|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
882,529 | 827,793 | 973,182 | 906,723 | 870,300 |
 | I. Cash and cash equivalents |
|
|
118,612 | 81,008 | 236,313 | 199,507 | 95,214 |
 | 1. Cash |
|
|
11,612 | 32,008 | 27,313 | 12,674 | 8,381 |
 | 2. Cash equivalents |
|
|
107,000 | 49,000 | 209,000 | 186,832 | 86,832 |
 | II. Short-term financial investments |
|
|
239,676 | 244,676 | 264,176 | 295,676 | 415,176 |
 | 1. Trading securities |
|
|
10,676 | 10,676 | 10,676 | 10,676 | 10,676 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
229,000 | 234,000 | 253,500 | 285,000 | 404,500 |
 | III. Short-term receivables |
|
|
132,031 | 118,996 | 130,575 | 115,302 | 128,122 |
 | 1. Short-term receivables of customers |
|
|
57,255 | 50,151 | 68,772 | 50,929 | 69,113 |
 | 2. Prepayments to suppliers |
|
|
45,708 | 30,784 | 24,175 | 25,532 | 20,447 |
 | 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 |
|
|
30,171 | 39,164 | 38,731 | 40,321 | 40,042 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,103 | -1,103 | -1,103 | -1,480 | -1,480 |
 | IV. Inventories |
|
|
388,904 | 378,494 | 327,766 | 282,356 | 223,960 |
 | 1. Inventories |
|
|
388,904 | 378,494 | 327,766 | 282,356 | 223,960 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,306 | 4,619 | 14,353 | 13,882 | 7,828 |
 | 1. Short-term prepaid expenses |
|
|
35 | 947 | 9,263 | 9,205 | 4,713 |
 | 2. Deductible VAT |
|
|
3,078 | 3,628 | 4,501 | 4,313 | 2,751 |
 | 3. Taxes and the State Receivables |
|
|
192 | 44 | 589 | 364 | 364 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
349,751 | 398,790 | 388,690 | 438,196 | 425,697 |
 | 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 |
|
|
56,951 | 56,824 | 56,540 | 57,929 | 57,637 |
 | 1. Tangible fixed assets |
|
|
5,492 | 5,669 | 5,387 | 6,778 | 6,487 |
 | - Cost |
|
|
40,227 | 40,681 | 40,681 | 41,982 | 41,982 |
 | - Accumulated depreciation |
|
|
-34,735 | -35,012 | -35,294 | -35,205 | -35,496 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
51,459 | 51,155 | 51,153 | 51,152 | 51,150 |
 | - Cost |
|
|
51,571 | 51,269 | 51,269 | 51,269 | 51,269 |
 | - Accumulated depreciation |
|
|
-112 | -114 | -115 | -117 | -118 |
 | III. Real Estate Investments |
|
|
209,284 | 208,933 | 239,119 | 234,773 | 232,934 |
 | - Cost |
|
|
425,109 | 427,841 | 461,249 | 461,249 | 461,249 |
 | - Accumulated depreciation |
|
|
-215,825 | -218,908 | -222,131 | -226,476 | -228,315 |
 | IV. Long-term assets in progress |
|
|
49,710 | 49,710 | 49,710 | 49,802 | 50,502 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
49,710 | 49,710 | 49,710 | 49,802 | 50,502 |
 | IV. Long-term financial investments |
|
|
| 50,000 | 40,000 | 90,000 | 80,000 |
 | 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 |
|
|
| 50,000 | 40,000 | 90,000 | 80,000 |
 | V. Total other long-term assets |
|
|
33,806 | 33,323 | 3,321 | 5,692 | 4,624 |
 | 1. Long-term prepaid expenses |
|
|
33,806 | 33,323 | 3,051 | 3,268 | 3,122 |
 | 2. Deferred income tax assets |
|
|
| | 271 | 2,424 | 1,502 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,232,280 | 1,226,583 | 1,361,872 | 1,344,919 | 1,295,998 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
982,130 | 903,449 | 990,789 | 934,472 | 826,943 |
 | I. Current liabilities |
|
|
362,436 | 281,737 | 373,597 | 321,800 | 218,791 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
222,838 | 89,719 | 4,281 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,110 | 13,794 | 21,396 | 9,464 | 6,846 |
 | 4. Advances from customers |
|
|
97,658 | 132,041 | 139,877 | 198,341 | 94,986 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,554 | 25,920 | 62,071 | 42,756 | 19,715 |
 | 6. Payables to employees |
|
|
1,195 | 1,406 | 1,344 | 594 | 939 |
 | 7. Short-term accrued expenses |
|
|
1,972 | 4,504 | 7,318 | 8,197 | 8,693 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,516 | 9,040 | 132,224 | 18,080 | 84,020 |
 | 11. Other short-term payables |
|
|
11,913 | 1,669 | 1,575 | 42,206 | 1,670 |
 | 12. Provision for short term payables |
|
|
1,075 | 102 | | | |
 | 13. Bonus and welfare fund |
|
|
3,605 | 3,542 | 3,511 | 2,163 | 1,921 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
619,693 | 621,712 | 617,192 | 612,672 | 608,152 |
 | 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 |
|
|
350 | 350 | 350 | 350 | 350 |
 | 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 |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
619,343 | 621,362 | 616,842 | 612,322 | 607,802 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
250,151 | 323,134 | 371,084 | 410,447 | 469,054 |
 | I. ShareHolder's equity |
|
|
250,151 | 323,134 | 371,084 | 410,447 | 469,054 |
 | 1. Owner's investment capital |
|
|
204,000 | 204,000 | 204,000 | 204,000 | 204,000 |
 | 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 |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
46,151 | 119,134 | 167,084 | 206,447 | 265,054 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
36,415 | 35,269 | 35,269 | 4,669 | 206,447 |
 | - Profit after tax undistributed this period |
|
|
9,736 | 83,865 | 131,815 | 201,777 | 58,608 |
 | 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 |
|
|
1,232,280 | 1,226,583 | 1,361,872 | 1,344,919 | 1,295,998 |
There is no report.
|
|