|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
279,965 | 306,563 | 345,740 | 399,884 | 492,626 |
 | I. Cash and cash equivalents |
|
|
9,602 | 7,694 | 3,038 | 4,400 | 11,990 |
 | 1. Cash |
|
|
612 | 144 | 2,478 | 4,400 | 1,493 |
 | 2. Cash equivalents |
|
|
8,990 | 7,551 | 560 | | 10,497 |
 | II. Short-term financial investments |
|
|
| 6,140 | 21,951 | 51,987 | 62,620 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 6,140 | 21,951 | 51,987 | 62,620 |
 | III. Short-term receivables |
|
|
102,348 | 83,375 | 126,154 | 103,663 | 163,547 |
 | 1. Short-term receivables of customers |
|
|
75,968 | 78,831 | 108,999 | 99,500 | 133,788 |
 | 2. Prepayments to suppliers |
|
|
5,640 | 3,173 | 5,156 | 5,109 | 13,549 |
 | 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 |
|
|
23,709 | 4,640 | 15,268 | 2,323 | 19,480 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,970 | -3,270 | -3,270 | -3,270 | -3,270 |
 | IV. Inventories |
|
|
166,635 | 205,298 | 192,450 | 236,327 | 250,355 |
 | 1. Inventories |
|
|
166,635 | 205,298 | 192,450 | 236,327 | 250,355 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,381 | 4,056 | 2,148 | 3,508 | 4,114 |
 | 1. Short-term prepaid expenses |
|
|
1,193 | 1,444 | 1,064 | 1,238 | 1,983 |
 | 2. Deductible VAT |
|
|
187 | 2,611 | 1,085 | 2,270 | 1,973 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 159 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
91,777 | 94,883 | 109,868 | 110,509 | 110,854 |
 | I. Long-term receivables |
|
|
473 | 247 | 473 | | |
 | 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 |
|
|
473 | 247 | 473 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
58,216 | 72,039 | 70,447 | 68,935 | 67,652 |
 | 1. Tangible fixed assets |
|
|
54,693 | 64,190 | 67,088 | 68,734 | 62,587 |
 | - Cost |
|
|
128,148 | 139,431 | 144,269 | 148,829 | 143,815 |
 | - Accumulated depreciation |
|
|
-73,455 | -75,241 | -77,181 | -80,095 | -81,227 |
 | 2. Fixed assets of financial leasing |
|
|
3,214 | 7,554 | 3,077 | -68 | 4,145 |
 | - Cost |
|
|
4,103 | 8,586 | 4,103 | | 4,483 |
 | - Accumulated depreciation |
|
|
-889 | -1,032 | -1,026 | -68 | -338 |
 | 3. Intangible fixed assets |
|
|
309 | 296 | 282 | 269 | 920 |
 | - Cost |
|
|
430 | 430 | 430 | 430 | 1,106 |
 | - Accumulated depreciation |
|
|
-121 | -134 | -148 | -161 | -186 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
21,967 | 12,230 | 22,025 | 23,422 | 25,725 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
21,967 | 12,230 | 22,025 | 23,422 | 25,725 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
11,122 | 10,366 | 16,923 | 18,152 | 17,477 |
 | 1. Long-term prepaid expenses |
|
|
11,122 | 10,366 | 16,923 | 18,152 | 17,477 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
371,742 | 401,446 | 455,608 | 510,393 | 603,480 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
282,490 | 310,399 | 362,199 | 411,522 | 502,877 |
 | I. Current liabilities |
|
|
261,058 | 292,036 | 341,624 | 386,050 | 479,303 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
197,884 | 230,390 | 254,083 | 256,954 | 298,550 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
36,513 | 41,083 | 65,894 | 106,542 | 140,035 |
 | 4. Advances from customers |
|
|
16,835 | 12,193 | 12,337 | 12,979 | 31,958 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,663 | 902 | 1,644 | 1,457 | 2,085 |
 | 6. Payables to employees |
|
|
1,137 | 1,480 | 1,290 | 1,905 | 1,816 |
 | 7. Short-term accrued expenses |
|
|
1,162 | 1,748 | 2,127 | 3,351 | 1,941 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,852 | 4,230 | 4,239 | 2,851 | 2,906 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
11 | 11 | 11 | 11 | 11 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
21,432 | 18,363 | 20,575 | 25,472 | 23,575 |
 | 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 |
|
|
| | | | 23,575 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
21,432 | 18,363 | 20,575 | 25,472 | |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
89,252 | 91,046 | 93,409 | 98,871 | 100,603 |
 | I. ShareHolder's equity |
|
|
89,252 | 91,046 | 93,409 | 98,871 | 100,603 |
 | 1. Owner's investment capital |
|
|
79,000 | 79,000 | 79,000 | 79,000 | 79,000 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
28 | 28 | 28 | 28 | 28 |
 | 11. After tax undistributed profit |
|
|
10,224 | 12,018 | 14,381 | 19,843 | 21,575 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
9,460 | 9,460 | 9,460 | 9,460 | 18,676 |
 | - Profit after tax undistributed this period |
|
|
764 | 2,558 | 4,921 | 10,383 | 2,899 |
 | 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 |
|
|
371,742 | 401,446 | 455,608 | 510,393 | 603,480 |
There is no report.
|
|