|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
165,291 | 106,614 | 97,279 | 113,996 | 246,344 |
 | I. Cash and cash equivalents |
|
|
54,538 | 5,942 | 2,798 | 4,274 | 45,282 |
 | 1. Cash |
|
|
4,178 | 3,942 | 2,798 | 4,274 | 5,282 |
 | 2. Cash equivalents |
|
|
50,360 | 2,000 | | | 40,000 |
 | II. Short-term financial investments |
|
|
96,194 | 72,971 | 78,813 | 78,500 | 72,162 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
96,194 | 72,971 | 78,813 | 78,500 | 72,162 |
 | III. Short-term receivables |
|
|
13,207 | 26,906 | 15,224 | 31,015 | 128,567 |
 | 1. Short-term receivables of customers |
|
|
19,961 | 29,913 | 17,742 | 30,657 | 40,475 |
 | 2. Prepayments to suppliers |
|
|
69 | 22 | 52 | 51 | 75 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 81,200 |
 | 6. Other short-term receivables |
|
|
4,748 | 4,571 | 5,030 | 5,576 | 11,816 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,572 | -7,601 | -7,601 | -5,269 | -5,000 |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,352 | 795 | 443 | 207 | 332 |
 | 1. Short-term prepaid expenses |
|
|
275 | 186 | 134 | 43 | 262 |
 | 2. Deductible VAT |
|
|
1,014 | 546 | 246 | 101 | 14 |
 | 3. Taxes and the State Receivables |
|
|
63 | 63 | 63 | 63 | 56 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
230,272 | 239,157 | 238,901 | 240,038 | 121,883 |
 | I. Long-term receivables |
|
|
4,067 | 5,511 | 7,027 | 8,510 | 996 |
 | 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 |
|
|
4,067 | 5,511 | 7,027 | 8,510 | 996 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
62 | 52 | 43 | 36 | 28 |
 | 1. Tangible fixed assets |
|
|
62 | 52 | 43 | 36 | 28 |
 | - Cost |
|
|
440 | 440 | 440 | 440 | 440 |
 | - Accumulated depreciation |
|
|
-378 | -389 | -397 | -405 | -412 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
184,662 | 194,581 | 194,581 | 196,578 | 87,119 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
110,500 | 115,819 | 115,819 | 115,819 | 81,019 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -3 | |
 | 5. Investments holding until maturity |
|
|
74,162 | 78,762 | 78,762 | 80,762 | 6,100 |
 | V. Total other long-term assets |
|
|
2,851 | 2,100 | 2,054 | 1,436 | 1,978 |
 | 1. Long-term prepaid expenses |
|
|
1,582 | 1,517 | 1,471 | 1,436 | 1,402 |
 | 2. Deferred income tax assets |
|
|
1,269 | 584 | 584 | | 576 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
38,629 | 36,913 | 3,596 | 33,479 | 31,762 |
 | TOTAL ASSETS |
|
|
395,563 | 345,771 | 336,180 | 354,034 | 368,227 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
74,656 | 59,394 | 46,709 | 59,937 | 68,674 |
 | I. Current liabilities |
|
|
58,609 | 44,730 | 33,419 | 47,920 | 57,927 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
33,130 | 5,010 | 5,019 | 30,521 | 31,043 |
 | 4. Advances from customers |
|
|
1,141 | 1,141 | 1,139 | 1,136 | 971 |
 | 5. Taxes and other payables to the State Budget |
|
|
432 | 1,168 | 1,170 | 2,880 | 1,187 |
 | 6. Payables to employees |
|
|
409 | 352 | 403 | 410 | 395 |
 | 7. Short-term accrued expenses |
|
|
15,540 | 29,076 | 17,359 | 4,850 | 15,661 |
 | 8. Short-term intercompany payables |
|
|
| | 6,510 | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,434 | 6,454 | | 6,574 | 6,631 |
 | 11. Other short-term payables |
|
|
1,525 | 1,529 | 1,819 | 1,548 | 2,040 |
 | 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 |
|
|
16,047 | 14,664 | 13,290 | 12,017 | 10,746 |
 | 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 |
|
|
4,160 | 3,966 | 3,781 | 3,696 | 3,614 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
11,887 | 10,698 | 9,509 | 8,321 | 7,132 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
320,907 | 286,377 | 289,471 | 294,097 | 299,553 |
 | I. ShareHolder's equity |
|
|
320,907 | 286,377 | 289,471 | 294,097 | 299,553 |
 | 1. Owner's investment capital |
|
|
200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
120,907 | 86,377 | 89,471 | 94,097 | 99,553 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
116,138 | 76,138 | 86,377 | 89,471 | 95,876 |
 | - Profit after tax undistributed this period |
|
|
4,769 | 10,239 | 3,094 | 4,627 | 3,677 |
 | 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 |
|
|
395,563 | 345,771 | 336,180 | 354,034 | 368,227 |
There is no report.
|
|