|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
818,302 | 855,570 | 1,011,905 | 919,548 | 794,757 |
 | I. Cash and cash equivalents |
|
|
93,752 | 114,570 | 155,099 | 46,676 | 71,094 |
 | 1. Cash |
|
|
92,912 | 114,570 | 155,099 | 46,676 | 71,094 |
 | 2. Cash equivalents |
|
|
840 | | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
493,088 | 495,121 | 581,534 | 571,006 | 421,548 |
 | 1. Short-term receivables of customers |
|
|
102,697 | 122,231 | 200,836 | 154,913 | 147,249 |
 | 2. Prepayments to suppliers |
|
|
3,842 | 2,885 | 2,863 | 1,456 | 2,997 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
184,249 | 187,570 | 186,541 | 183,940 | 8,525 |
 | 6. Other short-term receivables |
|
|
202,829 | 182,965 | 191,824 | 231,226 | 263,307 |
 | 7. Provision for doubtful short-term receivables |
|
|
-529 | -529 | -529 | -529 | -529 |
 | IV. Inventories |
|
|
216,840 | 234,869 | 267,482 | 288,618 | 290,633 |
 | 1. Inventories |
|
|
217,982 | 236,011 | 268,624 | 289,760 | 291,775 |
 | 2. Provision for decline in value of inventories |
|
|
-1,142 | -1,142 | -1,142 | -1,142 | -1,142 |
 | V. Other current assets |
|
|
14,623 | 11,010 | 7,789 | 13,248 | 11,482 |
 | 1. Short-term prepaid expenses |
|
|
7,611 | 7,072 | 6,001 | 7,800 | 10,428 |
 | 2. Deductible VAT |
|
|
7,011 | 3,465 | 1,788 | 5,448 | 1,054 |
 | 3. Taxes and the State Receivables |
|
|
| 474 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
524,129 | 526,250 | 522,577 | 583,639 | 702,968 |
 | I. Long-term receivables |
|
|
1,047 | 732 | 734 | 727 | 156,687 |
 | 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 |
|
|
1,047 | 732 | 734 | 727 | 156,687 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
404,598 | 408,404 | 409,829 | 466,007 | 428,020 |
 | 1. Tangible fixed assets |
|
|
402,604 | 404,888 | 405,686 | 462,102 | 424,351 |
 | - Cost |
|
|
602,274 | 614,757 | 628,110 | 695,242 | 667,127 |
 | - Accumulated depreciation |
|
|
-199,670 | -209,869 | -222,424 | -233,140 | -242,776 |
 | 2. Fixed assets of financial leasing |
|
|
1,056 | 2,671 | 3,403 | 3,214 | 3,025 |
 | - Cost |
|
|
2,794 | 2,787 | 3,783 | 3,783 | 3,783 |
 | - Accumulated depreciation |
|
|
-1,738 | -116 | -380 | -569 | -758 |
 | 3. Intangible fixed assets |
|
|
938 | 845 | 739 | 691 | 644 |
 | - Cost |
|
|
12,279 | 12,291 | 12,291 | 12,376 | 12,444 |
 | - Accumulated depreciation |
|
|
-11,341 | -11,447 | -11,552 | -11,685 | -11,800 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,399 | 4,229 | 1,546 | 1,671 | 4,172 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,399 | 4,229 | 1,546 | 1,671 | 4,172 |
 | IV. Long-term financial investments |
|
|
68,920 | 69,072 | 69,306 | 75,670 | 77,013 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
18,806 | 18,958 | 19,192 | 28,556 | 29,899 |
 | 3. Other investments in equity instruments |
|
|
50,114 | 50,114 | 50,114 | 47,114 | 47,114 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
32,633 | 32,628 | 30,324 | 29,071 | 26,928 |
 | 1. Long-term prepaid expenses |
|
|
32,633 | 32,628 | 30,324 | 29,071 | 26,928 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
11,531 | 11,185 | 10,839 | 10,493 | 10,147 |
 | TOTAL ASSETS |
|
|
1,342,431 | 1,381,820 | 1,534,483 | 1,503,187 | 1,497,725 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
879,680 | 916,099 | 1,058,380 | 1,021,955 | 1,017,415 |
 | I. Current liabilities |
|
|
698,033 | 744,832 | 890,507 | 839,150 | 769,116 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
578,167 | 628,510 | 731,547 | 702,727 | 633,177 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
33,297 | 28,390 | 53,180 | 43,930 | 62,794 |
 | 4. Advances from customers |
|
|
37,403 | 34,760 | 45,331 | 36,797 | 28,524 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,534 | 7,753 | 8,480 | 10,595 | 12,327 |
 | 6. Payables to employees |
|
|
12,691 | 17,095 | 19,720 | 24,224 | 10,036 |
 | 7. Short-term accrued expenses |
|
|
21,220 | 22,518 | 22,696 | 12,894 | 15,978 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
24 | 41 | 32 | 41 | 32 |
 | 11. Other short-term payables |
|
|
6,028 | 5,097 | 8,854 | 7,274 | 5,579 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
668 | 668 | 668 | 668 | 668 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
181,647 | 171,267 | 167,873 | 182,806 | 248,299 |
 | 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 |
|
|
7,456 | 8,509 | 7,002 | 7,708 | 7,824 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
163,062 | 151,947 | 150,486 | 165,087 | 230,839 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
10,938 | 10,620 | 10,194 | 9,820 | 9,446 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
191 | 191 | 191 | 191 | 191 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
462,751 | 465,720 | 476,103 | 481,232 | 480,310 |
 | I. ShareHolder's equity |
|
|
462,751 | 465,720 | 476,103 | 481,232 | 480,310 |
 | 1. Owner's investment capital |
|
|
200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
 | 2. Share capital surplus |
|
|
76,628 | 76,628 | 76,628 | 76,628 | 76,628 |
 | 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 |
|
|
35,502 | 38,115 | 46,415 | 51,657 | 53,447 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
34,701 | 34,191 | 34,191 | 34,191 | 48,437 |
 | - Profit after tax undistributed this period |
|
|
802 | 3,923 | 12,223 | 17,466 | 5,010 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
150,621 | 150,977 | 153,060 | 152,946 | 150,234 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,342,431 | 1,381,820 | 1,534,483 | 1,503,187 | 1,497,725 |
There is no report.
|
|