|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
317,070 | 304,093 | 360,978 | 473,983 | 640,955 |
 | I. Cash and cash equivalents |
|
|
2,208 | 2,765 | 2,870 | 4,312 | 5,264 |
 | 1. Cash |
|
|
2,208 | 2,765 | 2,870 | 4,312 | 5,264 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
132,408 | 170,323 | 217,850 | 336,262 | 394,633 |
 | 1. Trading securities |
|
|
24,636 | 24,636 | 24,636 | 24,636 | 24,636 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
107,771 | 145,687 | 193,214 | 311,626 | 369,996 |
 | III. Short-term receivables |
|
|
122,325 | 103,545 | 92,740 | 95,279 | 155,250 |
 | 1. Short-term receivables of customers |
|
|
122,037 | 178,569 | 154,320 | 157,005 | 119,918 |
 | 2. Prepayments to suppliers |
|
|
245,347 | 243,294 | 255,670 | 249,469 | 26,637 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
450 | 450 | 450 | 450 | |
 | 6. Other short-term receivables |
|
|
239,880 | 166,520 | 167,588 | 173,644 | 167,029 |
 | 7. Provision for doubtful short-term receivables |
|
|
-485,388 | -485,288 | -485,288 | -485,288 | -158,334 |
 | IV. Inventories |
|
|
54,544 | 22,053 | 42,334 | 33,290 | 81,283 |
 | 1. Inventories |
|
|
54,544 | 22,053 | 42,334 | 33,290 | 81,283 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
5,586 | 5,407 | 5,184 | 4,839 | 4,527 |
 | 1. Short-term prepaid expenses |
|
|
139 | 183 | 348 | 313 | 122 |
 | 2. Deductible VAT |
|
|
4,901 | 4,811 | 4,398 | 4,113 | 3,991 |
 | 3. Taxes and the State Receivables |
|
|
547 | 413 | 437 | 413 | 413 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
304,857 | 301,225 | 302,485 | 302,410 | 227,501 |
 | I. Long-term receivables |
|
|
99,834 | 99,834 | 99,834 | 99,834 | 19,834 |
 | 1. Long-term customer's receivables |
|
|
19,734 | | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 19,734 | 19,734 | 19,734 | 19,734 |
 | 5. Other long-term receivables |
|
|
80,100 | 80,100 | 80,100 | 80,100 | 100 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,171 | 4,123 | 4,075 | 4,027 | 5,070 |
 | 1. Tangible fixed assets |
|
|
1,020 | 971 | 923 | 875 | 1,918 |
 | - Cost |
|
|
3,323 | 3,323 | 3,323 | 3,323 | 4,414 |
 | - Accumulated depreciation |
|
|
-2,303 | -2,352 | -2,400 | -2,448 | -2,496 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,152 | 3,152 | 3,152 | 3,152 | 3,152 |
 | - Cost |
|
|
3,152 | 3,152 | 3,152 | 3,152 | 3,152 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
108,819 | 108,064 | 107,309 | 106,555 | 105,800 |
 | - Cost |
|
|
150,100 | 150,100 | 150,100 | 150,100 | 150,100 |
 | - Accumulated depreciation |
|
|
-41,281 | -42,036 | -42,791 | -43,546 | -44,300 |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
86,772 | 87,636 | 89,987 | 90,665 | 95,566 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
86,772 | 87,636 | 89,987 | 90,665 | 95,566 |
 | 3. Other investments in equity instruments |
|
|
1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,200 | -1,200 | -1,200 | -1,200 | -1,200 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
5,260 | 1,567 | 1,279 | 1,329 | 1,231 |
 | 1. Long-term prepaid expenses |
|
|
5,260 | 1,567 | 1,279 | 1,329 | 1,231 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
621,928 | 605,318 | 663,463 | 776,393 | 868,456 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
608,524 | 577,493 | 627,730 | 745,384 | 828,174 |
 | I. Current liabilities |
|
|
322,228 | 289,294 | 342,791 | 455,515 | 636,333 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
123,870 | 164,651 | 221,201 | 332,113 | 505,516 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
21,164 | 17,180 | 16,969 | 17,030 | 22,199 |
 | 4. Advances from customers |
|
|
5,555 | 8,473 | 5,543 | 4,341 | 6,916 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,004 | 614 | 606 | 29 | 29 |
 | 6. Payables to employees |
|
|
532 | 545 | 581 | 3,096 | 1,072 |
 | 7. Short-term accrued expenses |
|
|
| 13 | | 177 | 257 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 483 | 173 | | |
 | 11. Other short-term payables |
|
|
165,759 | 96,992 | 97,373 | 98,386 | 100,001 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
344 | 344 | 344 | 344 | 344 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
286,296 | 288,198 | 284,939 | 289,868 | 191,840 |
 | 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 |
|
|
91,087 | 91,260 | 91,261 | 92,445 | 12,464 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
186,105 | 188,479 | 185,040 | 188,840 | 170,827 |
 | 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 |
|
|
9,105 | 8,459 | 8,638 | 8,583 | 8,549 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
13,404 | 27,825 | 35,733 | 31,009 | 40,282 |
 | I. ShareHolder's equity |
|
|
13,404 | 27,825 | 35,733 | 31,009 | 40,282 |
 | 1. Owner's investment capital |
|
|
135,393 | 135,393 | 135,393 | 135,393 | 135,393 |
 | 2. Share capital surplus |
|
|
17,148 | 17,148 | 17,148 | 17,148 | 17,148 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
7,262 | 7,262 | 7,262 | 7,262 | 7,262 |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
23,940 | 23,940 | 23,940 | 23,940 | 23,940 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-170,378 | -155,956 | -148,048 | -152,772 | -143,498 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-174,710 | -174,710 | -175,314 | -175,314 | -150,357 |
 | - Profit after tax undistributed this period |
|
|
4,332 | 18,754 | 27,266 | 22,542 | 6,859 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
39 | 39 | 39 | 39 | 39 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
621,928 | 605,318 | 663,463 | 776,393 | 868,456 |
There is no report.
|
|