|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,000,327 | 1,450,748 | 1,817,471 | 1,170,121 | 1,429,058 |
| I. Cash and cash equivalents |
|
|
50,186 | 47,867 | 34,072 | 293,378 | 33,583 |
| 1. Cash |
|
|
50,186 | 47,867 | 34,072 | 293,378 | 33,583 |
| 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 |
|
|
713,569 | 1,121,535 | 1,466,654 | 454,953 | 1,191,314 |
| 1. Short-term receivables of customers |
|
|
686,093 | 1,095,137 | 1,434,059 | 427,283 | 1,175,032 |
| 2. Prepayments to suppliers |
|
|
18,832 | 20,507 | 32,746 | 25,230 | 5,640 |
| 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 |
|
|
15,756 | 13,895 | 7,050 | 9,642 | 15,983 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,112 | -8,003 | -7,202 | -7,202 | -5,341 |
| IV. Inventories |
|
|
223,679 | 271,627 | 307,437 | 400,633 | 195,957 |
| 1. Inventories |
|
|
223,679 | 271,627 | 307,437 | 400,633 | 195,957 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
12,893 | 9,719 | 9,307 | 21,158 | 8,203 |
| 1. Short-term prepaid expenses |
|
|
7,037 | 7,541 | 9,307 | 8,265 | 8,203 |
| 2. Deductible VAT |
|
|
| | | | |
| 3. Taxes and the State Receivables |
|
|
5,857 | 2,178 | | 12,893 | |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
980,540 | 946,639 | 913,656 | 924,242 | 1,069,674 |
| I. Long-term receivables |
|
|
45,902 | 48,318 | 48,672 | 49,029 | 49,410 |
| 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 |
|
|
45,902 | 48,318 | 48,672 | 49,029 | 49,410 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
593,843 | 547,864 | 602,564 | 639,997 | 759,085 |
| 1. Tangible fixed assets |
|
|
593,715 | 547,769 | 602,501 | 639,967 | 759,085 |
| - Cost |
|
|
5,823,905 | 5,841,051 | 5,976,923 | 6,028,538 | 6,195,768 |
| - Accumulated depreciation |
|
|
-5,230,190 | -5,293,282 | -5,374,422 | -5,388,571 | -5,436,683 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
128 | 95 | 63 | 30 | |
| - Cost |
|
|
5,705 | 5,705 | 5,705 | 5,705 | 5,705 |
| - Accumulated depreciation |
|
|
-5,577 | -5,609 | -5,642 | -5,674 | -5,705 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
156,058 | 144,309 | 30,850 | 30,202 | 63,937 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
156,058 | 144,309 | 30,850 | 30,202 | 63,937 |
| IV. Long-term financial investments |
|
|
| | | | |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
| | | | |
| 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 |
|
|
184,736 | 206,148 | 231,570 | 205,013 | 197,242 |
| 1. Long-term prepaid expenses |
|
|
120,729 | 142,140 | 167,563 | 141,006 | 141,152 |
| 2. Deferred income tax assets |
|
|
64,007 | 64,007 | 64,007 | 64,007 | 56,090 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,980,867 | 2,397,387 | 2,731,127 | 2,094,364 | 2,498,732 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,279,781 | 1,655,928 | 2,085,293 | 1,500,039 | 1,821,925 |
| I. Current liabilities |
|
|
777,388 | 1,148,767 | 1,562,804 | 958,281 | 1,255,298 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
175,645 | 99,903 | 178,541 | | 282,081 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
320,433 | 579,411 | 696,519 | 520,593 | 502,754 |
| 4. Advances from customers |
|
|
| | | 4,934 | |
| 5. Taxes and other payables to the State Budget |
|
|
77,495 | 107,232 | 102,490 | 32,436 | 92,325 |
| 6. Payables to employees |
|
|
155,357 | 150,409 | 152,649 | 98,099 | 248,542 |
| 7. Short-term accrued expenses |
|
|
13,134 | 62,169 | 101,700 | 85,501 | 51,303 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
11,168 | 7,241 | 13,469 | 9,979 | 16,670 |
| 12. Provision for short term payables |
|
|
| 134,712 | 247,043 | 159,149 | 25,599 |
| 13. Bonus and welfare fund |
|
|
24,156 | 7,690 | 70,393 | 47,589 | 36,025 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
502,393 | 507,162 | 522,488 | 541,758 | 566,627 |
| 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 |
|
|
495,676 | 500,445 | 515,772 | 535,042 | 559,911 |
| 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 |
|
|
6,716 | 6,716 | 6,716 | 6,716 | 6,716 |
| B. OWNER'S EQUITY |
|
|
701,086 | 741,459 | 645,834 | 594,324 | 676,807 |
| I. ShareHolder's equity |
|
|
701,086 | 741,459 | 645,834 | 594,324 | 676,807 |
| 1. Owner's investment capital |
|
|
449,629 | 449,629 | 449,629 | 449,629 | 449,629 |
| 2. Share capital surplus |
|
|
-393 | -393 | -393 | -393 | -393 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
352 | 352 | 352 | 352 | 352 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
48,486 | 48,486 | 63,026 | 63,026 | 63,026 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
203,013 | 243,386 | 133,220 | 81,711 | 164,193 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
| 209,413 | 64,007 | 64,007 | 64,007 |
| - Profit after tax undistributed this period |
|
|
203,013 | 33,973 | 69,213 | 17,703 | 100,186 |
| 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 |
|
|
1,980,867 | 2,397,387 | 2,731,127 | 2,094,364 | 2,498,732 |
There is no report.
|
|