|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
256,923 | 223,629 | 244,668 | 233,958 | 234,863 |
 | I. Cash and cash equivalents |
|
|
5,534 | 2,933 | 1,207 | 5,170 | 1,709 |
 | 1. Cash |
|
|
3,977 | 2,933 | 1,207 | 5,170 | 1,709 |
 | 2. Cash equivalents |
|
|
1,557 | | | | |
 | II. Short-term financial investments |
|
|
39,055 | 46,955 | 59,655 | 51,555 | 76,055 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
39,055 | 46,955 | 59,655 | 51,555 | 76,055 |
 | III. Short-term receivables |
|
|
118,995 | 83,943 | 102,037 | 94,422 | 78,633 |
 | 1. Short-term receivables of customers |
|
|
20,896 | 25,856 | 32,766 | 26,616 | 29,681 |
 | 2. Prepayments to suppliers |
|
|
42,764 | 4,072 | 9,514 | 2,444 | 2,361 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
26,000 | 25,000 | 26,500 | 33,000 | 13,500 |
 | 6. Other short-term receivables |
|
|
29,335 | 29,016 | 33,258 | 32,362 | 33,599 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | -508 |
 | IV. Inventories |
|
|
81,815 | 81,791 | 74,189 | 74,544 | 69,787 |
 | 1. Inventories |
|
|
81,815 | 81,791 | 74,189 | 74,544 | 69,787 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
11,523 | 8,006 | 7,580 | 8,267 | 8,679 |
 | 1. Short-term prepaid expenses |
|
|
2,067 | 752 | 1,569 | 1,289 | 1,300 |
 | 2. Deductible VAT |
|
|
8,554 | 6,487 | 5,263 | 6,245 | 6,626 |
 | 3. Taxes and the State Receivables |
|
|
903 | 766 | 748 | 732 | 753 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
135,959 | 300,666 | 294,590 | 293,551 | 291,158 |
 | I. Long-term receivables |
|
|
150 | 150 | 150 | -358 | -85 |
 | 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 |
|
|
150 | 150 | 150 | 150 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | -508 | -85 |
 | II. Fixed assets |
|
|
126,662 | 83,279 | 80,805 | 71,100 | 78,738 |
 | 1. Tangible fixed assets |
|
|
72,338 | 61,973 | 67,550 | 60,584 | 59,063 |
 | - Cost |
|
|
178,576 | 169,042 | 173,268 | 172,887 | 172,626 |
 | - Accumulated depreciation |
|
|
-106,237 | -107,068 | -105,717 | -112,303 | -113,563 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
54,324 | 21,305 | 13,255 | 10,516 | 19,675 |
 | - Cost |
|
|
64,321 | 26,821 | 18,821 | 18,821 | 26,821 |
 | - Accumulated depreciation |
|
|
-9,997 | -5,516 | -5,567 | -8,305 | -7,147 |
 | III. Real Estate Investments |
|
|
| 210,366 | 208,297 | 210,366 | 207,717 |
 | - Cost |
|
|
| 218,626 | 218,626 | 218,626 | 218,626 |
 | - Accumulated depreciation |
|
|
| -8,260 | -10,329 | -8,260 | -10,909 |
 | IV. Long-term assets in progress |
|
|
| | 136 | 8,000 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 136 | 8,000 | |
 | 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 |
|
|
9,146 | 6,871 | 5,202 | 4,441 | 4,787 |
 | 1. Long-term prepaid expenses |
|
|
8,573 | 6,298 | 4,629 | 3,868 | 4,214 |
 | 2. Deferred income tax assets |
|
|
573 | 573 | 573 | 573 | 573 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
392,881 | 524,295 | 539,258 | 527,509 | 526,021 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
113,658 | 232,830 | 230,612 | 228,676 | 212,551 |
 | I. Current liabilities |
|
|
110,375 | 144,445 | 135,564 | 136,468 | 122,933 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
73,507 | 88,085 | 79,496 | 67,506 | 65,779 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,892 | 18,666 | 10,805 | 20,520 | 14,614 |
 | 4. Advances from customers |
|
|
7,768 | 6,446 | 5,076 | 10,857 | 6,491 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,581 | 4,702 | 8,565 | 6,344 | 4,573 |
 | 6. Payables to employees |
|
|
9,663 | 16,985 | 21,499 | 21,241 | 13,981 |
 | 7. Short-term accrued expenses |
|
|
758 | 950 | 1,435 | 3,474 | 1,043 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,381 | 2,845 | 3,644 | 2,475 | 4,026 |
 | 11. Other short-term payables |
|
|
3,461 | 2,723 | 3,738 | 765 | 8,715 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,364 | 3,043 | 1,305 | 3,286 | 3,711 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,282 | 88,385 | 95,048 | 92,207 | 89,618 |
 | 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 |
|
|
1,333 | 4,727 | 4,282 | 4,727 | 6,903 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 78,307 | 85,231 | 83,026 | 80,821 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,949 | 1,881 | 1,912 | 1,980 | 1,895 |
 | 11. Long-term unrealized revenue |
|
|
| 3,470 | 3,623 | 2,475 | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
279,224 | 291,465 | 308,646 | 298,833 | 313,470 |
 | I. ShareHolder's equity |
|
|
279,224 | 291,465 | 308,646 | 298,833 | 313,470 |
 | 1. Owner's investment capital |
|
|
218,726 | 218,726 | 217,387 | 238,836 | 238,836 |
 | 2. Share capital surplus |
|
|
9,118 | 9,118 | 9,096 | 9,096 | 9,096 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-4,332 | -4,600 | -3,261 | -3,261 | -3,261 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,001 | 1,001 | 1,001 | 1,001 | 1,001 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
54,711 | 67,221 | 84,423 | 53,161 | 67,798 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
45,665 | 45,665 | 45,775 | 24,216 | 52,509 |
 | - Profit after tax undistributed this period |
|
|
9,046 | 21,556 | 38,648 | 28,945 | 15,290 |
 | 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 |
|
|
392,881 | 524,295 | 539,258 | 527,509 | 526,021 |
There is no report.
|
|