|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
208,006 | 225,285 | 178,883 | 403,057 | 229,573 |
 | I. Cash and cash equivalents |
|
|
45,093 | 73,865 | 22,003 | 23,173 | 6,161 |
 | 1. Cash |
|
|
4,536 | 73,865 | 17,003 | 23,173 | 6,161 |
 | 2. Cash equivalents |
|
|
40,557 | | 5,000 | | |
 | 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 |
|
|
51,920 | 37,401 | 44,381 | 253,009 | 84,501 |
 | 1. Short-term receivables of customers |
|
|
60,561 | 41,480 | 42,981 | 52,304 | 60,284 |
 | 2. Prepayments to suppliers |
|
|
22,380 | 20,391 | 20,751 | 225,494 | 35,380 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
3,546 | 10,097 | 15,217 | 9,778 | 23,405 |
 | 7. Provision for doubtful short-term receivables |
|
|
-34,568 | -34,568 | -34,568 | -34,568 | -34,568 |
 | IV. Inventories |
|
|
5,583 | 6,902 | 6,550 | 11,735 | 11,717 |
 | 1. Inventories |
|
|
5,583 | 6,902 | 6,550 | 11,735 | 11,717 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
105,409 | 107,117 | 105,949 | 115,140 | 127,195 |
 | 1. Short-term prepaid expenses |
|
|
4,778 | 5,043 | 2,710 | 11,035 | 22,405 |
 | 2. Deductible VAT |
|
|
100,631 | 102,074 | 103,238 | 104,104 | 104,771 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 18 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,022,868 | 1,020,441 | 1,547,396 | 1,495,683 | 2,048,100 |
 | I. Long-term receivables |
|
|
2,210 | 2,200 | 2,200 | 2,200 | 2,200 |
 | 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 |
|
|
2,210 | 2,200 | 2,200 | 2,200 | 2,200 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,005,548 | 976,835 | 1,501,635 | 1,454,379 | 2,017,636 |
 | 1. Tangible fixed assets |
|
|
1,005,533 | 976,835 | 1,501,635 | 1,454,379 | 2,017,636 |
 | - Cost |
|
|
1,131,987 | 1,132,107 | 1,703,045 | 1,705,015 | 2,339,983 |
 | - Accumulated depreciation |
|
|
-126,455 | -155,273 | -201,410 | -250,636 | -322,347 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15 | | | | |
 | - Cost |
|
|
746 | 746 | 746 | | |
 | - Accumulated depreciation |
|
|
-731 | -746 | -746 | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
7,310 | 16,913 | 1,614 | 65 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
7,310 | 16,913 | 1,614 | 65 | |
 | 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 |
|
|
7,800 | 24,493 | 41,947 | 39,038 | 28,264 |
 | 1. Long-term prepaid expenses |
|
|
6,473 | 24,282 | 41,430 | 38,517 | 28,264 |
 | 2. Deferred income tax assets |
|
|
1,327 | 212 | 517 | 522 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,230,874 | 1,245,726 | 1,726,279 | 1,898,739 | 2,277,673 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
642,219 | 635,189 | 1,091,337 | 1,238,388 | 1,606,136 |
 | I. Current liabilities |
|
|
186,033 | 217,635 | 263,956 | 288,723 | 380,540 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
154,527 | 154,527 | 199,328 | 214,262 | 306,622 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,690 | 28,558 | 26,697 | 33,275 | 52,650 |
 | 4. Advances from customers |
|
|
10 | 10 | 10 | 55 | 10 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,008 | 8,745 | 15,040 | 20,629 | 3,310 |
 | 6. Payables to employees |
|
|
10,085 | 13,942 | 13,527 | 11,592 | 5,913 |
 | 7. Short-term accrued expenses |
|
|
916 | 7,131 | 4,889 | 4,884 | 5,157 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
176 | 117 | 58 | 1,615 | 266 |
 | 11. Other short-term payables |
|
|
1,950 | 2,024 | 1,882 | 1,720 | 1,986 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,671 | 2,581 | 2,524 | 693 | 4,625 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
456,186 | 417,554 | 827,381 | 949,665 | 1,225,596 |
 | 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 |
|
|
456,186 | 417,554 | 827,381 | 949,665 | 1,225,596 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
588,655 | 610,537 | 634,942 | 660,351 | 671,537 |
 | I. ShareHolder's equity |
|
|
588,655 | 610,537 | 634,942 | 660,351 | 671,537 |
 | 1. Owner's investment capital |
|
|
500,355 | 500,355 | 500,355 | 500,355 | 500,355 |
 | 2. Share capital surplus |
|
|
-224 | -288 | -288 | -288 | -288 |
 | 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 |
|
|
839 | 69,839 | 69,839 | 69,839 | 69,839 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,918 | 1,918 | 1,918 | 1,918 | 1,918 |
 | 11. After tax undistributed profit |
|
|
85,766 | 38,713 | 63,118 | 88,527 | 99,713 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
69,740 | 740 | 38,713 | 740 | 84,515 |
 | - Profit after tax undistributed this period |
|
|
16,026 | 37,973 | 24,405 | 87,787 | 15,198 |
 | 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 |
|
|
1,230,874 | 1,245,726 | 1,726,279 | 1,898,739 | 2,277,673 |
There is no report.
|
|