|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
742,270 | 619,852 | 595,968 | 706,113 | 698,475 |
 | I. Cash and cash equivalents |
|
|
40,148 | 33,742 | 23,234 | 32,216 | 52,856 |
 | 1. Cash |
|
|
26,760 | 20,352 | 19,357 | 28,338 | 48,979 |
 | 2. Cash equivalents |
|
|
13,388 | 13,390 | 3,877 | 3,877 | 3,877 |
 | II. Short-term financial investments |
|
|
15,334 | 15,334 | 5,246 | 51,746 | 53,093 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
15,334 | 15,334 | 5,246 | 51,746 | 53,093 |
 | III. Short-term receivables |
|
|
421,653 | 332,038 | 236,023 | 284,031 | 290,064 |
 | 1. Short-term receivables of customers |
|
|
432,089 | 331,590 | 258,531 | 317,329 | 322,789 |
 | 2. Prepayments to suppliers |
|
|
16,850 | 27,888 | 9,217 | 7,172 | 7,250 |
 | 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 |
|
|
2,215 | 2,061 | 1,671 | 1,768 | 2,263 |
 | 7. Provision for doubtful short-term receivables |
|
|
-29,501 | -29,501 | -33,395 | -42,238 | -42,238 |
 | IV. Inventories |
|
|
231,180 | 193,967 | 271,542 | 240,966 | 218,787 |
 | 1. Inventories |
|
|
237,124 | 199,912 | 277,487 | 246,019 | 223,840 |
 | 2. Provision for decline in value of inventories |
|
|
-5,945 | -5,945 | -5,945 | -5,053 | -5,053 |
 | V. Other current assets |
|
|
33,955 | 44,771 | 59,922 | 97,155 | 83,675 |
 | 1. Short-term prepaid expenses |
|
|
1,086 | 848 | 1,394 | 35,467 | 25,489 |
 | 2. Deductible VAT |
|
|
31,492 | 42,879 | 57,527 | 60,687 | 57,283 |
 | 3. Taxes and the State Receivables |
|
|
1,378 | 1,045 | 1,001 | 1,001 | 903 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
402,218 | 396,982 | 410,368 | 418,279 | 405,786 |
 | 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 |
|
|
273,741 | 266,899 | 266,820 | 288,720 | 279,826 |
 | 1. Tangible fixed assets |
|
|
272,908 | 266,114 | 266,083 | 288,031 | 279,170 |
 | - Cost |
|
|
1,275,209 | 1,276,390 | 1,284,145 | 1,315,336 | 1,315,618 |
 | - Accumulated depreciation |
|
|
-1,002,301 | -1,010,276 | -1,018,062 | -1,027,305 | -1,036,447 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
833 | 785 | 737 | 689 | 656 |
 | - Cost |
|
|
75,690 | 75,690 | 75,690 | 75,690 | 75,690 |
 | - Accumulated depreciation |
|
|
-74,857 | -74,905 | -74,953 | -75,001 | -75,034 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
18,877 | 22,550 | 37,940 | 3,483 | 3,738 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
18,877 | 22,550 | 37,940 | 3,483 | 3,738 |
 | IV. Long-term financial investments |
|
|
2,590 | 2,590 | 2,000 | 2,000 | 2,000 |
 | 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 |
|
|
2,590 | 2,590 | 2,000 | 2,000 | 2,000 |
 | V. Total other long-term assets |
|
|
107,009 | 104,943 | 103,608 | 124,075 | 120,222 |
 | 1. Long-term prepaid expenses |
|
|
107,009 | 104,943 | 103,608 | 124,075 | 120,222 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,144,488 | 1,016,835 | 1,006,335 | 1,124,392 | 1,104,261 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,574,021 | 1,442,326 | 1,430,664 | 1,555,996 | 1,538,515 |
 | I. Current liabilities |
|
|
1,559,925 | 1,428,408 | 1,416,888 | 1,542,268 | 1,524,786 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
627,665 | 604,690 | 597,904 | 621,693 | 621,693 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
273,411 | 315,862 | 347,810 | 381,300 | 327,461 |
 | 4. Advances from customers |
|
|
3,382 | 1,393 | 1,293 | 1,332 | 2,453 |
 | 5. Taxes and other payables to the State Budget |
|
|
| 80 | 52 | 211 | 1,770 |
 | 6. Payables to employees |
|
|
9,630 | 10,725 | 10,073 | 9,673 | 11,641 |
 | 7. Short-term accrued expenses |
|
|
224,467 | 65,367 | 15,806 | 67,122 | 85,564 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,886 | 1,557 | 779 | 3,290 | |
 | 11. Other short-term payables |
|
|
414,404 | 428,652 | 443,092 | 457,565 | 474,125 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
81 | 81 | 81 | 81 | 81 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,095 | 13,918 | 13,776 | 13,729 | 13,729 |
 | 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 |
|
|
163 | 129 | 129 | 129 | 129 |
 | 11. Long-term unrealized revenue |
|
|
13,932 | 13,790 | 13,647 | 13,600 | 13,600 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-429,533 | -425,491 | -424,328 | -431,605 | -434,253 |
 | I. ShareHolder's equity |
|
|
-429,483 | -425,441 | -424,278 | -431,554 | -434,203 |
 | 1. Owner's investment capital |
|
|
594,898 | 594,898 | 594,898 | 594,898 | 594,898 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
2,598 | 2,598 | 2,598 | 2,598 | 2,598 |
 | 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 |
|
|
-1,026,978 | -1,022,937 | -1,021,774 | -1,029,050 | -1,031,699 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,029,402 | -1,029,402 | -1,029,402 | -1,029,402 | -1,029,225 |
 | - Profit after tax undistributed this period |
|
|
2,424 | 6,466 | 7,628 | 352 | -2,474 |
 | 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 |
|
|
-50 | -50 | -50 | -50 | -50 |
 | 1. Funding resources |
|
|
-50 | -50 | -50 | -50 | -50 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,144,488 | 1,016,835 | 1,006,335 | 1,124,392 | 1,104,261 |
There is no report.
|
|