|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
612,135 | 519,516 | 530,460 | 435,661 | 398,271 |
 | I. Cash and cash equivalents |
|
|
16,468 | 19,735 | 28,313 | 20,243 | 13,860 |
 | 1. Cash |
|
|
16,468 | 19,735 | 28,313 | 20,243 | 13,860 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
101,000 | 101,000 | 101,000 | 76,000 | 76,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
101,000 | 101,000 | 101,000 | 76,000 | 76,000 |
 | III. Short-term receivables |
|
|
348,666 | 237,758 | 258,197 | 217,981 | 181,322 |
 | 1. Short-term receivables of customers |
|
|
201,905 | 196,993 | 210,454 | 206,078 | 167,092 |
 | 2. Prepayments to suppliers |
|
|
65,895 | 5,158 | 11,540 | 10,430 | 10,383 |
 | 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 |
|
|
97,144 | 51,885 | 52,481 | 18,813 | 23,223 |
 | 7. Provision for doubtful short-term receivables |
|
|
-16,278 | -16,278 | -16,278 | -17,340 | -19,375 |
 | IV. Inventories |
|
|
131,749 | 146,105 | 124,942 | 99,733 | 104,348 |
 | 1. Inventories |
|
|
131,749 | 146,105 | 124,942 | 99,733 | 104,348 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
14,252 | 14,917 | 18,007 | 21,704 | 22,740 |
 | 1. Short-term prepaid expenses |
|
|
4,204 | 4,241 | 11,225 | 16,022 | 17,270 |
 | 2. Deductible VAT |
|
|
9,731 | 9,280 | 6,504 | 5,682 | 5,448 |
 | 3. Taxes and the State Receivables |
|
|
316 | 1,396 | 278 | | 22 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
332,064 | 402,409 | 395,986 | 380,909 | 376,965 |
 | I. Long-term receivables |
|
|
11,335 | 11,335 | 11,335 | | |
 | 1. Long-term customer's receivables |
|
|
11,335 | 11,335 | 11,335 | | |
 | 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 |
|
|
302,690 | 293,976 | 342,067 | 336,703 | 331,018 |
 | 1. Tangible fixed assets |
|
|
302,690 | 293,976 | 342,067 | 336,703 | 331,018 |
 | - Cost |
|
|
761,251 | 761,369 | 818,871 | 822,670 | 825,293 |
 | - Accumulated depreciation |
|
|
-458,561 | -467,393 | -476,804 | -485,967 | -494,276 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
245 | 245 | 245 | 245 | 245 |
 | - Accumulated depreciation |
|
|
-245 | -245 | -245 | -245 | -245 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,644 | 80,560 | 25,943 | 25,427 | 27,346 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,644 | 80,560 | 25,943 | 25,427 | 27,346 |
 | IV. Long-term financial investments |
|
|
13,459 | 13,342 | 13,342 | 13,201 | 13,201 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
15,538 | 15,538 | 15,538 | 15,538 | 15,538 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,079 | -2,196 | -2,196 | -2,338 | -2,338 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,345 | 1,701 | 1,899 | 4,274 | 4,192 |
 | 1. Long-term prepaid expenses |
|
|
681 | 1,043 | 1,016 | 3,618 | 3,535 |
 | 2. Deferred income tax assets |
|
|
| | 134 | | |
 | 3. Other long-term assets |
|
|
665 | 658 | 749 | 657 | 656 |
 | VI. Goodwills |
|
|
1,591 | 1,495 | 1,400 | 1,304 | 1,209 |
 | TOTAL ASSETS |
|
|
944,199 | 921,925 | 926,446 | 816,570 | 775,236 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
599,852 | 569,766 | 586,079 | 497,081 | 453,115 |
 | I. Current liabilities |
|
|
520,325 | 429,263 | 426,964 | 349,931 | 313,722 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
328,563 | 350,890 | 275,845 | 224,959 | 200,455 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
107,267 | 30,914 | 83,091 | 67,280 | 67,034 |
 | 4. Advances from customers |
|
|
382 | 608 | 782 | 1,958 | 1,259 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,377 | 1,938 | 1,809 | 2,364 | 1,370 |
 | 6. Payables to employees |
|
|
7,908 | 9,665 | 10,739 | 13,996 | 8,362 |
 | 7. Short-term accrued expenses |
|
|
4,314 | 3,137 | 3,418 | 6,385 | 3,407 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
47,201 | 3,461 | 22,771 | 4,600 | 3,501 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
23,313 | 28,649 | 28,508 | 28,389 | 28,334 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
79,527 | 140,503 | 159,115 | 147,150 | 139,393 |
 | 1. Long-term payables to sellers |
|
|
23,718 | 116,603 | 117,922 | 114,294 | 116,172 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
22,650 | 22,350 | 23,350 | 23,350 | 22,350 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
33,400 | 937 | 17,200 | 9,100 | 811 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
-241 | 614 | 642 | 406 | 60 |
 | 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 |
|
|
344,347 | 352,159 | 340,367 | 319,489 | 322,121 |
 | I. ShareHolder's equity |
|
|
344,347 | 352,159 | 340,367 | 319,489 | 322,121 |
 | 1. Owner's investment capital |
|
|
101,400 | 101,400 | 101,400 | 101,400 | 101,400 |
 | 2. Share capital surplus |
|
|
-50 | -50 | -50 | -50 | -50 |
 | 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 |
|
|
32,220 | 36,025 | 36,025 | 36,025 | 36,025 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
128,520 | 126,772 | 108,167 | 98,750 | 100,256 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
156,497 | 146,016 | 125,738 | 126,123 | 98,897 |
 | - Profit after tax undistributed this period |
|
|
-27,977 | -19,244 | -17,571 | -27,373 | 1,359 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
82,257 | 88,012 | 94,826 | 83,364 | 84,490 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
944,199 | 921,925 | 926,446 | 816,570 | 775,236 |
There is no report.
|
|