|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
973,648 | 973,506 | 951,815 | 1,067,907 | 1,230,791 |
| I. Cash and cash equivalents |
|
|
9,693 | 4,267 | 6,086 | 7,230 | 16,749 |
| 1. Cash |
|
|
9,693 | 4,267 | 6,086 | 7,230 | 16,749 |
| 2. Cash equivalents |
|
|
| | | | |
| II. Short-term financial investments |
|
|
230 | 4,430 | 230 | 230 | 230 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
230 | 4,430 | 230 | 230 | 230 |
| III. Short-term receivables |
|
|
883,334 | 870,032 | 891,132 | 1,009,904 | 1,132,570 |
| 1. Short-term receivables of customers |
|
|
209,254 | 243,660 | 163,073 | 246,404 | 320,345 |
| 2. Prepayments to suppliers |
|
|
103,510 | 97,801 | 118,332 | 224,128 | 343,993 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
394,589 | 274,214 | 308,033 | 327,186 | 311,765 |
| 6. Other short-term receivables |
|
|
248,748 | 334,262 | 378,920 | 296,920 | 244,143 |
| 7. Provision for doubtful short-term receivables |
|
|
-72,767 | -79,905 | -77,226 | -84,734 | -87,676 |
| IV. Inventories |
|
|
21,075 | 70,672 | 37,542 | 37,515 | 53,682 |
| 1. Inventories |
|
|
55,775 | 105,373 | 72,098 | 71,924 | 88,014 |
| 2. Provision for decline in value of inventories |
|
|
-34,700 | -34,700 | -34,556 | -34,408 | -34,331 |
| V. Other current assets |
|
|
59,316 | 24,104 | 16,825 | 13,029 | 27,561 |
| 1. Short-term prepaid expenses |
|
|
42,012 | 1,843 | 4,152 | 1,850 | 6,865 |
| 2. Deductible VAT |
|
|
16,533 | 20,753 | 12,669 | 11,176 | 18,376 |
| 3. Taxes and the State Receivables |
|
|
771 | 1,508 | 3 | 3 | 2,319 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
878,196 | 909,665 | 884,915 | 928,713 | 1,192,285 |
| I. Long-term receivables |
|
|
353,046 | 381,590 | 390,486 | 375,036 | 472,251 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
12,730 | 36,450 | 45,420 | 45,421 | 104,019 |
| 5. Other long-term receivables |
|
|
340,316 | 345,140 | 345,067 | 329,615 | 368,232 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
76,601 | 86,341 | 93,038 | 107,707 | 177,185 |
| 1. Tangible fixed assets |
|
|
1,205 | 1,198 | 1,069 | 1,985 | 7,543 |
| - Cost |
|
|
27,130 | 24,160 | 3,791 | 4,745 | 14,494 |
| - Accumulated depreciation |
|
|
-25,925 | -22,962 | -2,722 | -2,760 | -6,951 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
75,396 | 85,144 | 91,969 | 105,721 | 169,641 |
| - Cost |
|
|
88,098 | 102,221 | 113,776 | 136,386 | 212,117 |
| - Accumulated depreciation |
|
|
-12,702 | -17,078 | -21,807 | -30,665 | -42,475 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
12,026 | 13,367 | 13,498 | 15,917 | 16,921 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
12,026 | 13,367 | 13,498 | 15,917 | 16,921 |
| IV. Long-term financial investments |
|
|
369,257 | 363,849 | 378,457 | 278,010 | 138,801 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
360,207 | 354,799 | 344,571 | 244,124 | 104,915 |
| 3. Other investments in equity instruments |
|
|
18,666 | 18,666 | 45,053 | 45,053 | 45,053 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-9,616 | -9,616 | -11,167 | -11,167 | -11,167 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,916 | 1,035 | 9,436 | 7,815 | 90,120 |
| 1. Long-term prepaid expenses |
|
|
1,916 | 1,035 | 1,540 | 3,973 | 86,426 |
| 2. Deferred income tax assets |
|
|
| | 7,896 | 3,842 | 3,694 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
65,351 | 63,483 | | 144,229 | 297,008 |
| TOTAL ASSETS |
|
|
1,851,844 | 1,883,171 | 1,836,730 | 1,996,621 | 2,423,076 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
482,713 | 495,262 | 453,079 | 595,558 | 988,370 |
| I. Current liabilities |
|
|
414,908 | 429,957 | 384,947 | 529,071 | 927,124 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
141,580 | 164,695 | 128,997 | 202,675 | 498,687 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
118,163 | 97,336 | 88,756 | 156,697 | 166,366 |
| 4. Advances from customers |
|
|
40,733 | 27,896 | 21,197 | 25,223 | 16,645 |
| 5. Taxes and other payables to the State Budget |
|
|
28,393 | 36,171 | 32,866 | 37,131 | 48,765 |
| 6. Payables to employees |
|
|
4,061 | 5,540 | 2,086 | 5,755 | 9,962 |
| 7. Short-term accrued expenses |
|
|
19,474 | 22,580 | 19,948 | 32,593 | 41,935 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
12,566 | 1,082 | 11,220 | | 9,997 |
| 11. Other short-term payables |
|
|
49,938 | 74,656 | 79,879 | 68,998 | 131,914 |
| 12. Provision for short term payables |
|
|
| | | | |
| 13. Bonus and welfare fund |
|
|
| | | | 2,851 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
67,805 | 65,305 | 68,132 | 66,487 | 61,247 |
| 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 |
|
|
19 | 19 | | | |
| 6. Borrowings and long-term financial leased liabilities |
|
|
50,172 | 47,672 | 38,672 | 37,455 | 32,215 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
17,614 | 17,614 | 29,461 | 29,032 | 29,032 |
| 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 |
|
|
1,369,131 | 1,387,909 | 1,383,650 | 1,401,063 | 1,434,706 |
| I. ShareHolder's equity |
|
|
1,369,131 | 1,387,909 | 1,383,650 | 1,401,063 | 1,434,706 |
| 1. Owner's investment capital |
|
|
762,800 | 762,800 | 1,313,533 | 1,313,533 | 1,370,015 |
| 2. Share capital surplus |
|
|
550,873 | 550,873 | 141 | 141 | 141 |
| 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 |
|
|
| | | | 10,913 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
46,652 | 61,460 | 74,591 | 86,549 | 4,129 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
30,556 | 30,556 | 57,414 | 57,414 | 932 |
| - Profit after tax undistributed this period |
|
|
16,097 | 30,905 | 17,176 | 29,135 | 3,197 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
8,806 | 12,775 | -4,613 | 840 | 49,509 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
1,851,844 | 1,883,171 | 1,836,730 | 1,996,621 | 2,423,076 |
There is no report.
|
|