|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
148,248 | 192,581 | 287,470 | 343,494 | 398,940 |
 | I. Cash and cash equivalents |
|
|
24,867 | 74,525 | 132,826 | 105,181 | 124,419 |
 | 1. Cash |
|
|
22,567 | 64,425 | 129,426 | 82,181 | 124,419 |
 | 2. Cash equivalents |
|
|
2,300 | 10,100 | 3,400 | 23,000 | |
 | II. Short-term financial investments |
|
|
88,900 | 82,600 | 123,700 | 202,700 | 214,699 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
88,900 | 82,600 | 123,700 | 202,700 | 214,699 |
 | III. Short-term receivables |
|
|
7,564 | 7,453 | 6,597 | 12,117 | 36,104 |
 | 1. Short-term receivables of customers |
|
|
234 | 234 | 234 | 4,587 | 26,073 |
 | 2. Prepayments to suppliers |
|
|
3,042 | 3,156 | 3,098 | 2,416 | 2,324 |
 | 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 |
|
|
5,013 | 4,789 | 3,991 | 5,840 | 8,433 |
 | 7. Provision for doubtful short-term receivables |
|
|
-726 | -726 | -726 | -726 | -726 |
 | IV. Inventories |
|
|
26,668 | 28,003 | 24,345 | 23,496 | 22,162 |
 | 1. Inventories |
|
|
26,668 | 28,003 | 24,345 | 23,496 | 22,162 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
250 | | 1 | | 1,556 |
 | 1. Short-term prepaid expenses |
|
|
103 | | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
147 | | 1 | | 1,556 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
57,931 | 73,000 | 74,391 | 81,017 | 82,059 |
 | I. Long-term receivables |
|
|
3,425 | 3,425 | 3,425 | 3,730 | 3,740 |
 | 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 |
|
|
3,425 | 3,425 | 3,425 | 3,730 | 3,740 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
14,751 | 15,090 | 18,964 | 17,809 | 20,605 |
 | 1. Tangible fixed assets |
|
|
9,860 | 10,538 | 14,750 | 13,931 | 17,061 |
 | - Cost |
|
|
76,791 | 78,180 | 83,381 | 83,431 | 87,542 |
 | - Accumulated depreciation |
|
|
-66,930 | -67,642 | -68,632 | -69,499 | -70,481 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,890 | 4,553 | 4,215 | 3,877 | 3,544 |
 | - Cost |
|
|
46,169 | 46,169 | 46,169 | 46,169 | 46,169 |
 | - Accumulated depreciation |
|
|
-41,278 | -41,616 | -41,954 | -42,291 | -42,625 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
10,993 | 10,406 | 10,666 | 11,933 | 10,236 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
10,993 | 10,406 | 10,666 | 11,933 | 10,236 |
 | IV. Long-term financial investments |
|
|
27,613 | 41,947 | 40,544 | 46,864 | 46,864 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
69,470 | 69,470 | 69,470 | 69,470 | 69,470 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-41,857 | -33,523 | -34,926 | -28,606 | -28,606 |
 | 5. Investments holding until maturity |
|
|
| 6,000 | 6,000 | 6,000 | 6,000 |
 | V. Total other long-term assets |
|
|
1,150 | 2,132 | 790 | 681 | 614 |
 | 1. Long-term prepaid expenses |
|
|
1,150 | 2,132 | 790 | 681 | 614 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
206,179 | 265,581 | 361,860 | 424,511 | 480,999 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
41,741 | 53,693 | 53,000 | 79,276 | 78,828 |
 | I. Current liabilities |
|
|
28,809 | 40,846 | 40,166 | 66,447 | 66,001 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,378 | 6,085 | 5,666 | 9,224 | 7,250 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
10,011 | 19,969 | 19,484 | 18,744 | 30,857 |
 | 6. Payables to employees |
|
|
2,044 | 2,040 | 2,251 | 10,314 | 2,444 |
 | 7. Short-term accrued expenses |
|
|
75 | 938 | 75 | 75 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
612 | 2,520 | 509 | 13,160 | 6,209 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
10,689 | 9,293 | 12,181 | 14,929 | 19,241 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,932 | 12,847 | 12,834 | 12,830 | 12,827 |
 | 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 |
|
|
9 | 9 | 9 | 9 | 9 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
12,923 | 12,838 | 12,825 | 12,821 | 12,818 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
164,438 | 211,889 | 308,860 | 345,234 | 402,172 |
 | I. ShareHolder's equity |
|
|
164,438 | 211,889 | 308,860 | 345,234 | 402,172 |
 | 1. Owner's investment capital |
|
|
126,000 | 126,000 | 126,000 | 126,000 | 126,000 |
 | 2. Share capital surplus |
|
|
| | | 4,978 | 9,478 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
4,500 | 4,500 | 4,500 | 4,500 | |
 | 5. Treasury shares |
|
|
-42,834 | -42,834 | -1,582 | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,103 | 1,103 | 1,103 | 1,103 | 1,103 |
 | 11. After tax undistributed profit |
|
|
25,668 | 73,119 | 128,839 | 158,653 | 215,590 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,781 | 7,781 | 7,781 | 7,781 | 118,779 |
 | - Profit after tax undistributed this period |
|
|
17,887 | 65,338 | 121,058 | 150,871 | 96,811 |
 | 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 |
|
|
206,179 | 265,581 | 361,860 | 424,511 | 480,999 |
There is no report.
|
|