|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
476,228 | 595,634 | 631,861 | 747,605 | 954,282 |
 | I. Cash and cash equivalents |
|
|
22,877 | 31,563 | 13,307 | 57,250 | 6,003 |
 | 1. Cash |
|
|
20,277 | 28,963 | 13,307 | 57,250 | 6,003 |
 | 2. Cash equivalents |
|
|
2,600 | 2,600 | | | |
 | II. Short-term financial investments |
|
|
11,300 | 50,790 | 108,307 | 143,528 | 204,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
11,300 | 50,790 | 108,307 | 143,528 | 204,500 |
 | III. Short-term receivables |
|
|
205,879 | 267,237 | 214,954 | 212,734 | 387,370 |
 | 1. Short-term receivables of customers |
|
|
85,649 | 125,291 | 79,780 | 79,800 | 211,274 |
 | 2. Prepayments to suppliers |
|
|
7,928 | 9,227 | 9,066 | 16,558 | 16,184 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
116,944 | 137,360 | 130,750 | 121,037 | 164,572 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,642 | -4,642 | -4,642 | -4,660 | -4,660 |
 | IV. Inventories |
|
|
222,016 | 228,736 | 273,908 | 310,155 | 326,115 |
 | 1. Inventories |
|
|
237,464 | 246,937 | 290,578 | 328,471 | 334,504 |
 | 2. Provision for decline in value of inventories |
|
|
-15,449 | -18,201 | -16,670 | -18,316 | -8,390 |
 | V. Other current assets |
|
|
14,156 | 17,308 | 21,384 | 23,939 | 30,295 |
 | 1. Short-term prepaid expenses |
|
|
4,316 | 4,419 | 4,083 | 5,471 | 5,474 |
 | 2. Deductible VAT |
|
|
9,191 | 12,748 | 17,301 | 18,468 | 24,817 |
 | 3. Taxes and the State Receivables |
|
|
649 | 141 | | | 4 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
423,816 | 434,090 | 436,428 | 478,919 | 470,329 |
 | I. Long-term receivables |
|
|
4,541 | 6,495 | 6,987 | 6,958 | 7,762 |
 | 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 |
|
|
4,541 | 6,495 | 6,987 | 6,958 | 7,762 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
384,167 | 382,476 | 383,365 | 392,263 | 412,923 |
 | 1. Tangible fixed assets |
|
|
363,908 | 356,545 | 351,715 | 362,369 | 385,213 |
 | - Cost |
|
|
550,588 | 552,129 | 557,122 | 577,175 | 610,977 |
 | - Accumulated depreciation |
|
|
-186,680 | -195,584 | -205,407 | -214,806 | -225,764 |
 | 2. Fixed assets of financial leasing |
|
|
17,417 | 22,718 | 28,530 | 26,866 | 24,775 |
 | - Cost |
|
|
23,982 | 30,875 | 38,718 | 39,146 | 39,146 |
 | - Accumulated depreciation |
|
|
-6,565 | -8,158 | -10,188 | -12,280 | -14,372 |
 | 3. Intangible fixed assets |
|
|
2,842 | 3,213 | 3,121 | 3,028 | 2,936 |
 | - Cost |
|
|
4,760 | 5,223 | 5,223 | 5,223 | 5,223 |
 | - Accumulated depreciation |
|
|
-1,918 | -2,009 | -2,102 | -2,194 | -2,287 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 5,422 | 5,759 | 34,622 | 16,307 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 5,422 | 5,759 | 34,622 | 16,307 |
 | IV. Long-term financial investments |
|
|
4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
 | 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 |
|
|
4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
 | V. Total other long-term assets |
|
|
23,949 | 28,733 | 29,548 | 34,502 | 22,959 |
 | 1. Long-term prepaid expenses |
|
|
19,438 | 22,057 | 23,029 | 28,552 | 16,361 |
 | 2. Deferred income tax assets |
|
|
4,511 | 6,676 | 6,520 | 5,950 | 6,598 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
7,159 | 6,964 | 6,769 | 6,574 | 6,378 |
 | TOTAL ASSETS |
|
|
900,044 | 1,029,724 | 1,068,290 | 1,226,524 | 1,424,612 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
658,219 | 764,727 | 778,960 | 926,733 | 1,081,652 |
 | I. Current liabilities |
|
|
464,794 | 590,397 | 601,096 | 739,717 | 888,859 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
339,367 | 444,594 | 427,517 | 544,332 | 640,525 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
64,311 | 63,263 | 43,211 | 70,192 | 129,216 |
 | 4. Advances from customers |
|
|
8,095 | 11,050 | 57,651 | 63,701 | 60,433 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,116 | 8,355 | 13,224 | 15,674 | 8,051 |
 | 6. Payables to employees |
|
|
10,398 | 9,166 | 8,706 | 8,411 | 10,356 |
 | 7. Short-term accrued expenses |
|
|
20,254 | 30,852 | 28,446 | 25,333 | 30,954 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,508 | 4,070 | 3,293 | 1,550 | 3,233 |
 | 12. Provision for short term payables |
|
|
11,718 | 19,021 | 19,021 | 10,498 | 6,064 |
 | 13. Bonus and welfare fund |
|
|
26 | 26 | 26 | 26 | 26 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
193,425 | 174,330 | 177,863 | 187,016 | 192,793 |
 | 1. Long-term payables to sellers |
|
|
10,742 | 4,066 | 4,066 | 1,182 | |
 | 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 |
|
|
180,459 | 168,076 | 171,637 | 183,684 | 190,671 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,126 | 2,099 | 2,080 | 2,080 | 2,062 |
 | 11. Long-term unrealized revenue |
|
|
98 | 88 | 79 | 69 | 60 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
241,825 | 264,996 | 289,330 | 299,792 | 342,959 |
 | I. ShareHolder's equity |
|
|
241,825 | 264,996 | 289,330 | 299,792 | 342,959 |
 | 1. Owner's investment capital |
|
|
183,998 | 183,998 | 183,998 | 183,998 | 186,398 |
 | 2. Share capital surplus |
|
|
-182 | -182 | -182 | -182 | -262 |
 | 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 |
|
|
33,878 | 55,360 | 80,016 | 91,558 | 130,797 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
20,636 | 20,636 | 20,636 | 20,636 | 93,777 |
 | - Profit after tax undistributed this period |
|
|
13,243 | 34,725 | 59,380 | 70,923 | 37,020 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
24,130 | 25,820 | 25,498 | 24,417 | 26,026 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
900,044 | 1,029,724 | 1,068,290 | 1,226,524 | 1,424,612 |
There is no report.
|
|