|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
893,733 | 1,003,436 | 1,115,235 | 951,454 | 923,634 |
| I. Cash and cash equivalents |
|
|
38,493 | 18,216 | 7,492 | 23,246 | 16,937 |
| 1. Cash |
|
|
38,493 | 18,216 | 7,492 | 23,246 | 16,937 |
| 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 |
|
|
41,054 | 48,870 | 88,657 | 51,435 | 50,498 |
| 1. Short-term receivables of customers |
|
|
32,597 | 41,460 | 84,241 | 50,262 | 52,644 |
| 2. Prepayments to suppliers |
|
|
13,107 | 11,507 | 6,824 | 4,425 | 2,051 |
| 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 |
|
|
7,292 | 7,338 | 9,027 | 8,184 | 7,239 |
| 7. Provision for doubtful short-term receivables |
|
|
-11,942 | -11,436 | -11,436 | -11,436 | -11,436 |
| IV. Inventories |
|
|
643,672 | 777,651 | 868,339 | 748,185 | 715,973 |
| 1. Inventories |
|
|
651,654 | 785,105 | 877,498 | 757,435 | 725,223 |
| 2. Provision for decline in value of inventories |
|
|
-7,982 | -7,454 | -9,159 | -9,250 | -9,250 |
| V. Other current assets |
|
|
170,513 | 158,699 | 150,748 | 128,587 | 140,226 |
| 1. Short-term prepaid expenses |
|
|
45,188 | 30,052 | 17,383 | 2,144 | 15,719 |
| 2. Deductible VAT |
|
|
124,554 | 128,314 | 132,535 | 125,654 | 123,842 |
| 3. Taxes and the State Receivables |
|
|
771 | 334 | 831 | 789 | 666 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
142,909 | 1,404,460 | 1,360,454 | 1,307,906 | 1,261,603 |
| I. Long-term receivables |
|
|
3,664 | 2,984 | 4,684 | 4,599 | 4,599 |
| 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 |
|
|
3,664 | 2,984 | 4,684 | 4,599 | 4,599 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
909,223 | 1,328,292 | 1,286,803 | 1,245,210 | 1,202,652 |
| 1. Tangible fixed assets |
|
|
820,804 | 1,244,038 | 1,167,164 | 1,134,135 | 1,101,057 |
| - Cost |
|
|
1,561,798 | 1,981,413 | 1,814,032 | 1,815,140 | 1,815,894 |
| - Accumulated depreciation |
|
|
-740,994 | -737,375 | -646,868 | -681,005 | -714,837 |
| 2. Fixed assets of financial leasing |
|
|
77,624 | 73,560 | 109,048 | 100,586 | 91,207 |
| - Cost |
|
|
101,746 | 101,746 | 144,188 | 144,188 | 143,434 |
| - Accumulated depreciation |
|
|
-24,122 | -28,186 | -35,140 | -43,602 | -52,227 |
| 3. Intangible fixed assets |
|
|
10,795 | 10,693 | 10,591 | 10,490 | 10,388 |
| - Cost |
|
|
21,147 | 21,147 | 21,147 | 21,147 | 21,147 |
| - Accumulated depreciation |
|
|
-10,352 | -10,454 | -10,556 | -10,657 | -10,759 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
441,287 | | | | 220 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
441,287 | | | | 220 |
| IV. Long-term financial investments |
|
|
12,235 | 12,315 | 12,315 | 12,242 | 12,240 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
12,000 | 12,000 | 12,000 | 12,000 | 12,000 |
| 3. Other investments in equity instruments |
|
|
1,300 | 1,300 | 1,300 | 1,300 | 1,300 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-1,065 | -985 | -985 | -1,058 | -1,060 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
62,685 | 60,868 | 56,651 | 45,854 | 41,892 |
| 1. Long-term prepaid expenses |
|
|
62,685 | 60,868 | 56,651 | 45,854 | 41,892 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
1,036,642 | 2,407,895 | 2,475,690 | 2,259,359 | 2,185,237 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,714,188 | 1,809,779 | 1,866,143 | 1,681,230 | 1,639,397 |
| I. Current liabilities |
|
|
987,962 | 1,125,484 | 1,145,618 | 1,064,229 | 1,019,950 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
661,261 | 726,328 | 789,864 | 826,386 | 774,238 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
237,305 | 316,400 | 279,881 | 195,408 | 208,704 |
| 4. Advances from customers |
|
|
278 | | 222 | | |
| 5. Taxes and other payables to the State Budget |
|
|
2,345 | 9,005 | 17,568 | 7,758 | 3,234 |
| 6. Payables to employees |
|
|
8,186 | 13,992 | 16,919 | 13,295 | 5,424 |
| 7. Short-term accrued expenses |
|
|
8,211 | 8,884 | 5,602 | 4,184 | 13,339 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
661 | 912 | 852 | 1,878 | 1,647 |
| 11. Other short-term payables |
|
|
53,893 | 38,983 | 26,234 | 6,977 | 5,659 |
| 12. Provision for short term payables |
|
|
4,546 | | | | |
| 13. Bonus and welfare fund |
|
|
11,275 | 10,979 | 8,476 | 8,342 | 7,705 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
726,226 | 684,296 | 720,524 | 617,002 | 619,447 |
| 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 |
|
|
251 | 251 | 251 | 251 | 251 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
724,503 | 683,040 | 717,211 | 615,294 | 617,639 |
| 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 |
|
|
1,472 | 1,004 | 3,062 | 1,456 | 1,556 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
608,640 | 598,116 | 609,547 | 578,129 | 545,840 |
| I. ShareHolder's equity |
|
|
608,640 | 598,116 | 609,547 | 578,129 | 545,840 |
| 1. Owner's investment capital |
|
|
500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
| 2. Share capital surplus |
|
|
-3,362 | -3,362 | -3,362 | -3,362 | -3,362 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
81,407 | 81,407 | 81,407 | 81,407 | 81,407 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
30,598 | 20,074 | 31,505 | 87 | -32,202 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
40,000 | 40,000 | 40,000 | | 85 |
| - Profit after tax undistributed this period |
|
|
-9,402 | -19,926 | -8,495 | 87 | -32,287 |
| 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 |
|
|
2,322,828 | 2,407,895 | 2,475,690 | 2,259,359 | 2,185,237 |
There is no report.
|
|