|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
960,145 | 944,239 | 961,696 | 1,184,525 | 1,115,382 |
 | I. Cash and cash equivalents |
|
|
108,154 | 144,952 | 115,330 | 296,630 | 146,959 |
 | 1. Cash |
|
|
50,154 | 102,137 | 87,530 | 187,130 | 56,459 |
 | 2. Cash equivalents |
|
|
58,000 | 42,815 | 27,800 | 109,500 | 90,500 |
 | II. Short-term financial investments |
|
|
89,726 | 64,836 | 71,052 | 145,419 | 124,019 |
 | 1. Trading securities |
|
|
723 | 723 | 723 | 750 | 750 |
 | 2. Provision for diminution in value of trading securities |
|
|
-143 | -147 | -132 | -221 | -221 |
 | 3. Investments holding until maturity |
|
|
89,146 | 64,260 | 70,460 | 144,890 | 123,490 |
 | III. Short-term receivables |
|
|
659,121 | 620,100 | 660,467 | 661,842 | 692,621 |
 | 1. Short-term receivables of customers |
|
|
581,207 | 528,606 | 570,965 | 627,627 | 516,285 |
 | 2. Prepayments to suppliers |
|
|
55,485 | 50,027 | 23,823 | 26,473 | 53,354 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
8,296 | 16,000 | 26,000 | 28,863 | 107,922 |
 | 6. Other short-term receivables |
|
|
84,999 | 96,787 | 111,000 | 65,594 | 101,775 |
 | 7. Provision for doubtful short-term receivables |
|
|
-70,866 | -71,321 | -71,321 | -86,715 | -86,715 |
 | IV. Inventories |
|
|
98,870 | 108,527 | 110,595 | 77,541 | 142,102 |
 | 1. Inventories |
|
|
98,870 | 108,527 | 110,595 | 77,541 | 142,102 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,274 | 5,825 | 4,253 | 3,093 | 9,681 |
 | 1. Short-term prepaid expenses |
|
|
460 | 699 | 483 | 309 | 562 |
 | 2. Deductible VAT |
|
|
3,638 | 4,370 | 3,770 | 2,784 | 9,115 |
 | 3. Taxes and the State Receivables |
|
|
176 | 756 | | | 4 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
594,525 | 618,054 | 622,971 | 807,315 | 895,931 |
 | I. Long-term receivables |
|
|
65,728 | 67,688 | 67,688 | 62,786 | 147,849 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
5,500 | 5,500 | 5,500 | | |
 | 5. Other long-term receivables |
|
|
60,228 | 62,188 | 62,188 | 62,786 | 147,849 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
89,327 | 90,058 | 95,210 | 100,613 | 105,289 |
 | 1. Tangible fixed assets |
|
|
79,196 | 77,784 | 83,453 | 84,394 | 89,912 |
 | - Cost |
|
|
171,154 | 172,018 | 116,108 | 118,255 | 135,762 |
 | - Accumulated depreciation |
|
|
-91,957 | -94,234 | -32,654 | -33,860 | -45,851 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
10,131 | 12,274 | 11,756 | 16,218 | 15,377 |
 | - Cost |
|
|
16,954 | 19,533 | 15,053 | 20,132 | 20,132 |
 | - Accumulated depreciation |
|
|
-6,823 | -7,260 | -3,297 | -3,914 | -4,755 |
 | III. Real Estate Investments |
|
|
8,306 | 8,192 | 8,078 | 7,964 | 7,849 |
 | - Cost |
|
|
18,172 | 18,172 | 18,172 | 18,172 | 18,172 |
 | - Accumulated depreciation |
|
|
-9,865 | -9,979 | -10,094 | -10,208 | -10,322 |
 | IV. Long-term assets in progress |
|
|
1,713 | 1,910 | 2,141 | 216,212 | 218,611 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,713 | 1,910 | 2,141 | 216,212 | 218,611 |
 | IV. Long-term financial investments |
|
|
109,817 | 134,521 | 134,521 | 108,744 | 108,744 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
36,947 | 36,947 | 36,947 | 36,947 | 36,947 |
 | 3. Other investments in equity instruments |
|
|
77,073 | 102,073 | 102,073 | 77,073 | 77,073 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,204 | -4,499 | -4,499 | -5,277 | -5,277 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
319,633 | 315,686 | 315,334 | 310,997 | 307,589 |
 | 1. Long-term prepaid expenses |
|
|
319,473 | 315,540 | 315,202 | 310,879 | 306,857 |
 | 2. Deferred income tax assets |
|
|
160 | 146 | 132 | 118 | 733 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,554,670 | 1,562,294 | 1,584,667 | 1,991,840 | 2,011,313 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
395,170 | 392,658 | 404,214 | 741,301 | 759,337 |
 | I. Current liabilities |
|
|
312,411 | 310,115 | 311,952 | 651,306 | 499,309 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
22,079 | 130,641 | 85,054 | 36,073 | 146,636 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
237,439 | 127,807 | 176,390 | 443,448 | 166,733 |
 | 4. Advances from customers |
|
|
25,848 | 26,345 | 24,979 | 117,646 | 161,118 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,585 | 2,307 | 5,875 | 27,888 | 4,085 |
 | 6. Payables to employees |
|
|
5,046 | 4,789 | 5,166 | 7,122 | 5,251 |
 | 7. Short-term accrued expenses |
|
|
2,355 | 1,760 | 218 | 5,863 | 4,885 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,014 | 2,342 | 952 | 1,670 | 1,463 |
 | 11. Other short-term payables |
|
|
5,275 | 6,198 | 6,288 | 4,801 | 5,398 |
 | 12. Provision for short term payables |
|
|
2,339 | 2,202 | 1,687 | 1,636 | 1,588 |
 | 13. Bonus and welfare fund |
|
|
2,431 | 5,724 | 5,342 | 5,161 | 2,153 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
82,759 | 82,543 | 92,262 | 89,994 | 260,028 |
 | 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 |
|
|
9,882 | 9,903 | 9,985 | 7,129 | 7,579 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 170,119 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
66,037 | 65,475 | 64,946 | 64,483 | 63,954 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,840 | 7,165 | 17,331 | 18,382 | 18,376 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,159,500 | 1,169,636 | 1,180,453 | 1,250,539 | 1,251,975 |
 | I. ShareHolder's equity |
|
|
1,159,500 | 1,169,636 | 1,180,453 | 1,250,539 | 1,251,975 |
 | 1. Owner's investment capital |
|
|
822,901 | 832,901 | 832,901 | 832,901 | 874,539 |
 | 2. Share capital surplus |
|
|
| | | | -50 |
 | 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 |
|
|
10,410 | 10,410 | 10,410 | 10,410 | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
5,200 | 5,200 | 5,200 | 5,200 | 5,200 |
 | 11. After tax undistributed profit |
|
|
130,627 | 131,313 | 140,429 | 209,574 | 182,177 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
123,393 | 119,893 | 119,893 | 119,893 | 177,402 |
 | - Profit after tax undistributed this period |
|
|
7,234 | 11,419 | 20,535 | 89,680 | 4,775 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
190,362 | 189,812 | 191,513 | 192,454 | 190,109 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,554,670 | 1,562,294 | 1,584,667 | 1,991,840 | 2,011,313 |
There is no report.
|
|