| 2. Provision for decline in value of inventories |
|
|
-24,470 | -24,248 | -18,765 | -14,579 | -15,055 |
| V. Other current assets |
|
|
256,412 | 174,337 | 151,744 | 183,124 | 147,468 |
| 1. Short-term prepaid expenses |
|
|
25,548 | 24,546 | 24,578 | 21,784 | 25,415 |
| 2. Deductible VAT |
|
|
213,333 | 135,868 | 113,369 | 152,165 | 110,787 |
| 3. Taxes and the State Receivables |
|
|
17,532 | 13,923 | 13,796 | 9,174 | 11,266 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,824,342 | 2,720,392 | 2,801,572 | 2,988,644 | 3,126,581 |
| I. Long-term receivables |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
| 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 |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
1,812,358 | 1,775,671 | 1,883,886 | 2,183,936 | 2,193,000 |
| 1. Tangible fixed assets |
|
|
1,790,947 | 1,744,590 | 1,736,747 | 2,037,637 | 2,031,060 |
| - Cost |
|
|
2,962,180 | 2,942,794 | 2,985,509 | 3,338,556 | 3,386,408 |
| - Accumulated depreciation |
|
|
-1,171,233 | -1,198,204 | -1,248,762 | -1,300,919 | -1,355,348 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
21,411 | 31,081 | 147,139 | 146,299 | 161,940 |
| - Cost |
|
|
47,423 | 57,837 | 178,136 | 179,043 | 196,752 |
| - Accumulated depreciation |
|
|
-26,012 | -26,756 | -30,997 | -32,745 | -34,812 |
| III. Real Estate Investments |
|
|
32,067 | 31,291 | 294,321 | 292,763 | 324,998 |
| - Cost |
|
|
32,947 | 32,322 | 295,971 | 295,971 | 329,742 |
| - Accumulated depreciation |
|
|
-880 | -1,031 | -1,651 | -3,208 | -4,744 |
| IV. Long-term assets in progress |
|
|
684,022 | 768,179 | 489,830 | 383,693 | 432,752 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
684,022 | 768,179 | 489,830 | 383,693 | 432,752 |
| IV. Long-term financial investments |
|
|
140,000 | | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
771 | 771 | | 1,189 | 1,189 |
| 3. Other investments in equity instruments |
|
|
140,000 | | | | |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-771 | -771 | | -1,189 | -1,189 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
145,215 | 134,570 | 122,854 | 117,571 | 165,151 |
| 1. Long-term prepaid expenses |
|
|
105,828 | 96,936 | 122,484 | 107,278 | 123,325 |
| 2. Deferred income tax assets |
|
|
| | 370 | 370 | 370 |
| 3. Other long-term assets |
|
|
39,387 | 37,635 | | 9,923 | 41,456 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
5,440,404 | 5,625,540 | 5,567,736 | 5,389,800 | 5,251,387 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
3,650,322 | 3,973,117 | 3,893,774 | 3,603,496 | 3,390,243 |
| I. Current liabilities |
|
|
2,921,644 | 3,234,129 | 3,231,411 | 2,816,836 | 2,556,260 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
1,948,838 | 2,116,772 | 2,252,112 | 1,890,287 | 1,819,049 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
659,832 | 826,831 | 761,368 | 619,002 | 477,440 |
| 4. Advances from customers |
|
|
32,899 | 46,916 | 17,110 | 47,497 | 19,025 |
| 5. Taxes and other payables to the State Budget |
|
|
17,796 | 14,312 | 28,369 | 36,447 | 24,190 |
| 6. Payables to employees |
|
|
163,765 | 158,286 | 64,205 | 81,054 | 82,243 |
| 7. Short-term accrued expenses |
|
|
42,534 | 20,148 | 26,391 | 57,327 | 54,506 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
4,379 | 3,049 | 1,796 | 5,403 | 3,890 |
| 11. Other short-term payables |
|
|
14,282 | 14,527 | 19,463 | 20,234 | 22,753 |
| 12. Provision for short term payables |
|
|
| | 38 | 38 | 38 |
| 13. Bonus and welfare fund |
|
|
37,317 | 33,288 | 60,558 | 59,548 | 53,128 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
728,678 | 738,988 | 662,364 | 786,660 | 833,982 |
| 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 |
|
|
726,898 | 737,414 | 660,996 | 785,822 | 821,508 |
| 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 |
|
|
1,781 | 1,574 | 1,368 | 838 | 12,474 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
1,790,081 | 1,652,423 | 1,673,962 | 1,786,304 | 1,861,145 |
| I. ShareHolder's equity |
|
|
1,790,081 | 1,652,423 | 1,673,962 | 1,786,304 | 1,861,145 |
| 1. Owner's investment capital |
|
|
1,213,648 | 1,051,178 | 1,051,178 | 1,178,080 | 1,135,230 |
| 2. Share capital surplus |
|
|
40,989 | 40,989 | 40,989 | 40,989 | 40,989 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
55 | 55 | 55 | 55 | 55 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
212,319 | 212,319 | 270,776 | 270,776 | 270,776 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
72,801 | 72,801 | 102,265 | 102,265 | 102,265 |
| 11. After tax undistributed profit |
|
|
250,270 | 252,045 | 185,361 | 170,470 | 178,471 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
67 | 208,871 | 84,706 | 654 | 654 |
| - Profit after tax undistributed this period |
|
|
250,203 | 43,174 | 100,655 | 169,817 | 177,817 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
| 23,036 | 23,338 | 23,668 | 133,358 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
5,440,404 | 5,625,540 | 5,567,736 | 5,389,800 | 5,251,387 |
There is no report.
|
|