|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
287,150 | 370,048 | 381,115 | 423,527 | 444,212 |
 | I. Cash and cash equivalents |
|
|
11,093 | 5,534 | 20,413 | 190,390 | 180,859 |
 | 1. Cash |
|
|
9,668 | 4,099 | 19,023 | 18,985 | 5,859 |
 | 2. Cash equivalents |
|
|
1,425 | 1,435 | 1,390 | 171,405 | 175,000 |
 | II. Short-term financial investments |
|
|
| | | | 25,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 25,000 |
 | III. Short-term receivables |
|
|
154,548 | 267,201 | 260,141 | 131,546 | 141,002 |
 | 1. Short-term receivables of customers |
|
|
116,750 | 117,791 | 107,741 | 124,491 | 135,055 |
 | 2. Prepayments to suppliers |
|
|
13,772 | 10,963 | 14,378 | 12,840 | 11,261 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
25,000 | 140,000 | 140,000 | | |
 | 6. Other short-term receivables |
|
|
2,295 | 2,691 | 1,687 | 1,711 | 2,182 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,269 | -4,244 | -3,665 | -7,496 | -7,496 |
 | IV. Inventories |
|
|
118,021 | 92,183 | 95,892 | 99,288 | 93,850 |
 | 1. Inventories |
|
|
118,021 | 92,183 | 95,892 | 99,288 | 93,850 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,488 | 5,130 | 4,669 | 2,304 | 3,500 |
 | 1. Short-term prepaid expenses |
|
|
84 | 1,385 | 1,220 | 1,256 | 2,799 |
 | 2. Deductible VAT |
|
|
2,846 | 3,194 | 2,883 | 728 | |
 | 3. Taxes and the State Receivables |
|
|
558 | 550 | 566 | 319 | 701 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
260,780 | 294,207 | 302,009 | 298,348 | 292,016 |
 | 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 |
|
|
157,382 | 237,333 | 251,377 | 244,453 | 236,489 |
 | 1. Tangible fixed assets |
|
|
157,382 | 237,333 | 251,377 | 244,453 | 236,489 |
 | - Cost |
|
|
386,204 | 473,503 | 496,168 | 497,279 | 497,915 |
 | - Accumulated depreciation |
|
|
-228,822 | -236,170 | -244,792 | -252,827 | -261,427 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
3,074 | 2,854 | 2,635 | 2,415 | 2,195 |
 | - Cost |
|
|
16,046 | 16,046 | 16,046 | 16,046 | 16,046 |
 | - Accumulated depreciation |
|
|
-12,972 | -13,192 | -13,412 | -13,631 | -13,851 |
 | IV. Long-term assets in progress |
|
|
92,944 | 46,270 | 40,023 | 43,700 | 45,892 |
 | 1. Costs of long-term production, business in progress |
|
|
| 24,512 | 24,512 | 24,512 | 24,512 |
 | 2. Costs of construction in progress |
|
|
92,944 | 21,758 | 15,511 | 19,188 | 21,379 |
 | IV. Long-term financial investments |
|
|
2,512 | 2,565 | 2,644 | 2,644 | 2,644 |
 | 1. Investment in subsidiaries |
|
|
| 2,644 | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| -79 | | | |
 | 3. Other investments in equity instruments |
|
|
2,644 | | 2,644 | 2,644 | 2,644 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-132 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,868 | 5,185 | 5,330 | 5,136 | 4,796 |
 | 1. Long-term prepaid expenses |
|
|
1,861 | 2,178 | 1,752 | 1,557 | 1,217 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
3,007 | 3,007 | 3,579 | 3,579 | 3,579 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
547,930 | 664,255 | 683,124 | 721,875 | 736,228 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
130,426 | 236,035 | 238,708 | 258,459 | 254,033 |
 | I. Current liabilities |
|
|
118,726 | 235,923 | 238,598 | 258,350 | 253,925 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 112,582 | 122,700 | 129,020 | 124,750 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
101,241 | 105,130 | 91,945 | 106,677 | 105,585 |
 | 4. Advances from customers |
|
|
5,169 | 5,908 | 5,940 | 7,765 | 7,201 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,540 | 3,065 | 4,252 | 4,594 | 6,359 |
 | 6. Payables to employees |
|
|
3,688 | 5,498 | 8,408 | 6,926 | 3,993 |
 | 7. Short-term accrued expenses |
|
|
2,889 | 80 | 1,864 | 65 | 1,714 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 91 | 64 | 36 |
 | 11. Other short-term payables |
|
|
2,238 | 2,250 | 2,307 | 2,259 | 3,475 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
961 | 1,410 | 1,090 | 981 | 812 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
11,700 | 112 | 111 | 110 | 108 |
 | 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 |
|
|
11,588 | | | | |
 | 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 |
|
|
113 | 112 | 111 | 110 | 108 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
417,504 | 428,220 | 444,416 | 463,416 | 482,194 |
 | I. ShareHolder's equity |
|
|
417,504 | 428,220 | 444,416 | 463,416 | 482,194 |
 | 1. Owner's investment capital |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 2. Share capital surplus |
|
|
16,200 | 16,200 | 16,200 | 16,200 | 16,200 |
 | 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 |
|
|
141,593 | 141,593 | 141,593 | 141,593 | 141,593 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
179,712 | 190,427 | 206,623 | 225,623 | 244,402 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
169,170 | 168,197 | 168,197 | 168,197 | 225,623 |
 | - Profit after tax undistributed this period |
|
|
10,542 | 22,230 | 38,426 | 57,427 | 18,778 |
 | 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 |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
547,930 | 664,255 | 683,124 | 721,875 | 736,228 |
There is no report.
|
|