|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
120,102 | 120,294 | 151,156 | 172,787 | 168,669 |
 | I. Cash and cash equivalents |
|
|
31,174 | 52,848 | 74,516 | 78,350 | 56,810 |
 | 1. Cash |
|
|
16,447 | 27,120 | 32,255 | 44,564 | 22,996 |
 | 2. Cash equivalents |
|
|
14,727 | 25,727 | 42,262 | 33,786 | 33,814 |
 | II. Short-term financial investments |
|
|
807 | 10,327 | 14,827 | 22,878 | 35,878 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
807 | 10,327 | 14,827 | 22,878 | 35,878 |
 | III. Short-term receivables |
|
|
19,199 | 15,269 | 15,655 | 21,226 | 21,428 |
 | 1. Short-term receivables of customers |
|
|
10,010 | 7,989 | 8,657 | 10,861 | 11,431 |
 | 2. Prepayments to suppliers |
|
|
7,678 | 4,956 | 4,731 | 7,694 | 6,913 |
 | 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 |
|
|
3,041 | 3,868 | 3,864 | 4,263 | 4,842 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,530 | -1,544 | -1,597 | -1,593 | -1,758 |
 | IV. Inventories |
|
|
65,794 | 38,724 | 43,056 | 47,365 | 51,477 |
 | 1. Inventories |
|
|
73,031 | 39,576 | 43,985 | 48,294 | 52,482 |
 | 2. Provision for decline in value of inventories |
|
|
-7,237 | -852 | -930 | -930 | -1,005 |
 | V. Other current assets |
|
|
3,127 | 3,126 | 3,103 | 2,969 | 3,075 |
 | 1. Short-term prepaid expenses |
|
|
2,126 | 2,954 | 3,049 | 2,724 | 2,373 |
 | 2. Deductible VAT |
|
|
471 | 171 | 10 | 145 | 435 |
 | 3. Taxes and the State Receivables |
|
|
530 | | 44 | 100 | 268 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
603,800 | 605,287 | 611,730 | 627,708 | 642,867 |
 | I. Long-term receivables |
|
|
126 | 88 | 38 | 38 | |
 | 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 |
|
|
165 | 165 | 165 | 165 | 165 |
 | 6. Provision for doubtful long-term receivables |
|
|
-39 | -77 | -127 | -127 | -165 |
 | II. Fixed assets |
|
|
530,128 | 551,577 | 555,769 | 559,422 | 576,763 |
 | 1. Tangible fixed assets |
|
|
529,762 | 551,212 | 555,403 | 559,056 | 576,397 |
 | - Cost |
|
|
1,123,051 | 1,162,205 | 1,183,677 | 1,204,494 | 1,241,169 |
 | - Accumulated depreciation |
|
|
-593,289 | -610,993 | -628,274 | -645,438 | -664,771 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
366 | 366 | 366 | 366 | 366 |
 | - Cost |
|
|
1,593 | 1,593 | 1,593 | 1,593 | 1,593 |
 | - Accumulated depreciation |
|
|
-1,227 | -1,227 | -1,227 | -1,227 | -1,227 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
61,750 | 42,048 | 41,272 | 50,774 | 44,109 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
61,750 | 42,048 | 41,272 | 50,774 | 44,109 |
 | IV. Long-term financial investments |
|
|
2,084 | 884 | 884 | 884 | 884 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
884 | 884 | 884 | 884 | 884 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
1,200 | | | | |
 | V. Total other long-term assets |
|
|
9,713 | 10,690 | 13,767 | 16,591 | 21,111 |
 | 1. Long-term prepaid expenses |
|
|
9,713 | 10,690 | 13,767 | 16,591 | 21,111 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
723,902 | 725,580 | 762,886 | 800,495 | 811,536 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
231,358 | 203,329 | 233,042 | 245,528 | 241,537 |
 | I. Current liabilities |
|
|
120,222 | 90,420 | 137,181 | 150,540 | 142,067 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
58,043 | 39,124 | 54,656 | 68,084 | 74,287 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,775 | 8,130 | 12,237 | 15,065 | 18,734 |
 | 4. Advances from customers |
|
|
613 | 814 | 6,517 | 2,627 | 397 |
 | 5. Taxes and other payables to the State Budget |
|
|
10,554 | 10,865 | 11,514 | 9,969 | 7,283 |
 | 6. Payables to employees |
|
|
16,743 | 11,631 | 11,281 | 17,552 | 23,592 |
 | 7. Short-term accrued expenses |
|
|
1,421 | 3,267 | 3,781 | 4,362 | 2,297 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
243 | 60 | 220 | 44 | 29 |
 | 11. Other short-term payables |
|
|
2,972 | 2,926 | 25,734 | 21,189 | 2,016 |
 | 12. Provision for short term payables |
|
|
8,266 | 9,164 | 3,917 | 6,345 | 8,460 |
 | 13. Bonus and welfare fund |
|
|
5,593 | 4,438 | 7,325 | 5,302 | 4,973 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
111,136 | 112,909 | 95,861 | 94,988 | 99,469 |
 | 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 |
|
|
501 | 501 | 501 | 501 | 442 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
110,635 | 112,408 | 95,360 | 94,487 | 95,227 |
 | 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 |
|
|
| | | | 3,800 |
 | B. OWNER'S EQUITY |
|
|
492,543 | 522,252 | 529,844 | 554,967 | 569,999 |
 | I. ShareHolder's equity |
|
|
492,543 | 522,252 | 529,844 | 554,967 | 569,999 |
 | 1. Owner's investment capital |
|
|
280,000 | 280,000 | 280,000 | 280,000 | 280,000 |
 | 2. Share capital surplus |
|
|
6,856 | 6,856 | 6,856 | 6,856 | 6,856 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
43,861 | 45,093 | 46,754 | 46,754 | 47,517 |
 | 5. Treasury shares |
|
|
-10 | -10 | -10 | -10 | -10 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
57,794 | 56,562 | 68,796 | 68,796 | 68,033 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
40,610 | 67,329 | 61,434 | 82,829 | 94,096 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
56 | 40,570 | 4,546 | | |
 | - Profit after tax undistributed this period |
|
|
40,553 | 26,758 | 56,889 | 82,829 | 94,096 |
 | 12. Investment capital resource for basic construction |
|
|
| | 276 | 276 | 276 |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
63,434 | 66,423 | 65,737 | 69,466 | 73,231 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
723,902 | 725,580 | 762,886 | 800,495 | 811,536 |
There is no report.
|
|