|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
671,143 | 979,321 | 1,119,836 | 1,160,416 | 1,250,646 |
 | I. Cash and cash equivalents |
|
|
16,071 | 38,234 | 22,879 | 16,221 | 17,955 |
 | 1. Cash |
|
|
16,071 | 38,234 | 22,879 | 16,221 | 17,955 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
132,128 | 196,816 | 209,695 | 207,153 | 198,708 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
132,128 | 196,816 | 209,695 | 207,153 | 198,708 |
 | III. Short-term receivables |
|
|
328,832 | 538,401 | 522,073 | 537,940 | 614,188 |
 | 1. Short-term receivables of customers |
|
|
141,001 | 241,584 | 230,625 | 269,083 | 314,642 |
 | 2. Prepayments to suppliers |
|
|
110,789 | 161,524 | 238,506 | 194,725 | 222,612 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 42,000 | 500 | | |
 | 6. Other short-term receivables |
|
|
77,043 | 93,293 | 52,442 | 74,133 | 76,934 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
177,321 | 180,049 | 333,175 | 353,502 | 363,896 |
 | 1. Inventories |
|
|
177,321 | 180,049 | 333,175 | 353,502 | 363,896 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
16,791 | 25,820 | 32,014 | 45,600 | 55,899 |
 | 1. Short-term prepaid expenses |
|
|
369 | 970 | 1,000 | 4,257 | 3,657 |
 | 2. Deductible VAT |
|
|
16,423 | 24,851 | 31,014 | 41,110 | 52,243 |
 | 3. Taxes and the State Receivables |
|
|
| | | 233 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,547,007 | 1,578,488 | 1,659,990 | 1,725,377 | 1,816,782 |
 | I. Long-term receivables |
|
|
13,777 | 2,645 | 15,793 | 11,600 | 1,693 |
 | 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 |
|
|
13,777 | 2,645 | 15,793 | 11,600 | 1,693 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
145,797 | 141,018 | 150,424 | 220,867 | 1,475,455 |
 | 1. Tangible fixed assets |
|
|
95,913 | 92,900 | 104,072 | 138,481 | 1,395,551 |
 | - Cost |
|
|
192,769 | 193,169 | 207,644 | 253,108 | 1,524,739 |
 | - Accumulated depreciation |
|
|
-96,856 | -100,269 | -103,571 | -114,627 | -129,188 |
 | 2. Fixed assets of financial leasing |
|
|
49,884 | 48,118 | 46,352 | 82,387 | 78,760 |
 | - Cost |
|
|
66,625 | 66,625 | 66,625 | 83,383 | 81,497 |
 | - Accumulated depreciation |
|
|
-16,741 | -18,507 | -20,273 | -996 | -2,737 |
 | 3. Intangible fixed assets |
|
|
| | | | 1,144 |
 | - Cost |
|
|
| | | | 1,205 |
 | - Accumulated depreciation |
|
|
| | | | -60 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,301,562 | 1,351,110 | 1,407,941 | 1,408,217 | 253,721 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,301,562 | 1,351,110 | 1,407,941 | 1,408,217 | 253,721 |
 | IV. Long-term financial investments |
|
|
38,005 | 38,556 | 38,256 | 39,748 | 39,748 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
37,405 | 37,956 | 37,956 | 39,448 | 39,448 |
 | 3. Other investments in equity instruments |
|
|
300 | 300 | 300 | 300 | 300 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
300 | 300 | | | |
 | V. Total other long-term assets |
|
|
47,866 | 45,158 | 47,576 | 44,944 | 46,165 |
 | 1. Long-term prepaid expenses |
|
|
47,866 | 45,158 | 47,576 | 44,646 | 45,840 |
 | 2. Deferred income tax assets |
|
|
| | | 298 | 326 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,218,150 | 2,557,808 | 2,779,826 | 2,885,793 | 3,067,429 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,398,214 | 1,533,618 | 1,752,517 | 1,853,629 | 1,973,274 |
 | I. Current liabilities |
|
|
813,841 | 847,805 | 948,054 | 1,010,189 | 1,022,832 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
402,079 | 690,816 | 815,999 | 895,941 | 925,518 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
348,466 | 125,023 | 49,266 | 72,046 | 52,412 |
 | 4. Advances from customers |
|
|
5,126 | 5,663 | 22,669 | 14,035 | 3,454 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,339 | 5,086 | 6,296 | 7,867 | 9,423 |
 | 6. Payables to employees |
|
|
1,240 | 1,545 | 1,353 | 1,781 | 1,549 |
 | 7. Short-term accrued expenses |
|
|
1,259 | 1,298 | 535 | 990 | 6,201 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
38,153 | 3,765 | 37,501 | 4,175 | 11,356 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
12,179 | 14,609 | 14,435 | 13,353 | 12,922 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
584,374 | 685,813 | 804,464 | 843,440 | 950,442 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
584,338 | 685,791 | 804,455 | 843,440 | 950,442 |
 | 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 |
|
|
35 | 22 | 9 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
819,936 | 1,024,190 | 1,027,308 | 1,032,165 | 1,094,155 |
 | I. ShareHolder's equity |
|
|
819,936 | 1,024,190 | 1,027,308 | 1,032,165 | 1,094,155 |
 | 1. Owner's investment capital |
|
|
660,543 | 865,543 | 865,543 | 865,543 | 865,543 |
 | 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 |
|
|
10,886 | 7,523 | 7,523 | 7,523 | 7,523 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
41,975 | 46,512 | 47,921 | 50,597 | 63,147 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
36,557 | 32,821 | 32,821 | 32,001 | 51,510 |
 | - Profit after tax undistributed this period |
|
|
5,419 | 13,691 | 15,099 | 18,596 | 11,637 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
106,531 | 104,611 | 106,322 | 108,502 | 157,942 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,218,150 | 2,557,808 | 2,779,826 | 2,885,793 | 3,067,429 |
There is no report.
|
|