|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
164,160 | 193,659 | 203,727 | 246,365 | 239,579 |
 | I. Cash and cash equivalents |
|
|
45,840 | 24,832 | 77,694 | 82,359 | 140,183 |
 | 1. Cash |
|
|
45,840 | 24,832 | 77,694 | 82,359 | 140,183 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
3,000 | 3,000 | 3,000 | 5,250 | 5,250 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,000 | 3,000 | 3,000 | 5,250 | 5,250 |
 | III. Short-term receivables |
|
|
57,259 | 108,504 | 66,231 | 100,420 | 38,704 |
 | 1. Short-term receivables of customers |
|
|
9,557 | 8,915 | 9,896 | 9,680 | 9,449 |
 | 2. Prepayments to suppliers |
|
|
6,761 | 11,505 | 23,373 | 18,808 | 3,534 |
 | 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 |
|
|
45,653 | 92,796 | 37,674 | 76,644 | 30,433 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,712 | -4,712 | -4,712 | -4,712 | -4,712 |
 | IV. Inventories |
|
|
21,685 | 22,474 | 23,637 | 26,581 | 25,642 |
 | 1. Inventories |
|
|
21,685 | 22,474 | 23,637 | 26,581 | 25,642 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
36,376 | 34,850 | 33,165 | 31,755 | 29,801 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
36,376 | 34,850 | 33,165 | 31,755 | 29,801 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
606,236 | 595,940 | 589,940 | 577,590 | 565,355 |
 | 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 |
|
|
568,746 | 558,300 | 563,230 | 554,655 | 543,669 |
 | 1. Tangible fixed assets |
|
|
564,914 | 554,717 | 559,829 | 551,508 | 540,775 |
 | - Cost |
|
|
1,104,664 | 1,115,543 | 1,142,844 | 1,157,421 | 1,170,073 |
 | - Accumulated depreciation |
|
|
-539,750 | -560,826 | -583,014 | -605,913 | -629,298 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,832 | 3,582 | 3,400 | 3,147 | 2,894 |
 | - Cost |
|
|
7,272 | 7,272 | 7,342 | 7,342 | 7,342 |
 | - Accumulated depreciation |
|
|
-3,439 | -3,689 | -3,941 | -4,195 | -4,448 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
16,771 | 18,897 | 7,202 | 5,667 | 5,173 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
16,771 | 18,897 | 7,202 | 5,667 | 5,173 |
 | IV. Long-term financial investments |
|
|
| | 2,250 | | |
 | 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 |
|
|
| | 2,250 | | |
 | V. Total other long-term assets |
|
|
20,718 | 18,742 | 17,259 | 17,267 | 16,513 |
 | 1. Long-term prepaid expenses |
|
|
20,718 | 18,742 | 17,259 | 17,267 | 16,513 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
770,396 | 789,599 | 793,668 | 823,955 | 804,934 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
458,614 | 471,612 | 463,676 | 476,637 | 444,038 |
 | I. Current liabilities |
|
|
79,375 | 98,583 | 98,446 | 111,314 | 92,024 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
33,951 | 48,564 | 52,235 | 60,467 | 49,008 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,373 | 10,459 | 9,532 | 9,039 | 7,015 |
 | 4. Advances from customers |
|
|
111 | 181 | 155 | 205 | 241 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,109 | 3,074 | 4,373 | 5,217 | 5,081 |
 | 6. Payables to employees |
|
|
9,945 | 7,383 | 8,651 | 7,839 | 11,218 |
 | 7. Short-term accrued expenses |
|
|
2,169 | 8,141 | 2,107 | 8,018 | 2,435 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
16,056 | 17,121 | 17,733 | 16,868 | 13,367 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,660 | 3,660 | 3,660 | 3,660 | 3,660 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
379,239 | 373,029 | 365,230 | 365,323 | 352,014 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
1,253 | | | | |
 | 5. Other long-term payables |
|
|
1,311 | 1,424 | 1,534 | 1,628 | 1,756 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
376,675 | 371,605 | 363,696 | 363,696 | 350,258 |
 | 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 |
|
|
311,782 | 317,987 | 329,992 | 347,318 | 360,896 |
 | I. ShareHolder's equity |
|
|
311,782 | 317,987 | 329,992 | 347,318 | 360,896 |
 | 1. Owner's investment capital |
|
|
315,200 | 315,200 | 315,200 | 315,200 | 315,200 |
 | 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 |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-3,418 | 2,787 | 14,792 | 32,118 | 45,696 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | -3,478 | | |
 | - Profit after tax undistributed this period |
|
|
-3,418 | 2,787 | 18,269 | 32,118 | 45,696 |
 | 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 |
|
|
770,396 | 789,599 | 793,668 | 823,955 | 804,934 |
There is no report.
|
|