|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
620,062 | 495,846 | 335,909 | 338,918 | 404,774 |
 | I. Cash and cash equivalents |
|
|
201,289 | 81,707 | 21,499 | 47,336 | 56,800 |
 | 1. Cash |
|
|
201,289 | 81,707 | 21,499 | 47,336 | 56,800 |
 | 2. Cash equivalents |
|
|
| | | | |
 | 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 |
|
|
400,504 | 398,510 | 298,568 | 263,170 | 318,574 |
 | 1. Short-term receivables of customers |
|
|
13,138 | 8,266 | 21,771 | 24,202 | 17,159 |
 | 2. Prepayments to suppliers |
|
|
387,241 | 390,182 | 275,785 | 237,822 | 299,328 |
 | 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 |
|
|
125 | 61 | 1,012 | 1,145 | 2,087 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
14,643 | 11,722 | 11,416 | 15,765 | 13,892 |
 | 1. Inventories |
|
|
14,643 | 11,722 | 11,416 | 15,765 | 13,892 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,626 | 3,907 | 4,426 | 12,648 | 15,508 |
 | 1. Short-term prepaid expenses |
|
|
939 | 1,344 | 1,428 | 9,709 | 11,617 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
2,687 | 2,564 | 2,998 | 2,939 | 3,891 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,515,767 | 1,635,318 | 1,998,544 | 2,174,958 | 2,141,677 |
 | I. Long-term receivables |
|
|
| | 82,500 | 82,500 | |
 | 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 |
|
|
| | 82,500 | 82,500 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,003,558 | 978,542 | 1,083,137 | 1,078,685 | 1,700,014 |
 | 1. Tangible fixed assets |
|
|
923,820 | 897,842 | 1,003,155 | 999,373 | 1,621,447 |
 | - Cost |
|
|
1,069,050 | 1,052,847 | 1,166,925 | 1,173,545 | 1,805,881 |
 | - Accumulated depreciation |
|
|
-145,230 | -155,005 | -163,769 | -174,173 | -184,435 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
79,738 | 80,700 | 79,981 | 79,312 | 78,568 |
 | - Cost |
|
|
86,361 | 88,386 | 88,386 | 88,426 | 88,379 |
 | - Accumulated depreciation |
|
|
-6,623 | -7,686 | -8,405 | -9,114 | -9,812 |
 | III. Real Estate Investments |
|
|
35,979 | 56,803 | 56,286 | 56,132 | 55,978 |
 | - Cost |
|
|
38,563 | 59,542 | 59,542 | 59,542 | 59,542 |
 | - Accumulated depreciation |
|
|
-2,585 | -2,739 | -3,256 | -3,410 | -3,564 |
 | IV. Long-term assets in progress |
|
|
433,753 | 543,267 | 704,575 | 877,932 | 283,814 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
433,753 | 543,267 | 704,575 | 877,932 | 283,814 |
 | IV. Long-term financial investments |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 20,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 20,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
24,618 | 46,706 | 62,046 | 69,709 | 81,871 |
 | 1. Long-term prepaid expenses |
|
|
24,618 | 46,706 | 62,046 | 69,709 | 81,871 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
7,860 | | | | |
 | TOTAL ASSETS |
|
|
2,135,829 | 2,131,164 | 2,334,453 | 2,513,876 | 2,546,451 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
406,599 | 464,231 | 629,015 | 799,247 | 693,324 |
 | I. Current liabilities |
|
|
222,059 | 218,949 | 271,794 | 288,275 | 161,876 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
197,252 | 197,597 | 238,368 | 255,259 | 122,430 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,687 | 10,109 | 18,550 | 18,233 | 23,470 |
 | 4. Advances from customers |
|
|
984 | 1,192 | 1,206 | 1,112 | 1,096 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,574 | 1,858 | 3,322 | 2,052 | 1,517 |
 | 6. Payables to employees |
|
|
7,943 | 8,194 | 9,748 | 10,916 | 12,292 |
 | 7. Short-term accrued expenses |
|
|
585 | | 461 | 551 | 803 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
34 | | 138 | 152 | 269 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
184,540 | 245,282 | 357,221 | 510,971 | 531,448 |
 | 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 |
|
|
| | 500 | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
182,794 | 245,282 | 356,721 | 510,971 | 531,448 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,747 | | | | |
 | 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 |
|
|
1,729,230 | 1,666,933 | 1,705,438 | 1,714,630 | 1,853,128 |
 | I. ShareHolder's equity |
|
|
1,729,230 | 1,666,933 | 1,705,438 | 1,714,630 | 1,853,128 |
 | 1. Owner's investment capital |
|
|
958,746 | 1,102,446 | 1,102,446 | 1,101,746 | 1,441,813 |
 | 2. Share capital surplus |
|
|
258,968 | 258,968 | 258,968 | 258,968 | 258,968 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-700 | -700 | -700 | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
395,581 | 258,136 | 296,613 | 305,862 | 104,172 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
250,655 | 246,249 | 243,205 | 243,064 | 54,929 |
 | - Profit after tax undistributed this period |
|
|
144,927 | 11,887 | 53,409 | 62,798 | 49,243 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
116,635 | 48,083 | 48,110 | 48,054 | 48,175 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,135,829 | 2,131,164 | 2,334,453 | 2,513,876 | 2,546,451 |
There is no report.
|
|