|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
218,993 | 161,094 | 156,412 | 143,970 | 145,720 |
 | I. Cash and cash equivalents |
|
|
7,544 | 4,250 | 15,780 | 6,422 | 8,104 |
 | 1. Cash |
|
|
7,544 | 4,250 | 15,780 | 4,222 | 8,104 |
 | 2. Cash equivalents |
|
|
| | | 2,200 | |
 | II. Short-term financial investments |
|
|
16,471 | 16,813 | 16,813 | 17,250 | 17,250 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
16,471 | 16,813 | 16,813 | 17,250 | 17,250 |
 | III. Short-term receivables |
|
|
98,348 | 34,691 | 28,620 | 31,405 | 36,470 |
 | 1. Short-term receivables of customers |
|
|
88,189 | 65,624 | 21,633 | 25,537 | 14,923 |
 | 2. Prepayments to suppliers |
|
|
8,425 | 8,463 | 10,464 | 10,144 | 18,216 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
3,155 | 3,155 | 665 | 665 | 665 |
 | 6. Other short-term receivables |
|
|
141,859 | 78,243 | 47,289 | 46,595 | 54,304 |
 | 7. Provision for doubtful short-term receivables |
|
|
-143,281 | -120,795 | -51,431 | -51,537 | -51,638 |
 | IV. Inventories |
|
|
88,827 | 95,554 | 86,700 | 82,354 | 77,343 |
 | 1. Inventories |
|
|
127,230 | 133,744 | 86,886 | 83,076 | 78,065 |
 | 2. Provision for decline in value of inventories |
|
|
-38,403 | -38,189 | -185 | -722 | -722 |
 | V. Other current assets |
|
|
7,803 | 9,786 | 8,497 | 6,540 | 6,553 |
 | 1. Short-term prepaid expenses |
|
|
932 | 1,827 | 2,274 | 809 | 950 |
 | 2. Deductible VAT |
|
|
3,901 | 5,018 | 3,282 | 2,789 | 2,668 |
 | 3. Taxes and the State Receivables |
|
|
2,970 | 2,942 | 2,942 | 2,942 | 2,935 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
115,728 | 195,469 | 156,695 | 156,541 | 151,206 |
 | I. Long-term receivables |
|
|
1,300 | 41,019 | 1,236 | 1,264 | 1,298 |
 | 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 |
|
|
7,900 | 75,447 | 7,836 | 1,264 | 1,298 |
 | 6. Provision for doubtful long-term receivables |
|
|
-6,600 | -34,427 | -6,600 | | |
 | II. Fixed assets |
|
|
92,176 | 91,940 | 97,690 | 95,499 | 92,103 |
 | 1. Tangible fixed assets |
|
|
24,796 | 25,157 | 31,498 | 30,291 | 27,443 |
 | - Cost |
|
|
31,369 | 32,537 | 44,635 | 44,672 | 44,672 |
 | - Accumulated depreciation |
|
|
-6,574 | -7,380 | -13,137 | -14,381 | -17,229 |
 | 2. Fixed assets of financial leasing |
|
|
6,200 | 5,684 | 5,167 | 4,650 | 4,134 |
 | - Cost |
|
|
10,334 | 10,334 | 10,334 | 10,334 | 10,334 |
 | - Accumulated depreciation |
|
|
-4,134 | -4,650 | -5,167 | -5,684 | -6,200 |
 | 3. Intangible fixed assets |
|
|
61,180 | 61,100 | 61,025 | 60,558 | 60,526 |
 | - Cost |
|
|
61,666 | 61,666 | 61,666 | 61,053 | 61,053 |
 | - Accumulated depreciation |
|
|
-486 | -566 | -641 | -495 | -526 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
356 | | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
356 | | | | |
 | IV. Long-term financial investments |
|
|
-9,640 | 31,029 | 26,365 | 28,637 | 28,934 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
25,811 | 25,867 | 26,423 | 28,637 | 28,934 |
 | 3. Other investments in equity instruments |
|
|
9,795 | 9,795 | 9,795 | 9,795 | 9,795 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-45,246 | -4,634 | -9,854 | -9,795 | -9,795 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
11,939 | 11,884 | 11,758 | 11,651 | 11,856 |
 | 1. Long-term prepaid expenses |
|
|
11,939 | 11,884 | 11,758 | 11,651 | 11,856 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
19,597 | 19,597 | 19,646 | 19,490 | 17,016 |
 | TOTAL ASSETS |
|
|
334,721 | 356,564 | 313,107 | 300,511 | 296,926 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
247,667 | 250,632 | 136,118 | 119,407 | 119,955 |
 | I. Current liabilities |
|
|
229,046 | 223,679 | 114,923 | 101,613 | 102,314 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
116,005 | 125,270 | 92,400 | 89,022 | 91,369 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
85,323 | 81,498 | 14,523 | 5,259 | 5,759 |
 | 4. Advances from customers |
|
|
13,306 | 119 | 319 | 193 | 125 |
 | 5. Taxes and other payables to the State Budget |
|
|
257 | 1,118 | 919 | 93 | 36 |
 | 6. Payables to employees |
|
|
1,480 | 284 | 373 | 1,328 | 860 |
 | 7. Short-term accrued expenses |
|
|
3,812 | 9,525 | 397 | 489 | 465 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
708 | 649 | 590 | 531 | 1,167 |
 | 11. Other short-term payables |
|
|
6,823 | 3,886 | 4,072 | 3,366 | 1,203 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,331 | 1,331 | 1,331 | 1,331 | 1,331 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
18,621 | 26,953 | 21,195 | 17,794 | 17,641 |
 | 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 |
|
|
3,246 | 3,353 | 3,327 | 277 | 277 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,800 | 2,450 | 2,100 | 1,750 | 1,400 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
12,576 | 21,150 | 15,768 | 15,767 | 15,964 |
 | 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 |
|
|
87,054 | 105,932 | 176,989 | 181,104 | 176,971 |
 | I. ShareHolder's equity |
|
|
87,054 | 105,932 | 176,989 | 181,104 | 176,971 |
 | 1. Owner's investment capital |
|
|
273,000 | 273,000 | 273,000 | 273,000 | 273,000 |
 | 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 |
|
|
2,889 | 2,889 | 2,889 | 2,889 | 2,889 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-122,370 | -173,959 | -173,334 | -174,605 | -177,089 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-112,598 | -160,988 | -160,988 | -160,988 | -174,605 |
 | - Profit after tax undistributed this period |
|
|
-9,772 | -12,971 | -12,346 | -13,617 | -2,484 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
-66,465 | 4,002 | 74,434 | 79,820 | 78,171 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
334,721 | 356,564 | 313,107 | 300,511 | 296,926 |
There is no report.
|
|