|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,688,861 | 1,869,744 | 2,005,258 | 2,149,254 | 2,218,023 |
| I. Cash and cash equivalents |
|
|
81,418 | 64,295 | 60,966 | 79,166 | 90,496 |
| 1. Cash |
|
|
66,788 | 49,665 | 45,437 | 64,386 | 75,116 |
| 2. Cash equivalents |
|
|
14,630 | 14,630 | 15,529 | 14,781 | 15,380 |
| II. Short-term financial investments |
|
|
31 | 1,292 | 3,002 | 6,403 | 12,129 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
31 | 1,292 | 3,002 | 6,403 | 12,129 |
| III. Short-term receivables |
|
|
1,444,533 | 1,596,369 | 1,714,017 | 1,818,422 | 1,841,595 |
| 1. Short-term receivables of customers |
|
|
177,942 | 209,207 | 289,992 | 358,024 | 308,756 |
| 2. Prepayments to suppliers |
|
|
193,227 | 259,938 | 349,614 | 389,204 | 467,889 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
10,000 | 43,500 | | | |
| 6. Other short-term receivables |
|
|
1,071,296 | 1,094,168 | 1,084,855 | 1,081,636 | 1,076,331 |
| 7. Provision for doubtful short-term receivables |
|
|
-7,931 | -10,443 | -10,443 | -10,443 | -11,382 |
| IV. Inventories |
|
|
337 | 259 | 437 | 114 | 68 |
| 1. Inventories |
|
|
337 | 259 | 437 | 114 | 68 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
162,542 | 207,529 | 226,836 | 245,149 | 273,735 |
| 1. Short-term prepaid expenses |
|
|
159,745 | 206,683 | 225,955 | 243,944 | 272,256 |
| 2. Deductible VAT |
|
|
2,540 | 591 | 640 | 732 | 1,234 |
| 3. Taxes and the State Receivables |
|
|
256 | 100 | 241 | 333 | 108 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| 155 | | 140 | 137 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
178,037 | 164,577 | 150,475 | 147,065 | 123,660 |
| I. Long-term receivables |
|
|
8,011 | 7,915 | 8,261 | 8,226 | 7,928 |
| 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 |
|
|
8,011 | 7,915 | 8,261 | 8,226 | 7,928 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
43,415 | 38,171 | 34,113 | 29,756 | 25,610 |
| 1. Tangible fixed assets |
|
|
28,949 | 24,527 | 21,169 | 17,582 | 14,073 |
| - Cost |
|
|
208,635 | 202,199 | 202,696 | 202,807 | 202,903 |
| - Accumulated depreciation |
|
|
-179,686 | -177,672 | -181,526 | -185,225 | -188,830 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
14,466 | 13,644 | 12,944 | 12,174 | 11,537 |
| - Cost |
|
|
32,385 | 32,385 | 32,440 | 32,440 | 32,540 |
| - Accumulated depreciation |
|
|
-17,919 | -18,741 | -19,496 | -20,266 | -21,003 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
70,700 | 71,465 | 71,465 | 71,983 | 72,833 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
70,700 | 71,465 | 71,465 | 71,983 | 72,833 |
| IV. Long-term financial investments |
|
|
46,014 | 37,753 | 24,268 | 24,268 | 4,510 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
733 | 733 | 733 | 733 | 733 |
| 3. Other investments in equity instruments |
|
|
181,913 | 181,913 | 181,913 | 181,913 | 181,913 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-136,632 | -144,894 | -158,378 | -158,378 | -178,137 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
8,933 | 8,372 | 11,525 | 12,049 | 12,057 |
| 1. Long-term prepaid expenses |
|
|
8,933 | 8,243 | 11,525 | 11,920 | 11,922 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| 128 | | 130 | 135 |
| VI. Goodwills |
|
|
962 | 902 | 842 | 782 | 722 |
| TOTAL ASSETS |
|
|
1,866,898 | 2,034,322 | 2,155,733 | 2,296,319 | 2,341,683 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
1,738,033 | 1,656,942 | 1,777,803 | 1,883,728 | 1,905,015 |
| I. Current liabilities |
|
|
1,712,565 | 1,645,835 | 1,772,793 | 1,880,174 | 1,903,299 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
697,168 | 461,980 | 440,555 | 594,512 | 705,143 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
433,568 | 453,199 | 529,205 | 565,275 | 589,835 |
| 4. Advances from customers |
|
|
310,913 | 435,722 | 472,888 | 356,167 | 284,220 |
| 5. Taxes and other payables to the State Budget |
|
|
44,815 | 34,789 | 45,959 | 32,773 | 45,602 |
| 6. Payables to employees |
|
|
17,114 | 25,137 | 26,696 | 26,379 | 36,587 |
| 7. Short-term accrued expenses |
|
|
| 1,144 | 944 | 232 | 459 |
| 8. Short-term intercompany payables |
|
|
| 164 | | 17 | 182 |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | 10 |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
206,996 | 231,709 | 254,556 | 302,829 | 239,290 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
1,991 | 1,991 | 1,991 | 1,991 | 1,971 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
25,468 | 11,107 | 5,011 | 3,554 | 1,716 |
| 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 |
|
|
1,183 | 5,482 | 1,069 | 1,253 | 1,056 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
24,286 | 5,625 | 3,942 | 2,301 | 660 |
| 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 |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
128,865 | 377,380 | 377,929 | 412,590 | 436,667 |
| I. ShareHolder's equity |
|
|
128,865 | 377,380 | 377,929 | 412,590 | 436,667 |
| 1. Owner's investment capital |
|
|
172,948 | 292,948 | 292,948 | 292,948 | 292,948 |
| 2. Share capital surplus |
|
|
3,316 | 123,283 | 123,228 | 123,228 | 123,228 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
-6,860 | -6,860 | -6,860 | -6,860 | -6,860 |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
136 | 2,932 | 911 | 815 | 1,135 |
| 8. Investment and development funds |
|
|
23,077 | 23,077 | 23,077 | 23,077 | 23,077 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
-67,317 | -61,478 | -57,631 | -22,997 | 1,160 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-188,571 | -77,684 | -80,344 | -80,191 | -80,206 |
| - Profit after tax undistributed this period |
|
|
121,254 | 16,206 | 22,713 | 57,194 | 81,365 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,565 | 3,477 | 2,257 | 2,380 | 1,980 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,866,898 | 2,034,322 | 2,155,733 | 2,296,319 | 2,341,683 |
There is no report.
|
|