|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
963,440 | 1,057,105 | 1,202,391 | 1,217,731 | 1,264,089 |
 | I. Cash and cash equivalents |
|
|
79,508 | 47,541 | 99,658 | 77,440 | 63,865 |
 | 1. Cash |
|
|
24,388 | 29,501 | 74,583 | 29,227 | 29,652 |
 | 2. Cash equivalents |
|
|
55,120 | 18,040 | 25,075 | 48,213 | 34,213 |
 | II. Short-term financial investments |
|
|
26,000 | 32,474 | 37,808 | 34,908 | 54,454 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
26,000 | 32,474 | 37,808 | 34,908 | 54,454 |
 | III. Short-term receivables |
|
|
373,115 | 379,491 | 520,079 | 654,214 | 667,011 |
 | 1. Short-term receivables of customers |
|
|
201,406 | 159,405 | 340,054 | 519,833 | 503,734 |
 | 2. Prepayments to suppliers |
|
|
135,950 | 205,713 | 179,053 | 127,269 | 114,165 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 32,498 |
 | 6. Other short-term receivables |
|
|
35,759 | 14,374 | 972 | 7,112 | 16,613 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
472,470 | 580,187 | 524,813 | 431,682 | 460,846 |
 | 1. Inventories |
|
|
472,470 | 580,187 | 524,813 | 431,682 | 460,846 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,348 | 17,411 | 20,034 | 19,487 | 17,913 |
 | 1. Short-term prepaid expenses |
|
|
5,334 | 4,773 | 4,269 | 7,453 | 5,971 |
 | 2. Deductible VAT |
|
|
7,014 | 7,636 | 10,755 | 7,024 | 6,933 |
 | 3. Taxes and the State Receivables |
|
|
| 5,001 | 5,010 | 5,010 | 5,010 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
163,288 | 220,258 | 343,088 | 406,241 | 401,305 |
 | I. Long-term receivables |
|
|
150 | 150 | 150 | 150 | 150 |
 | 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 |
|
|
150 | 150 | 150 | 150 | 150 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
96,129 | 140,267 | 136,390 | 309,761 | 304,351 |
 | 1. Tangible fixed assets |
|
|
92,643 | 137,104 | 133,550 | 307,189 | 302,013 |
 | - Cost |
|
|
175,405 | 227,819 | 227,852 | 397,976 | 391,467 |
 | - Accumulated depreciation |
|
|
-82,761 | -90,715 | -94,302 | -90,786 | -89,454 |
 | 2. Fixed assets of financial leasing |
|
|
159 | 97 | 36 | | |
 | - Cost |
|
|
990 | 990 | 990 | | |
 | - Accumulated depreciation |
|
|
-831 | -893 | -954 | | |
 | 3. Intangible fixed assets |
|
|
3,327 | 3,066 | 2,805 | 2,571 | 2,337 |
 | - Cost |
|
|
6,098 | 6,098 | 6,098 | 6,098 | 6,098 |
 | - Accumulated depreciation |
|
|
-2,772 | -3,033 | -3,294 | -3,527 | -3,761 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
48,485 | 60,710 | 188,104 | 74,727 | 70,109 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
48,485 | 60,710 | 188,104 | 74,727 | 70,109 |
 | 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 |
|
|
17,331 | 17,662 | 17,287 | 20,446 | 25,602 |
 | 1. Long-term prepaid expenses |
|
|
14,836 | 14,550 | 14,368 | 18,207 | 21,681 |
 | 2. Deferred income tax assets |
|
|
2,495 | 3,111 | 2,919 | 2,239 | 3,921 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
1,192 | 1,470 | 1,157 | 1,157 | 1,093 |
 | TOTAL ASSETS |
|
|
1,126,728 | 1,277,362 | 1,545,479 | 1,623,972 | 1,665,394 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
637,838 | 766,641 | 1,020,367 | 1,085,891 | 1,130,412 |
 | I. Current liabilities |
|
|
632,460 | 761,726 | 894,124 | 929,682 | 979,741 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
481,294 | 547,812 | 624,620 | 705,643 | 772,401 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
95,240 | 130,387 | 158,818 | 136,932 | 110,319 |
 | 4. Advances from customers |
|
|
19,209 | 60,368 | 81,530 | 61,880 | 68,774 |
 | 5. Taxes and other payables to the State Budget |
|
|
26,272 | 17,534 | 13,156 | 19,675 | 22,626 |
 | 6. Payables to employees |
|
|
3,171 | 3,947 | 3,757 | 2,499 | 2,660 |
 | 7. Short-term accrued expenses |
|
|
| | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 878 | 293 |
 | 11. Other short-term payables |
|
|
7,274 | 1,678 | 10,887 | 817 | 1,312 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | 1,357 | 1,357 | 1,357 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,378 | 4,915 | 126,243 | 156,209 | 150,671 |
 | 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 |
|
|
| | | 966 | 966 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
5,378 | 4,915 | 126,243 | 155,243 | 149,705 |
 | 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 |
|
|
488,891 | 510,722 | 525,112 | 538,081 | 534,982 |
 | I. ShareHolder's equity |
|
|
488,891 | 510,722 | 525,112 | 538,081 | 534,982 |
 | 1. Owner's investment capital |
|
|
249,999 | 249,999 | 249,999 | 312,494 | 312,494 |
 | 2. Share capital surplus |
|
|
79,978 | 79,978 | 79,978 | 79,978 | 79,978 |
 | 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 |
|
|
1,698 | 1,698 | 3,055 | 3,055 | 3,055 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
144,463 | 159,887 | 173,255 | 123,592 | 122,948 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
137,173 | 135,833 | 133,012 | 70,517 | 123,811 |
 | - Profit after tax undistributed this period |
|
|
7,290 | 24,054 | 40,243 | 53,076 | -863 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
12,752 | 19,159 | 18,825 | 18,960 | 16,507 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,126,728 | 1,277,362 | 1,545,479 | 1,623,972 | 1,665,394 |
There is no report.
|
|