|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
322,664 | 349,193 | 367,060 | 408,358 | 397,595 |
 | I. Cash and cash equivalents |
|
|
39,703 | 43,299 | 86,223 | 94,933 | 45,443 |
 | 1. Cash |
|
|
37,703 | 41,799 | 37,163 | 26,403 | 31,443 |
 | 2. Cash equivalents |
|
|
2,000 | 1,500 | 49,060 | 68,530 | 14,000 |
 | II. Short-term financial investments |
|
|
99,900 | 96,600 | 58,500 | 74,920 | 116,820 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
99,900 | 96,600 | 58,500 | 74,920 | 116,820 |
 | III. Short-term receivables |
|
|
73,169 | 86,296 | 94,111 | 108,531 | 101,410 |
 | 1. Short-term receivables of customers |
|
|
63,409 | 77,889 | 66,164 | 64,814 | 64,651 |
 | 2. Prepayments to suppliers |
|
|
8,965 | 4,939 | 24,771 | 41,494 | 35,119 |
 | 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 |
|
|
4,191 | 5,891 | 5,598 | 4,646 | 4,259 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,397 | -2,423 | -2,423 | -2,423 | -2,619 |
 | IV. Inventories |
|
|
102,437 | 113,992 | 115,698 | 112,834 | 114,936 |
 | 1. Inventories |
|
|
102,437 | 113,992 | 115,698 | 112,834 | 114,936 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,455 | 9,007 | 12,528 | 17,140 | 18,986 |
 | 1. Short-term prepaid expenses |
|
|
471 | 189 | 349 | 270 | 848 |
 | 2. Deductible VAT |
|
|
6,984 | 8,781 | 12,142 | 15,876 | 17,156 |
 | 3. Taxes and the State Receivables |
|
|
| 37 | 37 | 994 | 982 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
136,530 | 158,793 | 196,456 | 241,943 | 256,341 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
75,711 | 72,257 | 73,360 | 70,125 | 66,544 |
 | 1. Tangible fixed assets |
|
|
75,481 | 72,027 | 73,130 | 69,860 | 66,282 |
 | - Cost |
|
|
274,060 | 275,126 | 280,741 | 277,762 | 278,619 |
 | - Accumulated depreciation |
|
|
-198,578 | -203,098 | -207,611 | -207,901 | -212,337 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
230 | 230 | 230 | 265 | 263 |
 | - Cost |
|
|
354 | 354 | 354 | 390 | 390 |
 | - Accumulated depreciation |
|
|
-124 | -124 | -124 | -125 | -127 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
60,408 | 86,406 | 122,623 | 171,437 | 189,340 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
60,408 | 86,406 | 122,623 | 171,437 | 189,340 |
 | 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 |
|
|
411 | 130 | 473 | 381 | 457 |
 | 1. Long-term prepaid expenses |
|
|
411 | 130 | 473 | 381 | 457 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
459,193 | 507,986 | 563,517 | 650,302 | 653,936 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
81,470 | 99,795 | 149,233 | 251,077 | 230,676 |
 | I. Current liabilities |
|
|
81,130 | 99,531 | 148,969 | 250,813 | 125,586 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
42,646 | 57,981 | 93,882 | 136,771 | 67,161 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
12,376 | 14,331 | 18,944 | 51,197 | 33,425 |
 | 4. Advances from customers |
|
|
7,873 | 7,335 | 7,137 | 3,933 | 6,300 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,910 | 6,912 | 16,360 | 5,935 | 6,645 |
 | 6. Payables to employees |
|
|
5,165 | 5,847 | 5,872 | 13,259 | 5,540 |
 | 7. Short-term accrued expenses |
|
|
| 29 | | 554 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,079 | 2,022 | 1,832 | 34,252 | 1,919 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,081 | 5,075 | 4,943 | 4,912 | 4,595 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
339 | 264 | 264 | 264 | 105,091 |
 | 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 |
|
|
339 | 264 | 264 | 264 | 205 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 104,886 |
 | 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 |
|
|
377,724 | 408,192 | 414,283 | 399,224 | 423,259 |
 | I. ShareHolder's equity |
|
|
377,724 | 408,192 | 414,283 | 399,224 | 423,259 |
 | 1. Owner's investment capital |
|
|
322,832 | 322,832 | 338,972 | 338,972 | 338,972 |
 | 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 |
|
|
13,983 | 13,983 | 13,983 | 13,983 | 13,983 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
40,909 | 71,377 | 61,328 | 46,270 | 70,305 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
16,775 | 16,775 | 923 | 923 | 44,658 |
 | - Profit after tax undistributed this period |
|
|
24,134 | 54,602 | 60,405 | 45,347 | 25,647 |
 | 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 |
|
|
459,193 | 507,986 | 563,517 | 650,302 | 653,936 |
There is no report.
|
|