|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,076,391 | 1,458,369 | 1,406,487 | 1,222,482 | 994,212 |
 | I. Cash and cash equivalents |
|
|
95,756 | 143,675 | 266,987 | 117,357 | 93,684 |
 | 1. Cash |
|
|
49,397 | 101,900 | 244,872 | 97,671 | 78,859 |
 | 2. Cash equivalents |
|
|
46,359 | 41,775 | 22,115 | 19,687 | 14,825 |
 | II. Short-term financial investments |
|
|
75 | 75 | 75 | 75 | 2,275 |
 | 1. Trading securities |
|
|
75 | 75 | 75 | 75 | 75 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 2,200 |
 | III. Short-term receivables |
|
|
475,825 | 607,714 | 764,925 | 873,689 | 630,938 |
 | 1. Short-term receivables of customers |
|
|
292,633 | 396,044 | 534,576 | 772,032 | 509,507 |
 | 2. Prepayments to suppliers |
|
|
160,945 | 153,343 | 171,083 | 66,532 | 79,264 |
 | 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 |
|
|
87,437 | 124,485 | 127,615 | 110,739 | 118,404 |
 | 7. Provision for doubtful short-term receivables |
|
|
-65,190 | -66,159 | -68,350 | -75,613 | -76,237 |
 | IV. Inventories |
|
|
465,767 | 653,708 | 356,694 | 217,782 | 250,376 |
 | 1. Inventories |
|
|
465,767 | 653,708 | 356,694 | 217,782 | 250,376 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
38,968 | 53,197 | 17,806 | 13,578 | 16,938 |
 | 1. Short-term prepaid expenses |
|
|
4,463 | 600 | 524 | 805 | 1,871 |
 | 2. Deductible VAT |
|
|
33,997 | 52,088 | 16,774 | 12,476 | 14,770 |
 | 3. Taxes and the State Receivables |
|
|
508 | 508 | 508 | 298 | 297 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,339,676 | 1,348,567 | 1,455,173 | 1,446,453 | 1,645,356 |
 | I. Long-term receivables |
|
|
38,227 | 38,239 | 38,239 | 33,761 | 33,764 |
 | 1. Long-term customer's receivables |
|
|
37,821 | 37,821 | 37,821 | 32,856 | 32,856 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
405 | 417 | 417 | 905 | 908 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,235,260 | 1,212,785 | 1,198,521 | 1,187,787 | 1,172,229 |
 | 1. Tangible fixed assets |
|
|
1,228,172 | 1,205,697 | 1,191,434 | 1,180,700 | 1,165,141 |
 | - Cost |
|
|
1,848,134 | 1,835,192 | 1,836,192 | 1,841,854 | 1,842,390 |
 | - Accumulated depreciation |
|
|
-619,962 | -629,494 | -644,758 | -661,154 | -677,249 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,088 | 7,088 | 7,088 | 7,088 | 7,088 |
 | - Cost |
|
|
7,205 | 7,205 | 7,205 | 7,205 | 7,205 |
 | - Accumulated depreciation |
|
|
-117 | -117 | -117 | -117 | -117 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
177 | 177 | 177 | 563 | 163 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
177 | 177 | 177 | 563 | 163 |
 | IV. Long-term financial investments |
|
|
46,397 | 78,897 | 201,359 | 207,367 | 423,867 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
44,600 | 77,100 | 199,562 | 205,570 | 422,070 |
 | 3. Other investments in equity instruments |
|
|
1,797 | 1,797 | 1,797 | 1,797 | 1,797 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
15,454 | 14,738 | 13,576 | 14,104 | 12,893 |
 | 1. Long-term prepaid expenses |
|
|
8,310 | 8,501 | 8,247 | 9,056 | 8,752 |
 | 2. Deferred income tax assets |
|
|
7,145 | 6,237 | 5,330 | 5,048 | 4,141 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
4,161 | 3,731 | 3,301 | 2,870 | 2,440 |
 | TOTAL ASSETS |
|
|
2,416,067 | 2,806,935 | 2,861,660 | 2,668,935 | 2,639,569 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,642,043 | 1,960,457 | 2,008,352 | 1,763,206 | 1,717,136 |
 | I. Current liabilities |
|
|
1,065,347 | 1,456,071 | 1,459,582 | 1,272,461 | 989,406 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
499,075 | 925,200 | 878,323 | 689,313 | 463,052 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
187,654 | 193,278 | 183,657 | 329,889 | 202,656 |
 | 4. Advances from customers |
|
|
273,360 | 178,771 | 256,228 | 156,797 | 226,786 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,196 | 9,488 | 14,460 | 18,925 | 16,584 |
 | 6. Payables to employees |
|
|
12,662 | 20,992 | 15,481 | 14,164 | 5,133 |
 | 7. Short-term accrued expenses |
|
|
36,791 | 96,303 | 78,879 | 29,188 | 33,611 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,346 | 1,758 | 1,320 | 1,758 | 1,346 |
 | 11. Other short-term payables |
|
|
39,568 | 25,049 | 27,305 | 30,317 | 26,976 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,694 | 5,232 | 3,929 | 2,109 | 13,262 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
576,696 | 504,386 | 548,771 | 490,746 | 727,730 |
 | 1. Long-term payables to sellers |
|
|
21,260 | 13,825 | 13,825 | 13,825 | 48,493 |
 | 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 |
|
|
526,124 | 462,124 | 506,509 | 449,359 | 651,675 |
 | 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 |
|
|
29,313 | 28,438 | 28,438 | 27,563 | 27,563 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
774,024 | 846,479 | 853,308 | 905,729 | 922,433 |
 | I. ShareHolder's equity |
|
|
774,024 | 846,479 | 853,308 | 905,729 | 922,433 |
 | 1. Owner's investment capital |
|
|
241,687 | 241,687 | 241,687 | 241,687 | 241,687 |
 | 2. Share capital surplus |
|
|
71,164 | 71,164 | 71,164 | 71,164 | 71,164 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
203,493 | 203,493 | 203,493 | 203,493 | 328,556 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | 20,000 |
 | 11. After tax undistributed profit |
|
|
136,893 | 205,502 | 208,243 | 259,285 | 132,898 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
105,279 | 104,720 | 104,720 | 104,720 | 103,274 |
 | - Profit after tax undistributed this period |
|
|
31,614 | 100,782 | 103,523 | 154,565 | 29,624 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
100,787 | 104,632 | 108,720 | 110,100 | 108,128 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,416,067 | 2,806,935 | 2,861,660 | 2,668,935 | 2,639,569 |
There is no report.
|
|