|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
550,173 | 652,086 | 589,608 | 507,296 | 651,697 |
 | I. Cash and cash equivalents |
|
|
45,408 | 40,872 | 26,700 | 30,893 | 33,698 |
 | 1. Cash |
|
|
33,388 | 40,872 | 26,700 | 29,463 | 33,698 |
 | 2. Cash equivalents |
|
|
12,020 | | | 1,430 | |
 | II. Short-term financial investments |
|
|
23,800 | 38,800 | 28,800 | 34,906 | 115,001 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
23,800 | 38,800 | 28,800 | 34,906 | 115,001 |
 | III. Short-term receivables |
|
|
348,670 | 459,640 | 414,711 | 407,306 | 458,608 |
 | 1. Short-term receivables of customers |
|
|
328,679 | 422,551 | 389,195 | 343,069 | 376,571 |
 | 2. Prepayments to suppliers |
|
|
5,233 | 9,887 | 3,416 | 3,391 | 60,740 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | 2,301 | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
25,416 | 39,913 | 39,616 | 78,273 | 49,163 |
 | 7. Provision for doubtful short-term receivables |
|
|
-10,658 | -12,711 | -19,818 | -17,426 | -27,865 |
 | IV. Inventories |
|
|
131,265 | 112,054 | 118,481 | 33,602 | 41,658 |
 | 1. Inventories |
|
|
131,265 | 112,054 | 118,481 | 33,602 | 41,658 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,030 | 720 | 917 | 590 | 2,733 |
 | 1. Short-term prepaid expenses |
|
|
1,030 | 720 | 917 | 590 | 739 |
 | 2. Deductible VAT |
|
|
| | | | 1,993 |
 | 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 |
|
|
463,106 | 453,462 | 466,403 | 460,811 | 477,557 |
 | I. Long-term receivables |
|
|
| | | | 3,367 |
 | 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 |
|
|
| | | | 3,367 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
372,952 | 404,808 | 410,050 | 410,418 | 417,494 |
 | 1. Tangible fixed assets |
|
|
372,134 | 404,010 | 409,322 | 409,760 | 416,880 |
 | - Cost |
|
|
852,718 | 896,019 | 915,784 | 929,731 | 950,695 |
 | - Accumulated depreciation |
|
|
-480,584 | -492,009 | -506,462 | -519,970 | -533,815 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
818 | 798 | 728 | 658 | 614 |
 | - Cost |
|
|
2,774 | 2,823 | 2,823 | 2,823 | 2,823 |
 | - Accumulated depreciation |
|
|
-1,956 | -2,025 | -2,095 | -2,165 | -2,209 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
52,745 | 6,553 | 5,070 | 4,722 | 4,945 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
52,745 | 6,553 | 5,070 | 4,722 | 4,945 |
 | 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 |
|
|
37,409 | 42,101 | 51,282 | 45,671 | 51,751 |
 | 1. Long-term prepaid expenses |
|
|
34,583 | 38,924 | 47,994 | 44,597 | 49,428 |
 | 2. Deferred income tax assets |
|
|
2,826 | 3,177 | 3,288 | 1,074 | 2,322 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,013,279 | 1,105,548 | 1,056,011 | 968,108 | 1,129,254 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
468,797 | 582,429 | 526,509 | 430,690 | 584,187 |
 | I. Current liabilities |
|
|
429,563 | 548,018 | 487,935 | 388,902 | 541,203 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
8,368 | 8,368 | 10,604 | 12,025 | 62,484 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
189,149 | 264,521 | 230,275 | 211,507 | 224,930 |
 | 4. Advances from customers |
|
|
73,940 | 73,911 | 53,840 | 29,439 | 20,634 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,960 | 5,837 | 9,222 | 9,481 | 2,145 |
 | 6. Payables to employees |
|
|
17,933 | 25,583 | 13,188 | 8,869 | 9,157 |
 | 7. Short-term accrued expenses |
|
|
79,970 | 70,757 | 84,930 | 85,117 | 90,224 |
 | 8. Short-term intercompany payables |
|
|
18,507 | | 18,507 | 18,507 | 18,507 |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
17,580 | 7,616 | 12,609 | | 101,255 |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
19,085 | 83,999 | 47,851 | 11,522 | 11,026 |
 | 12. Provision for short term payables |
|
|
| | | 181 | 181 |
 | 13. Bonus and welfare fund |
|
|
2,071 | 7,427 | 6,908 | 2,254 | 660 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
39,234 | 34,411 | 38,574 | 41,788 | 42,984 |
 | 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 |
|
|
29,288 | 27,196 | 34,048 | 37,081 | 35,796 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
9,945 | 7,215 | 4,525 | 4,707 | 7,187 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
544,482 | 523,119 | 529,502 | 537,417 | 545,067 |
 | I. ShareHolder's equity |
|
|
544,482 | 523,119 | 529,502 | 537,417 | 545,067 |
 | 1. Owner's investment capital |
|
|
400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
 | 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 |
|
|
88,206 | 100,248 | 100,248 | 100,248 | 100,248 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
56,276 | 22,871 | 29,254 | 37,169 | 44,819 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
46,463 | 400 | 400 | 400 | 37,536 |
 | - Profit after tax undistributed this period |
|
|
9,813 | 22,471 | 28,854 | 36,769 | 7,283 |
 | 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 |
|
|
1,013,279 | 1,105,548 | 1,056,011 | 968,108 | 1,129,254 |
There is no report.
|
|