|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
171,362 | 196,806 | 222,674 | 212,421 | 221,230 |
 | I. Cash and cash equivalents |
|
|
10,050 | 8,672 | 19,921 | 25,419 | 22,253 |
 | 1. Cash |
|
|
10,050 | 8,672 | 19,921 | 25,419 | 22,253 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | 7,762 | 12,162 |
 | 1. Trading securities |
|
|
| | | 7,762 | 7,762 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 4,400 |
 | III. Short-term receivables |
|
|
61,544 | 102,140 | 125,516 | 123,536 | 136,238 |
 | 1. Short-term receivables of customers |
|
|
51,131 | 95,108 | 105,583 | 122,815 | 128,524 |
 | 2. Prepayments to suppliers |
|
|
9,863 | 6,416 | 5,376 | 170 | 1,163 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 14,000 | | 6,000 |
 | 6. Other short-term receivables |
|
|
551 | 615 | 557 | 551 | 551 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
96,867 | 82,988 | 74,324 | 52,696 | 47,892 |
 | 1. Inventories |
|
|
96,867 | 82,988 | 74,324 | 52,696 | 47,892 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,902 | 3,006 | 2,912 | 3,009 | 2,685 |
 | 1. Short-term prepaid expenses |
|
|
50 | 282 | 265 | 193 | 123 |
 | 2. Deductible VAT |
|
|
2,852 | 2,724 | 2,648 | 2,816 | 2,562 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
186,846 | 184,512 | 183,119 | 191,388 | 189,136 |
 | I. Long-term receivables |
|
|
20 | | | | |
 | 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 |
|
|
20 | | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
92,792 | 91,532 | 90,346 | 92,269 | 91,077 |
 | 1. Tangible fixed assets |
|
|
63,037 | 62,077 | 61,189 | 63,411 | 62,518 |
 | - Cost |
|
|
78,675 | 78,675 | 78,675 | 81,803 | 81,857 |
 | - Accumulated depreciation |
|
|
-15,637 | -16,598 | -17,485 | -18,392 | -19,339 |
 | 2. Fixed assets of financial leasing |
|
|
4,648 | 4,537 | 4,426 | 4,316 | 4,205 |
 | - Cost |
|
|
5,266 | 5,266 | 5,266 | 5,266 | 5,266 |
 | - Accumulated depreciation |
|
|
-618 | -729 | -839 | -950 | -1,060 |
 | 3. Intangible fixed assets |
|
|
25,107 | 24,918 | 24,730 | 24,542 | 24,354 |
 | - Cost |
|
|
28,677 | 28,677 | 28,677 | 28,677 | 28,677 |
 | - Accumulated depreciation |
|
|
-3,571 | -3,759 | -3,947 | -4,135 | -4,323 |
 | III. Real Estate Investments |
|
|
80,294 | 79,379 | 78,477 | 77,647 | 76,743 |
 | - Cost |
|
|
91,190 | 91,190 | 91,190 | 91,252 | 91,252 |
 | - Accumulated depreciation |
|
|
-10,896 | -11,811 | -12,714 | -13,605 | -14,509 |
 | IV. Long-term assets in progress |
|
|
| | 812 | 3,099 | 3,020 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 812 | 3,099 | 3,020 |
 | 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 |
|
|
13,740 | 13,600 | 13,485 | 18,374 | 18,296 |
 | 1. Long-term prepaid expenses |
|
|
13,740 | 13,600 | 13,485 | 18,374 | 18,296 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
358,208 | 381,318 | 405,793 | 403,809 | 410,366 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
142,013 | 162,760 | 183,623 | 176,879 | 177,445 |
 | I. Current liabilities |
|
|
134,507 | 156,907 | 176,766 | 172,273 | 172,839 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
115,140 | 125,412 | 143,890 | 149,216 | 145,366 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,052 | 29,803 | 28,508 | 20,900 | 25,080 |
 | 4. Advances from customers |
|
|
784 | 11 | 107 | 1 | 302 |
 | 5. Taxes and other payables to the State Budget |
|
|
581 | 280 | 434 | 754 | 1,071 |
 | 6. Payables to employees |
|
|
566 | 541 | 538 | 612 | 594 |
 | 7. Short-term accrued expenses |
|
|
| 263 | 3,203 | 478 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
384 | 595 | 86 | 312 | 425 |
 | 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 |
|
|
7,506 | 5,853 | 6,858 | 4,606 | 4,606 |
 | 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 |
|
|
407 | 207 | 407 | 407 | 407 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,100 | 5,646 | 6,451 | 4,199 | 4,199 |
 | 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 |
|
|
216,195 | 218,558 | 222,170 | 226,930 | 232,921 |
 | I. ShareHolder's equity |
|
|
216,195 | 218,558 | 222,170 | 226,930 | 232,921 |
 | 1. Owner's investment capital |
|
|
136,000 | 136,000 | 136,000 | 176,800 | 176,800 |
 | 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 |
|
|
471 | 471 | 471 | 471 | 471 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
76,553 | 78,898 | 82,468 | 46,398 | 52,355 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
74,501 | 74,501 | 74,502 | 33,702 | 46,394 |
 | - Profit after tax undistributed this period |
|
|
2,052 | 4,397 | 7,966 | 12,697 | 5,961 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,170 | 3,189 | 3,230 | 3,261 | 3,295 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
358,208 | 381,318 | 405,793 | 403,809 | 410,366 |
There is no report.
|
|