|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
951,815 | 1,067,907 | 1,230,791 | 1,482,481 | 1,333,169 |
 | I. Cash and cash equivalents |
|
|
6,086 | 7,230 | 16,749 | 132,308 | 246,269 |
 | 1. Cash |
|
|
6,086 | 7,230 | 16,749 | 120,416 | 171,269 |
 | 2. Cash equivalents |
|
|
| | | 11,892 | 75,000 |
 | II. Short-term financial investments |
|
|
230 | 230 | 230 | 230 | 230 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
230 | 230 | 230 | 230 | 230 |
 | III. Short-term receivables |
|
|
891,132 | 1,009,904 | 1,132,570 | 1,290,454 | 1,004,136 |
 | 1. Short-term receivables of customers |
|
|
163,073 | 246,404 | 320,345 | 340,591 | 205,245 |
 | 2. Prepayments to suppliers |
|
|
118,332 | 224,128 | 343,993 | 349,563 | 460,448 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
308,033 | 327,186 | 311,765 | 329,691 | 207,908 |
 | 6. Other short-term receivables |
|
|
378,920 | 296,920 | 244,143 | 338,945 | 145,518 |
 | 7. Provision for doubtful short-term receivables |
|
|
-77,226 | -84,734 | -87,676 | -68,336 | -14,983 |
 | IV. Inventories |
|
|
37,542 | 37,515 | 53,682 | 35,668 | 62,331 |
 | 1. Inventories |
|
|
72,098 | 71,924 | 88,014 | 35,668 | 62,331 |
 | 2. Provision for decline in value of inventories |
|
|
-34,556 | -34,408 | -34,331 | | |
 | V. Other current assets |
|
|
16,825 | 13,029 | 27,561 | 23,821 | 20,203 |
 | 1. Short-term prepaid expenses |
|
|
4,152 | 1,850 | 6,865 | 12,244 | 14,080 |
 | 2. Deductible VAT |
|
|
12,669 | 11,176 | 18,376 | 11,518 | 5,739 |
 | 3. Taxes and the State Receivables |
|
|
3 | 3 | 2,319 | 59 | 384 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
884,915 | 928,713 | 1,192,285 | 1,009,845 | 1,238,290 |
 | I. Long-term receivables |
|
|
390,486 | 375,036 | 472,251 | 306,746 | 624,312 |
 | 1. Long-term customer's receivables |
|
|
| | | | 24,000 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
45,420 | 45,421 | 104,019 | 36,569 | 9,090 |
 | 5. Other long-term receivables |
|
|
345,067 | 329,615 | 368,232 | 270,177 | 591,222 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
93,038 | 107,707 | 177,185 | 231,100 | 205,247 |
 | 1. Tangible fixed assets |
|
|
1,069 | 1,985 | 7,543 | 58,419 | 9,918 |
 | - Cost |
|
|
3,791 | 4,745 | 14,494 | 64,221 | 15,778 |
 | - Accumulated depreciation |
|
|
-2,722 | -2,760 | -6,951 | -5,802 | -5,860 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
91,969 | 105,721 | 169,641 | 172,681 | 195,329 |
 | - Cost |
|
|
113,776 | 136,386 | 212,117 | 215,307 | 243,616 |
 | - Accumulated depreciation |
|
|
-21,807 | -30,665 | -42,475 | -42,626 | -48,287 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
13,498 | 15,917 | 16,921 | 13,738 | 52,878 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
13,498 | 15,917 | 16,921 | 13,738 | 52,878 |
 | IV. Long-term financial investments |
|
|
378,457 | 278,010 | 138,801 | 111,178 | 9,776 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
344,571 | 244,124 | 104,915 | 103,807 | 2,490 |
 | 3. Other investments in equity instruments |
|
|
45,053 | 45,053 | 45,053 | 19,716 | 19,716 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-11,167 | -11,167 | -11,167 | -12,345 | -12,430 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
9,436 | 7,815 | 90,120 | 57,751 | 52,217 |
 | 1. Long-term prepaid expenses |
|
|
1,540 | 3,973 | 86,426 | 54,907 | 48,704 |
 | 2. Deferred income tax assets |
|
|
7,896 | 3,842 | 3,694 | 2,843 | 3,513 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| 144,229 | 297,008 | 289,332 | 293,861 |
 | TOTAL ASSETS |
|
|
1,836,730 | 1,996,621 | 2,423,076 | 2,492,326 | 2,571,459 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
453,079 | 595,558 | 988,370 | 985,419 | 500,323 |
 | I. Current liabilities |
|
|
384,947 | 529,071 | 927,124 | 936,785 | 464,395 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
128,997 | 202,675 | 498,687 | 527,656 | 229,772 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
88,756 | 156,697 | 166,366 | 139,364 | 67,826 |
 | 4. Advances from customers |
|
|
21,197 | 25,223 | 16,645 | 6,363 | 8,463 |
 | 5. Taxes and other payables to the State Budget |
|
|
32,866 | 37,131 | 48,765 | 35,436 | 20,416 |
 | 6. Payables to employees |
|
|
2,086 | 5,755 | 9,962 | 15,266 | 11,284 |
 | 7. Short-term accrued expenses |
|
|
19,948 | 32,593 | 41,935 | 59,037 | 29,296 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
11,220 | | 9,997 | | 19,569 |
 | 11. Other short-term payables |
|
|
79,879 | 68,998 | 131,914 | 150,813 | 74,919 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | 2,851 | 2,851 | 2,851 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
68,132 | 66,487 | 61,247 | 48,634 | 35,928 |
 | 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 |
|
|
38,672 | 37,455 | 32,215 | 39,589 | 35,928 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
29,461 | 29,032 | 29,032 | 9,045 | |
 | 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 |
|
|
1,383,650 | 1,401,063 | 1,434,706 | 1,506,907 | 2,071,137 |
 | I. ShareHolder's equity |
|
|
1,383,650 | 1,401,063 | 1,434,706 | 1,506,907 | 2,071,137 |
 | 1. Owner's investment capital |
|
|
1,313,533 | 1,313,533 | 1,370,015 | 1,370,015 | 1,918,020 |
 | 2. Share capital surplus |
|
|
141 | 141 | 141 | 141 | 141 |
 | 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 |
|
|
| | 10,913 | 10,913 | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
74,591 | 86,549 | 4,129 | 75,915 | 99,113 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
57,414 | 57,414 | 932 | 932 | 72,655 |
 | - Profit after tax undistributed this period |
|
|
17,176 | 29,135 | 3,197 | 74,982 | 26,459 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
-4,613 | 840 | 49,509 | 49,924 | 53,863 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,836,730 | 1,996,621 | 2,423,076 | 2,492,326 | 2,571,459 |
There is no report.
|
|