|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
280,251 | 235,431 | 211,258 | 262,382 | 277,415 |
 | I. Cash and cash equivalents |
|
|
27,409 | 4,305 | 5,723 | 25,918 | 11,187 |
 | 1. Cash |
|
|
4,609 | 4,305 | 5,723 | 8,918 | 11,187 |
 | 2. Cash equivalents |
|
|
22,800 | | | 17,000 | |
 | II. Short-term financial investments |
|
|
| | 20,300 | 40,300 | 39,000 |
 | 1. Trading securities |
|
|
1,050 | 1,050 | 1,050 | 1,050 | 1,050 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,050 | -1,050 | -1,050 | -1,050 | -1,050 |
 | 3. Investments holding until maturity |
|
|
| | 20,300 | 40,300 | 39,000 |
 | III. Short-term receivables |
|
|
27,148 | 36,212 | 36,317 | 52,439 | 39,159 |
 | 1. Short-term receivables of customers |
|
|
23,978 | 27,967 | 25,729 | 37,708 | 28,664 |
 | 2. Prepayments to suppliers |
|
|
8,032 | 8,166 | 10,470 | 13,991 | 15,401 |
 | 3. Short-term intercompany receivables |
|
|
| | | 5,000 | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 5,000 | 5,000 | | |
 | 6. Other short-term receivables |
|
|
315 | 256 | 296 | 916 | 272 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,177 | -5,177 | -5,177 | -5,177 | -5,177 |
 | IV. Inventories |
|
|
218,069 | 185,843 | 139,180 | 131,915 | 181,068 |
 | 1. Inventories |
|
|
218,069 | 185,843 | 139,180 | 131,915 | 181,068 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,625 | 9,071 | 9,737 | 11,811 | 7,000 |
 | 1. Short-term prepaid expenses |
|
|
1,224 | 1,507 | 1,145 | 1,307 | 1,858 |
 | 2. Deductible VAT |
|
|
6,402 | 7,564 | 8,592 | 10,503 | 5,142 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
100,678 | 98,805 | 97,405 | 103,638 | 109,341 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
80,255 | 82,606 | 81,388 | 83,160 | 86,091 |
 | 1. Tangible fixed assets |
|
|
79,184 | 81,599 | 80,446 | 82,281 | 85,277 |
 | - Cost |
|
|
150,700 | 156,760 | 159,119 | 163,346 | 168,613 |
 | - Accumulated depreciation |
|
|
-71,515 | -75,160 | -78,673 | -81,065 | -83,337 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,071 | 1,007 | 943 | 878 | 814 |
 | - Cost |
|
|
1,596 | 1,596 | 1,596 | 1,596 | 1,596 |
 | - Accumulated depreciation |
|
|
-525 | -589 | -653 | -718 | -782 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
668 | 668 | 668 | 668 | 668 |
 | - Accumulated depreciation |
|
|
-668 | -668 | -668 | -668 | -668 |
 | IV. Long-term assets in progress |
|
|
7,168 | 3,196 | 3,533 | 8,739 | 11,909 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
7,168 | 3,196 | 3,533 | 8,739 | 11,909 |
 | IV. Long-term financial investments |
|
|
60 | 60 | 60 | 60 | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
60 | 60 | 60 | 60 | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
13,195 | 12,943 | 12,424 | 11,680 | 11,342 |
 | 1. Long-term prepaid expenses |
|
|
12,680 | 12,437 | 11,895 | 11,197 | 10,824 |
 | 2. Deferred income tax assets |
|
|
514 | 506 | 529 | 483 | 518 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
380,929 | 334,236 | 308,663 | 366,021 | 386,756 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
153,729 | 121,415 | 77,765 | 118,805 | 135,698 |
 | I. Current liabilities |
|
|
151,082 | 118,860 | 75,157 | 116,290 | 133,126 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
141,208 | 101,833 | 59,903 | 95,629 | 125,272 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,760 | 5,590 | 1,725 | 4,694 | 2,915 |
 | 4. Advances from customers |
|
|
45 | 342 | 407 | 84 | 1 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,459 | 2,686 | 6,129 | 4,235 | 1,762 |
 | 6. Payables to employees |
|
|
2,350 | 5,321 | 4,643 | 9,237 | 1,100 |
 | 7. Short-term accrued expenses |
|
|
749 | 1,096 | 376 | 577 | 409 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
364 | 425 | 493 | 389 | 1,274 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
148 | 1,567 | 1,480 | 1,446 | 394 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,647 | 2,555 | 2,609 | 2,515 | 2,572 |
 | 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 |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,647 | 2,555 | 2,609 | 2,515 | 2,572 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
227,200 | 212,821 | 230,897 | 247,216 | 251,057 |
 | I. ShareHolder's equity |
|
|
227,200 | 212,821 | 230,897 | 247,216 | 251,057 |
 | 1. Owner's investment capital |
|
|
147,280 | 147,280 | 152,280 | 152,280 | 152,280 |
 | 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 |
|
|
79,920 | 65,541 | 78,617 | 94,936 | 98,777 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
74,468 | 49,981 | 49,981 | 49,981 | 49,981 |
 | - Profit after tax undistributed this period |
|
|
5,452 | 15,559 | 28,636 | 44,954 | 48,796 |
 | 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 |
|
|
380,929 | 334,236 | 308,663 | 366,021 | 386,756 |
There is no report.
|
|