|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
398,232 | 357,817 | 409,514 | 399,969 | 473,717 |
 | I. Cash and cash equivalents |
|
|
11,505 | 28,784 | 19,411 | 25,962 | 51,114 |
 | 1. Cash |
|
|
11,505 | 28,784 | 19,411 | 10,962 | 36,114 |
 | 2. Cash equivalents |
|
|
| | | 15,000 | 15,000 |
 | II. Short-term financial investments |
|
|
58,800 | 20,782 | 21,742 | 36,911 | 35,808 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
58,800 | 20,782 | 21,742 | 36,911 | 35,808 |
 | III. Short-term receivables |
|
|
252,170 | 236,345 | 287,771 | 250,535 | 283,501 |
 | 1. Short-term receivables of customers |
|
|
112,688 | 116,077 | 119,582 | 116,670 | 120,111 |
 | 2. Prepayments to suppliers |
|
|
142,005 | 127,048 | 181,069 | 132,217 | 170,604 |
 | 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 |
|
|
10,785 | 11,683 | 15,603 | 33,641 | 28,737 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,308 | -18,463 | -28,483 | -31,993 | -35,952 |
 | IV. Inventories |
|
|
67,676 | 64,205 | 72,524 | 75,688 | 90,739 |
 | 1. Inventories |
|
|
68,375 | 64,904 | 73,223 | 75,688 | 90,739 |
 | 2. Provision for decline in value of inventories |
|
|
-699 | -699 | -699 | | |
 | V. Other current assets |
|
|
8,081 | 7,703 | 8,067 | 10,873 | 12,556 |
 | 1. Short-term prepaid expenses |
|
|
583 | 681 | 933 | 2,146 | 1,882 |
 | 2. Deductible VAT |
|
|
5,914 | 6,393 | 7,016 | 8,609 | 10,148 |
 | 3. Taxes and the State Receivables |
|
|
1,584 | 628 | 118 | 118 | 525 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
269,973 | 268,707 | 246,994 | 267,854 | 272,317 |
 | I. Long-term receivables |
|
|
1,957 | 1,269 | 1,253 | 2,105 | 2,711 |
 | 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 |
|
|
1,957 | 1,269 | 1,253 | 2,105 | 2,711 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
177,343 | 174,469 | 173,450 | 231,053 | 232,757 |
 | 1. Tangible fixed assets |
|
|
83,574 | 81,110 | 80,499 | 95,511 | 96,528 |
 | - Cost |
|
|
158,072 | 159,623 | 163,051 | 181,552 | 187,495 |
 | - Accumulated depreciation |
|
|
-74,498 | -78,513 | -82,551 | -86,040 | -90,967 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
93,769 | 93,359 | 92,950 | 135,541 | 136,230 |
 | - Cost |
|
|
98,072 | 98,072 | 98,072 | 141,072 | 142,147 |
 | - Accumulated depreciation |
|
|
-4,303 | -4,712 | -5,121 | -5,530 | -5,917 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
55,061 | 57,529 | 47,651 | 10,191 | 10,179 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
55,061 | 57,529 | 47,651 | 10,191 | 10,179 |
 | IV. Long-term financial investments |
|
|
20,000 | 20,134 | 10,103 | 10,103 | 11,206 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
20,000 | 20,134 | 10,103 | 10,103 | 10,103 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 1,102 |
 | V. Total other long-term assets |
|
|
15,612 | 15,306 | 14,537 | 14,402 | 15,465 |
 | 1. Long-term prepaid expenses |
|
|
15,612 | 15,306 | 14,506 | 14,371 | 15,465 |
 | 2. Deferred income tax assets |
|
|
| | 32 | 32 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
668,205 | 626,525 | 656,508 | 667,823 | 746,034 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
290,491 | 224,135 | 231,023 | 238,421 | 279,911 |
 | I. Current liabilities |
|
|
276,451 | 210,279 | 217,293 | 220,230 | 261,973 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
227,423 | 161,945 | 166,460 | 153,777 | 204,216 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
16,376 | 16,593 | 15,582 | 22,235 | 20,351 |
 | 4. Advances from customers |
|
|
3,932 | 342 | 146 | 508 | 271 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,850 | 9,536 | 13,234 | 11,991 | 7,926 |
 | 6. Payables to employees |
|
|
5,199 | 6,191 | 6,437 | 7,507 | 8,428 |
 | 7. Short-term accrued expenses |
|
|
7,543 | 10,218 | 11,916 | 15,026 | 14,186 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,541 | 2,002 | 2,132 | 1,548 | 2,479 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,588 | 3,453 | 1,385 | 7,638 | 4,115 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,040 | 13,856 | 13,730 | 18,191 | 17,938 |
 | 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 |
|
|
2,987 | 2,272 | 1,282 | 1,582 | 1,582 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,215 | 1,542 | | 3,150 | 2,992 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
7,838 | 10,042 | 12,448 | 13,459 | 13,364 |
 | 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 |
|
|
377,714 | 402,390 | 425,485 | 429,402 | 466,123 |
 | I. ShareHolder's equity |
|
|
377,714 | 402,390 | 425,485 | 429,402 | 466,123 |
 | 1. Owner's investment capital |
|
|
306,800 | 306,800 | 306,800 | 306,800 | 321,800 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
61,328 | 86,658 | 111,144 | 116,500 | 138,050 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
53,525 | 53,525 | 53,525 | 53,908 | 113,869 |
 | - Profit after tax undistributed this period |
|
|
7,803 | 33,133 | 57,618 | 62,592 | 24,181 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
9,586 | 8,932 | 7,542 | 6,102 | 6,273 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
668,205 | 626,525 | 656,508 | 667,823 | 746,034 |
There is no report.
|
|