|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
205,181 | 272,094 | 249,986 | 318,924 | 307,111 |
| I. Cash and cash equivalents |
|
|
16,932 | 17,715 | 9,416 | 21,498 | 26,946 |
| 1. Cash |
|
|
16,932 | 17,715 | 9,416 | 21,498 | 26,946 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
| | | 10,713 | 26,683 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
| | | 10,713 | 26,683 |
| III. Short-term receivables |
|
|
128,184 | 174,445 | 145,615 | 150,417 | 136,844 |
| 1. Short-term receivables of customers |
|
|
104,570 | 103,879 | 112,236 | 117,729 | 127,189 |
| 2. Prepayments to suppliers |
|
|
19,201 | 65,742 | 35,301 | 34,320 | 10,554 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
7,500 | 7,500 | | | |
| 6. Other short-term receivables |
|
|
188 | 649 | 1,403 | 1,693 | 2,182 |
| 7. Provision for doubtful short-term receivables |
|
|
-3,276 | -3,325 | -3,325 | -3,325 | -3,081 |
| IV. Inventories |
|
|
44,034 | 55,582 | 67,110 | 106,556 | 83,797 |
| 1. Inventories |
|
|
44,034 | 55,582 | 67,110 | 106,556 | 83,797 |
| 2. Provision for decline in value of inventories |
|
|
| | | | |
| V. Other current assets |
|
|
16,030 | 24,353 | 27,844 | 29,740 | 32,840 |
| 1. Short-term prepaid expenses |
|
|
2,403 | 4,391 | 4,104 | 4,691 | 3,501 |
| 2. Deductible VAT |
|
|
13,616 | 19,944 | 23,739 | 25,035 | 29,328 |
| 3. Taxes and the State Receivables |
|
|
11 | 18 | 1 | 14 | 11 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
201,170 | 210,646 | 236,922 | 245,889 | 302,775 |
| I. Long-term receivables |
|
|
347 | 347 | 347 | 353 | 353 |
| 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 |
|
|
347 | 347 | 347 | 353 | 353 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
185,707 | 194,990 | 227,743 | 235,446 | 263,172 |
| 1. Tangible fixed assets |
|
|
83,616 | 90,511 | 125,984 | 136,157 | 202,300 |
| - Cost |
|
|
128,318 | 137,563 | 174,226 | 187,875 | 301,290 |
| - Accumulated depreciation |
|
|
-44,703 | -47,052 | -48,242 | -51,718 | -98,990 |
| 2. Fixed assets of financial leasing |
|
|
102,091 | 104,480 | 101,760 | 99,289 | 60,872 |
| - Cost |
|
|
141,461 | 146,308 | 145,848 | 145,848 | 66,836 |
| - Accumulated depreciation |
|
|
-39,370 | -41,828 | -44,088 | -46,559 | -5,965 |
| 3. Intangible fixed assets |
|
|
| | | | |
| - Cost |
|
|
70 | 70 | 70 | 70 | 70 |
| - Accumulated depreciation |
|
|
-70 | -70 | -70 | -70 | -70 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
6,925 | 7,200 | 650 | 1,993 | 31,226 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
6,925 | 7,200 | 650 | 1,993 | 31,226 |
| 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 |
|
|
8,192 | 8,109 | 8,181 | 8,097 | 8,023 |
| 1. Long-term prepaid expenses |
|
|
8,192 | 8,109 | 8,181 | 8,097 | 8,023 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
406,351 | 482,740 | 486,907 | 564,813 | 609,885 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
227,834 | 308,207 | 309,151 | 383,982 | 424,968 |
| I. Current liabilities |
|
|
197,047 | 250,931 | 249,709 | 298,171 | 303,978 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
147,919 | 187,301 | 191,118 | 232,019 | 257,622 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
42,531 | 39,263 | 36,843 | 55,644 | 37,907 |
| 4. Advances from customers |
|
|
710 | 9,374 | 665 | 676 | 1,038 |
| 5. Taxes and other payables to the State Budget |
|
|
1,076 | 1,659 | 2,548 | 578 | 1,528 |
| 6. Payables to employees |
|
|
1,330 | 2,311 | 2,497 | 3,203 | 2,136 |
| 7. Short-term accrued expenses |
|
|
2,924 | 3,668 | 4,597 | 5,679 | 3,039 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
| | | | |
| 11. Other short-term payables |
|
|
558 | 7,355 | 11,441 | 373 | 707 |
| 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 |
|
|
30,787 | 57,276 | 59,442 | 85,811 | 120,990 |
| 1. Long-term payables to sellers |
|
|
| | | | 8,752 |
| 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 |
|
|
30,787 | 57,276 | 59,442 | 85,811 | 112,238 |
| 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 |
|
|
178,518 | 174,534 | 177,757 | 180,831 | 184,917 |
| I. ShareHolder's equity |
|
|
178,518 | 174,534 | 177,757 | 180,831 | 184,917 |
| 1. Owner's investment capital |
|
|
142,999 | 142,999 | 142,999 | 142,999 | 142,999 |
| 2. Share capital surplus |
|
|
| | | | |
| 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 |
|
|
8,416 | 8,416 | 8,416 | 8,416 | 8,416 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
26,955 | 22,971 | 26,342 | 29,416 | 33,502 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
23,383 | 16,233 | 16,233 | 16,233 | 29,638 |
| - Profit after tax undistributed this period |
|
|
3,572 | 6,738 | 10,109 | 13,184 | 3,864 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
148 | 148 | | | |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
406,351 | 482,740 | 486,907 | 564,813 | 609,885 |
There is no report.
|
|