|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
417,969 | 329,110 | 438,708 | 540,134 | 543,805 |
 | I. Cash and cash equivalents |
|
|
122,644 | 56,120 | 64,250 | 77,576 | 63,045 |
 | 1. Cash |
|
|
82,469 | 25,442 | 27,065 | 44,897 | 25,274 |
 | 2. Cash equivalents |
|
|
40,175 | 30,677 | 37,185 | 32,678 | 37,771 |
 | II. Short-term financial investments |
|
|
85,565 | 58,695 | 33,145 | 31,750 | 31,360 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
85,565 | 58,695 | 33,145 | 31,750 | 31,360 |
 | III. Short-term receivables |
|
|
166,171 | 174,878 | 146,908 | 126,901 | 397,081 |
 | 1. Short-term receivables of customers |
|
|
235,466 | 198,354 | 167,519 | 179,371 | 440,398 |
 | 2. Prepayments to suppliers |
|
|
16,448 | 63,324 | 62,886 | 30,103 | 37,055 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
60 | 60 | 60 | 60 | 60 |
 | 6. Other short-term receivables |
|
|
7,240 | 6,143 | 6,904 | 7,906 | 7,500 |
 | 7. Provision for doubtful short-term receivables |
|
|
-93,044 | -93,003 | -90,460 | -90,539 | -87,931 |
 | IV. Inventories |
|
|
35,969 | 30,027 | 173,786 | 275,011 | 46,258 |
 | 1. Inventories |
|
|
57,750 | 51,887 | 195,515 | 294,628 | 65,207 |
 | 2. Provision for decline in value of inventories |
|
|
-21,780 | -21,860 | -21,729 | -19,618 | -18,949 |
 | V. Other current assets |
|
|
7,620 | 9,390 | 20,619 | 28,896 | 6,061 |
 | 1. Short-term prepaid expenses |
|
|
311 | 1,062 | 955 | 835 | 691 |
 | 2. Deductible VAT |
|
|
7,309 | 8,328 | 18,610 | 28,004 | 5,351 |
 | 3. Taxes and the State Receivables |
|
|
| | 1,054 | 57 | 19 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
151,556 | 147,506 | 144,185 | 142,261 | 137,440 |
 | I. Long-term receivables |
|
|
2,708 | 1,256 | 1,404 | 1,414 | 1,437 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
1,499 | | | | |
 | 5. Other long-term receivables |
|
|
1,210 | 1,256 | 1,404 | 1,414 | 1,437 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
71,198 | 71,458 | 70,205 | 68,637 | 67,795 |
 | 1. Tangible fixed assets |
|
|
55,351 | 56,082 | 55,232 | 54,015 | 53,525 |
 | - Cost |
|
|
106,246 | 107,723 | 108,109 | 108,283 | 108,064 |
 | - Accumulated depreciation |
|
|
-50,896 | -51,642 | -52,877 | -54,268 | -54,539 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,847 | 15,377 | 14,974 | 14,622 | 14,270 |
 | - Cost |
|
|
28,159 | 28,079 | 28,079 | 28,130 | 26,496 |
 | - Accumulated depreciation |
|
|
-12,312 | -12,702 | -13,105 | -13,508 | -12,226 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
17 | 115 | 209 | 230 | 230 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
17 | 115 | 209 | 230 | 230 |
 | IV. Long-term financial investments |
|
|
2,702 | 2,122 | 1,694 | 1,735 | 1,663 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,141 | 1,561 | 1,694 | 1,635 | 1,563 |
 | 3. Other investments in equity instruments |
|
|
7,367 | 7,367 | 7,367 | 7,367 | 7,367 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-6,806 | -6,806 | -7,367 | -7,367 | -7,367 |
 | 5. Investments holding until maturity |
|
|
| | | 100 | 100 |
 | V. Total other long-term assets |
|
|
2,368 | 2,065 | 2,257 | 3,902 | 2,046 |
 | 1. Long-term prepaid expenses |
|
|
2,197 | 1,902 | 1,840 | 1,908 | 1,966 |
 | 2. Deferred income tax assets |
|
|
171 | 164 | 418 | 1,994 | 79 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
72,563 | 70,489 | 68,416 | 66,343 | 64,270 |
 | TOTAL ASSETS |
|
|
569,525 | 476,616 | 582,893 | 682,394 | 681,245 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
209,300 | 121,937 | 233,610 | 321,656 | 272,320 |
 | I. Current liabilities |
|
|
200,403 | 114,373 | 226,591 | 313,339 | 262,641 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
58,740 | 35,346 | 24,367 | 118,240 | 143,991 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
57,708 | 31,627 | 63,285 | 76,272 | 46,055 |
 | 4. Advances from customers |
|
|
22,206 | 10,856 | 100,237 | 71,643 | 20,399 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,631 | 3,150 | 3,553 | 6,484 | 14,895 |
 | 6. Payables to employees |
|
|
14,430 | 3,950 | 5,637 | 9,769 | 19,510 |
 | 7. Short-term accrued expenses |
|
|
18,643 | 6,789 | 7,479 | 9,172 | 6,136 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
32 | | 94 | 63 | 32 |
 | 11. Other short-term payables |
|
|
5,561 | 5,666 | 5,197 | 5,932 | 3,915 |
 | 12. Provision for short term payables |
|
|
15,208 | 14,787 | 14,549 | 13,742 | 2,933 |
 | 13. Bonus and welfare fund |
|
|
2,245 | 2,203 | 2,193 | 2,024 | 4,775 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,897 | 7,564 | 7,019 | 8,317 | 9,678 |
 | 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 |
|
|
643 | 643 | 285 | 285 | 285 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
3,375 | 3,375 | 3,242 | 3,242 | 3,800 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
4,862 | 3,533 | 3,483 | 4,786 | 5,593 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
17 | 13 | 8 | 3 | |
 | B. OWNER'S EQUITY |
|
|
360,225 | 354,679 | 349,283 | 360,739 | 408,925 |
 | I. ShareHolder's equity |
|
|
360,225 | 354,679 | 349,283 | 360,739 | 408,925 |
 | 1. Owner's investment capital |
|
|
245,336 | 245,336 | 245,336 | 245,336 | 245,336 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
4,100 | 4,100 | 4,100 | 4,100 | 4,100 |
 | 5. Treasury shares |
|
|
-722 | -722 | -722 | -722 | -722 |
 | 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 |
|
|
8,839 | 6,389 | 6,402 | 13,091 | 53,345 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
65,356 | 8,841 | 8,839 | 8,889 | 8,682 |
 | - Profit after tax undistributed this period |
|
|
-56,517 | -2,452 | -2,437 | 4,202 | 44,663 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
102,672 | 99,576 | 94,167 | 98,933 | 106,866 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
569,525 | 476,616 | 582,893 | 682,394 | 681,245 |
There is no report.
|
|