HGW

Listed Company

Price

—

Latest close

P/E —

EPS (TTM) 562

ROE (TTM) 3.8%

P/B —

BVPS (Latest) 13,616

ROA (TTM) 2.8%

What Is Changing

HGW no longer looks like a business simply rebounding from a weak base. Revenue posted +9.1% YoY, while net margin reached 3.66% with an additional -2.8pp improvement versus the prior year. The next question is whether current profit momentum can hold through the next cycle.

Revenue increased 9.1% YoY to VND 227.0bn in 2021.
Quarterly Net Income decreased 36.5% YoY to VND 2.8bn in 2024Q1.
Net margin declined from 6.45% in the prior period to 3.66% in 2021.

Metric	2021	2020
Revenue	227.0	208.1
Growth	+9%	—
Net Income	8.3	13.4
Net Margin	3.66%	6.45%

Metric	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23	Q4'22	Q3'22	Q2'22	Q1'22	Q4'21	Q3'21	Q2'21
Revenue	59.9	92.7	73.2	76.1	63.8	79.1	66.4	72.1	61.7	61.8	48.6	57.6
Growth	-35%	+27%	-4%	+19%	-19%	+19%	-8%	+17%	-0%	+27%	-16%	—
Net Income	2.8	-12.3	6.6	16.9	4.5	-0.9	2.7	3.2	2.1	3.2	-5.7	6.0
Net Margin	4.73%	-13.27%	8.95%	22.20%	6.99%	-1.20%	4.00%	4.41%	3.44%	5.12%	-11.82%	10.38%

Financial Statements

Profitability

Net margin reached 3.66% while Revenue posted +9.1% YoY.

Balance Sheet

Inventory stood at 14.8bn, liabilities at 84.4bn, and equity at 389.3bn.

Cash Flow

Operating cash flow was 75.8bn in 2021, while investing cash flow was -19.0bn.

Financing cash flow: -51.5bn.

Item	2021	2020
Revenue	227.0	208.1
Revenue Deductions	0.0	0.0
Net Revenue	227.0	208.1
Cost of Goods Sold	0.0	0.0
Gross Profit	32.1	44.8
Financial Income	0.1	0.1
Financial Expenses	-3.7	-2.1
Interest Expense	-3.7	-2.1
Share of Associates and Joint Ventures	-0.0	0.0
Selling Expenses	-0.0	0.0
General and Administrative Expenses	-24.3	-27.4
Operating Profit	4.2	15.5
Other Income	0.0	0.0
Other Expenses	0.0	0.0
Other Profit	5.4	1.3
Profit Before Tax	9.7	16.8
Current Income Tax Expense	-1.4	-3.4
Deferred Income Tax Expense	0.0	0.0
Net Income	8.3	13.4
Non-controlling Interest	-0.0	0.0
Profit Attributable to Parent	8.3	13.4
Earnings per Share	306.00	539.44
Diluted EPS	333.98	539.44

Item	2021	2020
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	96.8	107.2
I. Cash and cash equivalents	8.2	2.9
1. Cash	0.0	0.0
2. Cash equivalents	0.0	0.0
II. Short-term financial investments	0.0	0.0
1. Available for sale securities	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	0.0	0.0
3. Held to maturity investments	0.0	0.0
III. Short-term receivables	72.0	95.2
1. Short-term trade accounts receivable	0.0	0.0
2. Short-term prepayments to suppliers	0.0	0.0
3. Short-term inter-company receivables	0.0	0.0
4. Construction contract progress receipts due from customers	0.0	0.0
5. Short-term loan receivables	0.0	0.0
6. Other short-term receivables	0.0	0.0
7. Provision for short-term doubtful debts (*)	0.0	0.0
8. Assets awaiting resolution	0.0	0.0
IV. Inventories	14.8	8.0
1. Inventories	0.0	0.0
2. Provision for decline in value of inventories	0.0	0.0
V. Other short-term assets	1.8	1.0
1. Short-term prepayments	0.0	0.0
2. Value added tax to be reclaimed	0.0	0.0
3. Taxes and other receivables from state authorities	0.0	0.0
4. Government bonds	0.0	0.0
5. Other short-term assets	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	376.9	358.1
I. Long-term receivables	0.0	0.0
1. Long-term trade receivables	0.0	0.0
2. Long-term prepayments to suppliers	0.0	0.0
3. Capital at inter-company	0.0	0.0
4. Long-term inter-company receivables	0.0	0.0
5. Long-term loan receivables	0.0	0.0
6. Other long-term receivables	0.0	0.0
7. Provision for long-term doubtful debts	0.0	0.0
II. Fixed assets	260.9	243.5
1. Tangible fixed assets	258.5	241.0
- Cost	0.0	0.0
- Accumulated depreciation	0.0	0.0
2. Financial leased fixed assets	0.0	0.0
- Cost	0.0	0.0
- Accumulated depreciation	0.0	0.0
3. Intangible fixed assets	2.5	2.5
- Cost	0.0	0.0
- Accumulated depreciation	0.0	0.0
III. Investment properties	0.0	0.0
- Cost	0.0	0.0
- Accumulated depreciation	0.0	0.0
IV. Long-term assets in progress	109.7	107.2
1. Long-term production in progress	0.0	0.0
2. Construction in progress	0.0	0.0
V. Long-term financial investments	0.0	0.0
1. Investments in subsidiaries	0.0	0.0
2. Investments in associates, joint-ventures	0.0	0.0
3. Investments in other entities	0.0	0.0
4. Provision for diminution in value of long-term investments	0.0	0.0
5. Held to maturity investments	0.0	0.0
6. Other long-term investments	0.0	0.0
VI. Other long-term assets	0.0	0.0
1. Long-term prepayments	0.0	0.0
2. Deferred income tax assets	0.0	0.0
3. Long-term equipment, supplies, spare parts	0.0	0.0
4. Other long-term assets	6.2	7.5
5. Goodwill	0.0	0.0
VII. Goodwill (before 2015)	0.0	0.0
TOTAL ASSETS (280=100+200)	473.7	465.3
A. LIABILITIES (300=210+330)	84.4	83.0
I. Short -term liabilities	80.1	77.0
1. Short-term trade accounts payable	16.7	10.5
2. Short-term advances from customers	5.6	0.0
3. Taxes and other payables to state authorities	0.0	0.0
4. Payable to employees	0.0	0.0
5. Short-term acrrued expenses	0.0	0.0
6. Short-term inter-company payables	0.0	0.0
7. Construction contract progress payments due to suppliers	0.0	0.0
8. Short-term unearned revenue	0.0	0.0
9. Other short-term payables	0.0	0.0
10. Short-term borrowings and financial leases	48.3	45.6
11. Provision for short-term liabilities	0.0	0.0
12.. Bonus and welfare fund	0.0	0.0
13. Price stabilization fund	0.0	0.0
14. Government bonds	0.0	0.0
II. Long-term liabilities	4.3	5.9
1. Long-term trade payables	0.0	0.0
2. Long-term advances from customers	0.0	0.0
3. Long-term acrrued expenses	0.0	0.0
4. Inter-company payables on business capital	0.0	0.0
5. Long-term inter-company payables	0.0	0.0
6. Long-term unearned revenue	0.0	0.0
7. Other long-term liabilities	0.0	0.0
8. Long-term borrowings and financial leases	4.3	5.9
9. Convertible bonds	0.0	0.0
10. Preferred stock (Debts)	0.0	0.0
11. Deferred income tax liabilities	0.0	0.0
12. Provision for long-term liabilities	0.0	0.0
13. Fund for technology development	0.0	0.0
14. Provision for severance allowances	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	389.3	382.3
I. Owner's equity	0.0	0.0
1. Owner's capital	389.3	382.3
- Common stock with voting right	248.8	248.8
- Preferred stock	0.0	0.0
2. Share premium	0.0	0.0
3. Convertible bond option	0.0	0.0
4. Other capital of owners	0.0	0.0
5. Treasury shares	0.0	0.0
6. Assets revaluation differences	0.0	0.0
7. Foreign exchange differences	0.0	0.0
8. Investment and development fund	0.0	0.0
9. Fund to support corporate restructuring	0.0	0.0
10. Other funds from owner's equity	0.0	0.0
11. Undistributed earnings after tax	5.3	8.1
- Accumulated retained earning at the end of the previous period	0.0	0.0
- Undistributed earnings in this period	5.3	8.1
12. Reserves for investment in construction	0.0	0.0
13. Minority's interest	0.0	0.0
14. Financial reserves	0.0	0.0
II. Other resources and funds	0.0	0.0
1. Subsidized not-for-profit funds	0.0	0.0
2. Funds invested in fixed assets	0.0	0.0
C. MINORITY'S INTEREST	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	473.7	465.3

Item	2021	2020
Profit Before Tax	0.0	0.0
Depreciation of Fixed Assets and Investment Property	4.6	0.0
Provision (Increase)/Reversal	0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	0.0	0.0
Gain/Loss from Investment Activities	0.0	0.0
Interest Expense	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	0.0	0.0
Interest Income and Dividends	0.0	0.0
Amortization of Goodwill	0.0	0.0
Other Adjustments	0.0	0.0
Operating Profit Before Changes in Working Capital	0.0	0.0
Increase/(Decrease) in Receivables	0.0	0.0
Increase/(Decrease) in Inventory	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	0.0	0.0
Changes in Trading Securities	0.0	0.0
Interest Paid	0.0	0.0
Corporate Income Tax Paid	0.0	0.0
Other Operating Receipts	0.0	0.0
Other Operating Payments	0.0	0.0
Net Cash Flow from Operating Activities	75.8	28.7
Payments for Fixed Assets and Other Long-term Assets	-20.0	-19.8
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.0	0.0
Loans and Purchases of Debt Instruments	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	1.0	3.8
Investments in Other Entities	0.0	0.0
Proceeds from Investments in Other Entities	0.0	0.0
Dividends and Interest Income Received	0.0	0.0
Increase/(Decrease) in Term Deposits	0.0	0.0
Acquisition of Non-controlling Interests	0.0	0.0
Other Investing Receipts	0.0	0.0
Other Investing Payments	0.0	0.0
Net Cash Flow from Investing Activities	-19.0	-15.8
Proceeds from Equity Issuance and Capital Contributions	0.0	0.0
Share Repurchases	0.0	0.0
Proceeds from Borrowings	64.1	59.3
Repayment of Borrowings	-110.7	-77.2
Repayment of Finance Leases	0.0	0.0
Dividends Paid	-4.9	-0.0
Other Financing Receipts	0.0	0.0
Other Financing Payments	0.0	0.0
Net Cash Flow from Financing Activities	-51.5	-17.9
Net Cash Flow During the Period	1.5	-7.1
Cash and Cash Equivalents at Beginning of Period	2.9	7.9
FX Difference from Revaluation	0.0	0.0
Cash and Cash Equivalents at End of Period	8.2	2.9

Item	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23	Q4'22	Q3'22	Q2'22	Q1'22	Q4'21	Q3'21	Q2'21
Revenue	59.9	92.7	73.2	76.1	63.8	79.1	66.4	72.1	61.7	61.8	48.6	57.6
Revenue Deductions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Revenue	59.9	92.7	73.2	76.1	63.8	79.1	66.4	72.1	61.7	61.8	48.6	57.6
Cost of Goods Sold	40.3	75.5	50.4	46.0	50.3	68.6	53.3	60.2	49.8	0.0	0.0	0.0
Gross Profit	19.6	17.2	22.8	30.1	13.4	10.5	13.1	11.9	11.9	4.1	-3.5	13.4
Financial Income	0.0	0.3	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Financial Expenses	0.8	0.9	0.6	0.9	0.6	0.7	0.7	0.6	0.6	-1.0	-1.0	-1.1
Interest Expense	0.8	0.9	0.6	0.9	0.6	0.7	0.7	0.6	0.6	-1.0	-1.0	-1.1
Share of Associates and Joint Ventures	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling Expenses	6.7	7.5	5.1	2.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
General and Administrative Expenses	8.8	21.8	9.1	7.7	7.6	11.2	9.2	8.6	8.7	-6.4	-1.6	-4.9
Operating Profit	3.4	-12.6	8.1	19.4	5.2	-1.4	3.3	2.7	2.6	-3.3	-6.0	7.4
Other Income	0.3	12.2	0.0	0.0	0.0	0.6	0.0	1.1	0.0	0.0	0.0	0.0
Other Expenses	0.2	13.8	0.1	0.0	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Other Profit	0.2	-1.6	-0.0	-0.0	0.0	0.5	-0.0	1.1	-0.0	5.5	0.3	-0.3
Profit Before Tax	3.6	-14.2	8.0	19.3	5.2	-0.9	3.3	3.8	2.6	2.2	-5.7	7.1
Current Income Tax Expense	0.7	-1.9	1.4	2.4	0.7	0.1	0.6	0.6	0.5	1.0	0.0	-1.1
Deferred Income Tax Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Income	2.8	-12.3	6.6	16.9	4.5	-0.9	2.7	3.2	2.1	3.2	-5.7	6.0
Non-controlling Interest	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Profit Attributable to Parent	2.8	-12.3	6.6	16.9	4.5	-0.9	2.7	3.2	2.1	3.2	-5.7	6.0
Earnings per Share	113.77	-494.39	263.53	679.13	179.19	-38.16	106.77	127.82	85.40	127.33	-230.88	306.00
Diluted EPS	113.77	-494.39	263.53	679.13	179.19	-38.16	106.77	127.82	85.40	127.33	-230.88	240.28

Item	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23	Q4'22	Q3'22	Q2'22	Q1'22	Q4'21	Q3'21	Q2'21
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	152.7	152.8	147.3	122.1	137.4	135.3	119.7	107.4	114.6	96.8	89.7	101.0
I. Cash and cash equivalents	9.1	26.1	7.7	6.2	12.7	11.1	16.2	2.9	9.1	8.2	6.7	4.7
1. Cash	9.1	26.1	7.7	6.2	12.7	11.1	16.2	2.9	9.1	0.0	0.0	0.0
2. Cash equivalents	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Short-term financial investments	8.2	6.2	5.2	5.2	5.2	5.2	0.0	0.0	0.0	0.0	0.0	0.0
1. Available for sale securities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Held to maturity investments	8.2	6.2	5.2	5.2	5.2	5.2	0.0	0.0	0.0	0.0	0.0	0.0
III. Short-term receivables	91.6	89.5	106.0	81.5	93.8	95.1	81.6	77.1	84.7	72.0	65.1	80.5
1. Short-term trade accounts receivable	74.3	88.5	78.1	72.2	55.8	71.5	56.2	54.5	67.8	0.0	0.0	0.0
2. Short-term prepayments to suppliers	5.9	5.3	11.1	0.6	13.7	1.6	3.2	1.3	1.0	0.0	0.0	0.0
3. Short-term inter-company receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Short-term loan receivables	0.0	0.0	0.0	0.0	1.0	1.0	1.5	1.5	1.5	0.0	0.0	0.0
6. Other short-term receivables	22.9	7.2	16.8	8.8	23.3	21.0	20.8	19.8	14.4	0.0	0.0	0.0
7. Provision for short-term doubtful debts (*)	-11.5	-11.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
8. Assets awaiting resolution	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IV. Inventories	39.7	27.1	25.6	26.7	21.0	19.1	19.0	24.4	18.2	14.8	16.6	13.2
1. Inventories	39.7	27.1	25.6	26.7	21.0	19.1	19.0	24.4	18.2	0.0	0.0	0.0
2. Provision for decline in value of inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
V. Other short-term assets	4.1	4.0	2.8	2.5	4.6	4.8	2.8	3.0	2.7	1.8	1.2	2.5
1. Short-term prepayments	0.9	1.1	1.4	1.8	2.3	2.9	0.7	0.4	0.6	0.0	0.0	0.0
2. Value added tax to be reclaimed	2.9	2.1	1.5	0.7	2.3	1.4	1.6	2.1	1.4	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	0.3	0.8	0.0	0.0	0.1	0.6	0.4	0.5	0.6	0.0	0.0	0.0
4. Government bonds	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Other short-term assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	317.7	310.8	385.0	386.1	382.7	385.8	389.3	382.8	376.9	376.9	368.7	372.7
I. Long-term receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Long-term trade receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Long-term prepayments to suppliers	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Capital at inter-company	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Long-term inter-company receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Long-term loan receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Other long-term receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
7. Provision for long-term doubtful debts	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Fixed assets	304.4	308.7	252.8	254.2	251.1	254.4	257.6	260.4	262.4	260.9	251.0	254.1
1. Tangible fixed assets	301.4	305.7	250.2	251.7	248.7	252.0	255.1	258.0	259.9	258.5	248.5	251.6
- Cost	504.6	503.0	441.6	437.4	428.8	426.5	424.3	421.6	418.2	0.0	0.0	0.0
- Accumulated depreciation	-203.3	-197.3	-191.4	-185.7	-180.0	-174.5	-169.2	-163.7	-158.3	0.0	0.0	0.0
2. Financial leased fixed assets	0.5	0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Cost	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Intangible fixed assets	2.5	2.6	2.6	2.4	2.4	2.4	2.4	2.4	2.5	2.5	2.5	2.5
- Cost	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
III. Investment properties	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Cost	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
IV. Long-term assets in progress	11.8	0.1	130.0	129.2	128.3	127.5	127.0	117.1	108.9	109.7	112.0	112.0
1. Long-term production in progress	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Construction in progress	11.8	0.1	130.0	129.2	128.3	127.5	127.0	117.1	108.9	0.0	0.0	0.0
V. Long-term financial investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Investments in subsidiaries	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Investments in associates, joint-ventures	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Investments in other entities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Provision for diminution in value of long-term investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Held to maturity investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Other long-term investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
VI. Other long-term assets	1.5	2.0	2.3	2.7	3.3	3.9	4.8	5.4	5.5	0.0	0.0	0.0
1. Long-term prepayments	1.5	2.0	2.3	2.7	3.3	3.9	4.8	5.4	5.5	0.0	0.0	0.0
2. Deferred income tax assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Long-term equipment, supplies, spare parts	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Other long-term assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	6.2	5.7	6.6
5. Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
VII. Goodwill (before 2015)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	470.5	463.6	532.3	508.2	520.1	521.1	509.0	490.2	491.6	473.7	458.4	473.7
A. LIABILITIES (300=210+330)	131.7	127.5	124.8	99.3	125.5	128.6	115.3	100.3	100.6	84.4	71.6	81.2
I. Short -term liabilities	121.2	116.4	115.3	89.8	115.5	116.8	102.7	94.2	90.4	80.1	66.6	75.4
1. Short-term trade accounts payable	23.1	45.0	50.9	33.7	37.6	45.4	40.5	37.6	23.3	16.7	7.4	10.9
2. Short-term advances from customers	34.4	6.0	10.7	2.4	12.7	2.1	7.9	6.2	28.7	5.6	0.4	2.5
3. Taxes and other payables to state authorities	1.1	1.0	5.2	4.5	1.7	3.0	3.2	1.7	1.4	0.0	0.0	0.0
4. Payable to employees	4.0	3.3	1.6	1.2	0.1	5.1	2.2	1.9	2.0	0.0	0.0	0.0
5. Short-term acrrued expenses	0.4	0.2	0.2	0.3	0.6	5.3	7.4	3.8	1.9	0.0	0.0	0.0
6. Short-term inter-company payables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
7. Construction contract progress payments due to suppliers	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
8. Short-term unearned revenue	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
9. Other short-term payables	21.5	8.7	29.5	20.2	35.0	23.2	20.1	15.2	4.1	0.0	0.0	0.0
10. Short-term borrowings and financial leases	37.0	49.5	17.2	26.0	26.7	32.0	20.6	26.6	28.3	48.3	45.6	45.6
11. Provision for short-term liabilities	0.0	0.0	0.3	0.3	0.3	0.0	0.1	0.1	0.1	0.0	0.0	0.0
12.. Bonus and welfare fund	-0.2	2.8	-0.3	1.2	0.9	0.7	0.7	1.0	0.6	0.0	0.0	0.0
13. Price stabilization fund	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
14. Government bonds	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Long-term liabilities	10.5	11.1	9.5	9.5	9.9	11.8	12.7	6.1	10.2	4.3	5.0	5.8
1. Long-term trade payables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Long-term advances from customers	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Long-term acrrued expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.3	0.0	0.0	0.0
4. Inter-company payables on business capital	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Long-term inter-company payables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Long-term unearned revenue	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
7. Other long-term liabilities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0
8. Long-term borrowings and financial leases	10.5	11.1	9.5	9.5	9.9	11.8	12.7	6.1	5.9	4.3	5.0	5.8
9. Convertible bonds	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
11. Deferred income tax liabilities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
12. Provision for long-term liabilities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
13. Fund for technology development	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
14. Provision for severance allowances	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	338.8	336.1	407.5	408.9	394.6	392.5	393.7	389.9	391.0	389.3	386.8	392.5
I. Owner's equity	338.8	336.1	407.5	408.9	394.6	392.5	393.7	389.9	391.0	0.0	0.0	0.0
1. Owner's capital	248.8	248.8	248.8	248.8	248.8	248.8	248.8	248.8	248.8	389.3	386.8	392.5
- Common stock with voting right	248.8	248.8	248.8	248.8	248.8	248.8	248.8	248.8	248.8	248.8	248.8	248.8
- Preferred stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Share premium	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
3. Convertible bond option	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
4. Other capital of owners	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
5. Treasury shares	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
6. Assets revaluation differences	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
7. Foreign exchange differences	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
8. Investment and development fund	23.1	23.1	23.1	23.1	21.6	21.6	21.6	21.6	19.5	0.0	0.0	0.0
9. Fund to support corporate restructuring	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
10. Other funds from owner's equity	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
11. Undistributed earnings after tax	13.7	11.0	17.9	19.2	6.5	4.3	6.2	3.9	7.0	5.3	4.2	9.9
- Accumulated retained earning at the end of the previous period	2.1	0.2	4.1	0.2	3.2	0.0	0.0	0.0	5.4	0.0	0.0	0.0
- Undistributed earnings in this period	11.6	10.8	13.8	19.0	3.3	4.3	6.2	3.9	1.6	5.3	4.1	9.9
12. Reserves for investment in construction	53.2	53.2	117.8	117.8	117.8	117.8	117.1	115.7	115.7	0.0	0.0	0.0
13. Minority's interest	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
14. Financial reserves	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
II. Other resources and funds	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
1. Subsidized not-for-profit funds	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
2. Funds invested in fixed assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
C. MINORITY'S INTEREST	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	470.5	463.6	532.3	508.2	520.1	521.1	509.0	490.2	491.6	473.7	458.4	473.7

Item	Q1'24	Q4'23	Q3'23	Q2'23	Q1'23	Q4'22	Q3'22	Q2'22	Q1'22	Q4'21	Q3'21	Q2'21
Profit Before Tax	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation of Fixed Assets and Investment Property	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Provision (Increase)/Reversal	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Income and Dividends	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Amortization of Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Adjustments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Receivables	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Changes in Trading Securities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Corporate Income Tax Paid	-0.0	-4.5	1.8	-0.2	-1.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Operating Receipts	14.4	75.2	-39.9	-19.1	58.9	140.2	-49.0	41.1	40.9	0.0	0.0	0.0
Other Operating Payments	-51.2	-86.6	50.8	13.7	-64.6	-138.8	63.3	-41.2	-62.2	0.0	0.0	0.0
Net Cash Flow from Operating Activities	-0.2	24.8	-17.3	-4.2	21.6	14.2	1.7	-3.0	38.3	22.1	27.0	-7.8
Payments for Fixed Assets and Other Long-term Assets	-0.0	-24.5	12.7	-11.3	-1.4	-30.0	15.9	-17.5	-0.0	-0.2	-0.0	-19.8
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.0	0.0	0.0	0.0	0.0	-0.0	0.0	-0.0	0.0	0.0	0.0	-0.0
Loans and Purchases of Debt Instruments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.0	0.0	0.0
Investments in Other Entities	0.0	0.0	0.0	3.0	-3.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Proceeds from Investments in Other Entities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends and Interest Income Received	0.0	0.3	0.0	-0.0	0.0	-0.0	0.0	-0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Term Deposits	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Acquisition of Non-controlling Interests	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Receipts	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Payments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Investing Activities	-0.0	-24.2	11.7	-7.3	-4.4	-34.7	15.9	-17.5	-0.0	0.8	0.0	-19.8
Proceeds from Equity Issuance and Capital Contributions	0.0	0.0	0.0	-3.0	3.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Share Repurchases	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Proceeds from Borrowings	12.0	84.6	-24.4	24.4	0.0	91.2	-41.2	39.0	5.2	1.0	2.8	53.8
Repayment of Borrowings	-28.8	-67.7	32.7	-14.1	-18.6	-77.9	39.1	-21.5	-42.6	-22.4	-27.9	-33.3
Repayment of Finance Leases	0.0	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	-2.5	2.4	-2.4	0.0	-3.2	3.2	-3.2	-0.0	0.0	0.0	-4.9
Other Financing Receipts	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Payments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Financing Activities	-16.8	14.3	10.6	4.9	-15.6	10.1	1.0	14.3	-37.4	-21.4	-25.0	15.6
Net Cash Flow During the Period	-17.0	15.0	4.9	-6.6	1.6	-10.5	18.7	-6.2	0.9	1.5	2.0	-12.0
Cash and Cash Equivalents at Beginning of Period	26.1	11.1	0.0	11.1	11.1	8.2	2.9	8.2	8.2	6.7	4.7	16.7
FX Difference from Revaluation	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	9.1	26.1	0.0	6.2	12.7	11.1	16.2	2.9	9.1	8.2	6.7	4.7

Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.

HGW

What Is Changing

Financial Statements

Profitability

Balance Sheet

Cash Flow

Related Research