|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
215,057,869 | 240,250,006 | 255,295,711 | 259,728,446 | 302,730,495 |
| I. Cash and cash equivalents |
|
|
2,909,914 | 14,104,131 | 9,524,619 | 17,179,976 | 20,621,483 |
| 1. Cash |
|
|
2,482,981 | 13,124,281 | 8,904,196 | 16,636,089 | 20,324,623 |
| 2. Cash equivalents |
|
|
426,933 | 979,850 | 620,423 | 543,887 | 296,860 |
| II. Short-term financial investments |
|
|
4,638,593 | 3,832,848 | 3,629,316 | 3,673,995 | 3,802,114 |
| 1. Trading securities |
|
|
597,632 | | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
4,040,961 | 3,832,848 | 3,629,316 | 3,673,995 | 3,802,114 |
| III. Short-term receivables |
|
|
121,815,245 | 126,607,372 | 152,936,619 | 145,799,709 | 187,108,837 |
| 1. Short-term receivables of customers |
|
|
19,972,201 | 19,925,087 | 19,155,652 | 20,661,172 | 20,959,738 |
| 2. Prepayments to suppliers |
|
|
17,038,457 | 17,197,498 | 16,571,862 | 20,207,313 | 20,586,548 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
17,108,362 | 4,944,650 | 17,774,275 | 1,468,250 | 10,503,541 |
| 6. Other short-term receivables |
|
|
68,022,291 | 84,763,323 | 99,658,289 | 103,697,020 | 135,278,955 |
| 7. Provision for doubtful short-term receivables |
|
|
-326,066 | -223,186 | -223,459 | -234,046 | -219,945 |
| IV. Inventories |
|
|
55,103,757 | 52,342,813 | 58,756,231 | 58,659,923 | 57,981,046 |
| 1. Inventories |
|
|
55,168,949 | 52,379,650 | 58,808,531 | 58,712,830 | 58,034,209 |
| 2. Provision for decline in value of inventories |
|
|
-65,192 | -36,837 | -52,300 | -52,907 | -53,163 |
| V. Other current assets |
|
|
30,590,360 | 43,362,842 | 30,448,926 | 34,414,843 | 33,217,015 |
| 1. Short-term prepaid expenses |
|
|
2,204,295 | 1,444,334 | 1,868,717 | 1,936,780 | 2,160,205 |
| 2. Deductible VAT |
|
|
850,572 | 875,364 | 918,737 | 903,536 | 1,211,447 |
| 3. Taxes and the State Receivables |
|
|
50,738 | 41,294 | 41,243 | 41,173 | 41,134 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| 41,001,850 | | | |
| 5. Other current assets |
|
|
27,484,755 | | 27,620,229 | 31,533,354 | 29,804,229 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
201,981,605 | 207,110,770 | 209,188,983 | 233,721,916 | 221,953,857 |
| I. Long-term receivables |
|
|
36,794,620 | 34,063,730 | 33,582,332 | 66,453,120 | 49,668,379 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
4,135,750 | 1,050,800 | 240,000 | 10,930,572 | 4,509,196 |
| 5. Other long-term receivables |
|
|
32,658,870 | 33,012,930 | 33,342,332 | 55,522,548 | 45,159,183 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
12,051,633 | 11,731,171 | 10,972,789 | 12,268,758 | 17,352,385 |
| 1. Tangible fixed assets |
|
|
10,986,494 | 10,678,699 | 9,937,896 | 11,251,725 | 16,308,138 |
| - Cost |
|
|
12,472,227 | 12,322,803 | 11,668,898 | 13,203,825 | 19,128,384 |
| - Accumulated depreciation |
|
|
-1,485,733 | -1,644,104 | -1,731,002 | -1,952,100 | -2,820,246 |
| 2. Fixed assets of financial leasing |
|
|
| | | | 26,175 |
| - Cost |
|
|
| | | | 26,809 |
| - Accumulated depreciation |
|
|
| | | | -634 |
| 3. Intangible fixed assets |
|
|
1,065,139 | 1,052,472 | 1,034,893 | 1,017,033 | 1,018,072 |
| - Cost |
|
|
1,376,037 | 1,381,279 | 1,382,113 | 1,382,487 | 1,395,337 |
| - Accumulated depreciation |
|
|
-310,898 | -328,807 | -347,220 | -365,454 | -377,265 |
| III. Real Estate Investments |
|
|
18,977,835 | 17,931,541 | 17,632,901 | 19,830,562 | 17,237,951 |
| - Cost |
|
|
20,753,627 | 19,724,732 | 19,532,129 | 21,928,035 | 19,315,830 |
| - Accumulated depreciation |
|
|
-1,775,792 | -1,793,191 | -1,899,228 | -2,097,473 | -2,077,879 |
| IV. Long-term assets in progress |
|
|
62,855,541 | 63,970,223 | 67,385,932 | 73,553,798 | 80,363,229 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
62,855,541 | 63,970,223 | 67,385,932 | 73,553,798 | 80,363,229 |
| IV. Long-term financial investments |
|
|
7,323,414 | 7,760,265 | 8,021,445 | 10,374,902 | 9,736,355 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
176,328 | 187,469 | 188,365 | 189,106 | 189,765 |
| 3. Other investments in equity instruments |
|
|
7,097,406 | 7,624,903 | 7,831,546 | 10,158,325 | 9,513,399 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| -52,107 | | | |
| 5. Investments holding until maturity |
|
|
49,680 | | 1,534 | 27,471 | 33,191 |
| V. Total other long-term assets |
|
|
62,929,045 | 71,017,689 | 70,995,907 | 50,681,573 | 47,074,830 |
| 1. Long-term prepaid expenses |
|
|
2,041,088 | 1,645,894 | 1,863,562 | 2,611,669 | 2,701,347 |
| 2. Deferred income tax assets |
|
|
1,864,475 | 869,937 | 1,049,267 | 943,527 | 2,423,981 |
| 3. Other long-term assets |
|
|
59,023,482 | 68,501,858 | 68,083,078 | 47,126,377 | 41,949,502 |
| VI. Goodwills |
|
|
1,049,517 | 636,151 | 597,677 | 559,203 | 520,728 |
| TOTAL ASSETS |
|
|
417,039,474 | 447,360,776 | 464,484,694 | 493,450,362 | 524,684,352 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
236,174,964 | 264,991,288 | 268,268,453 | 286,518,100 | 308,718,618 |
| I. Current liabilities |
|
|
196,258,996 | 214,020,096 | 214,974,936 | 227,951,712 | 246,563,570 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
13,637,750 | 18,289,641 | 24,400,865 | 25,901,229 | 24,201,679 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
17,864,951 | 20,607,380 | 19,209,655 | 18,503,257 | 21,162,646 |
| 4. Advances from customers |
|
|
38,103,070 | 54,503,801 | 43,551,036 | 47,710,091 | 49,421,223 |
| 5. Taxes and other payables to the State Budget |
|
|
19,979,870 | 16,044,095 | 14,306,061 | 15,697,841 | 13,565,932 |
| 6. Payables to employees |
|
|
| | | | |
| 7. Short-term accrued expenses |
|
|
35,686,327 | 35,215,756 | 31,212,620 | 36,308,970 | 42,455,479 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
839,498 | 520,689 | 323,115 | 492,491 | 493,810 |
| 11. Other short-term payables |
|
|
69,987,340 | 68,491,410 | 81,585,761 | 82,814,017 | 94,713,128 |
| 12. Provision for short term payables |
|
|
160,190 | 347,324 | 385,823 | 523,816 | 549,673 |
| 13. Bonus and welfare fund |
|
|
| | | | |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
39,915,968 | 50,971,192 | 53,293,517 | 58,566,388 | 62,155,048 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
42,978 | 439,725 | 441,155 | 611,614 | 432,377 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
5,821,733 | 7,770,480 | 8,984,474 | 9,240,580 | 9,295,059 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
29,488,390 | 38,393,923 | 39,496,110 | 44,599,750 | 47,969,250 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
1,103,201 | 1,172,180 | 1,224,762 | 1,313,542 | 1,623,862 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
2,594,909 | 2,424,021 | 2,236,861 | 2,223,451 | 2,302,193 |
| 11. Long-term unrealized revenue |
|
|
864,757 | 770,863 | 910,155 | 577,451 | 532,307 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
180,864,510 | 182,369,488 | 196,216,241 | 206,932,262 | 215,965,734 |
| I. ShareHolder's equity |
|
|
180,864,510 | 182,369,488 | 196,216,241 | 206,932,262 | 215,965,734 |
| 1. Owner's investment capital |
|
|
43,543,675 | 43,543,675 | 43,543,675 | 43,543,675 | 43,543,675 |
| 2. Share capital surplus |
|
|
1,260,023 | 1,260,023 | 1,260,023 | 1,260,023 | 1,260,023 |
| 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 |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
480,942 | 1,106,316 | 1,106,316 | 1,111,316 | 1,111,316 |
| 11. After tax undistributed profit |
|
|
132,283,582 | 133,124,962 | 136,335,857 | 146,351,374 | 154,216,100 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
99,983,801 | 99,999,493 | 133,391,638 | 133,391,779 | 133,386,100 |
| - Profit after tax undistributed this period |
|
|
32,299,781 | 33,125,469 | 2,944,219 | 12,959,595 | 20,830,000 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,296,288 | 3,334,512 | 13,970,370 | 14,665,874 | 15,834,620 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
417,039,474 | 447,360,776 | 464,484,694 | 493,450,362 | 524,684,352 |
There is no report.
|
|