|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
173,327 | 318,273 | 374,476 | 227,798 | 239,384 |
 | I. Cash and cash equivalents |
|
|
50,667 | 10,340 | 8,517 | 5,878 | 5,303 |
 | 1. Cash |
|
|
10,667 | 10,340 | 8,517 | 5,878 | 5,303 |
 | 2. Cash equivalents |
|
|
40,000 | | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
50,139 | 35,216 | 152,273 | 82,525 | 79,641 |
 | 1. Short-term receivables of customers |
|
|
45,080 | 28,379 | 147,048 | 77,002 | 75,538 |
 | 2. Prepayments to suppliers |
|
|
905 | 2,641 | 2,310 | 1,656 | 1,193 |
 | 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 |
|
|
4,153 | 4,196 | 2,915 | 3,867 | 2,910 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
52,382 | 248,839 | 191,640 | 117,434 | 131,383 |
 | 1. Inventories |
|
|
52,382 | 248,839 | 191,640 | 117,434 | 131,383 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
20,140 | 23,878 | 22,046 | 21,961 | 23,056 |
 | 1. Short-term prepaid expenses |
|
|
622 | 5,623 | 2,596 | 1,548 | 1,253 |
 | 2. Deductible VAT |
|
|
17,683 | 18,255 | 19,450 | 20,413 | 19,978 |
 | 3. Taxes and the State Receivables |
|
|
1,835 | | | | 1,825 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
68,757 | 67,699 | 66,040 | 67,762 | 66,079 |
 | 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 |
|
|
48,012 | 46,009 | 44,286 | 42,431 | 41,355 |
 | 1. Tangible fixed assets |
|
|
48,012 | 44,777 | 43,115 | 41,320 | 40,305 |
 | - Cost |
|
|
317,851 | 317,688 | 318,925 | 320,105 | 322,051 |
 | - Accumulated depreciation |
|
|
-271,131 | -272,910 | -275,810 | -278,785 | -281,746 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,292 | 1,231 | 1,171 | 1,110 | 1,049 |
 | - Cost |
|
|
2,074 | 2,074 | 2,074 | 2,074 | 2,074 |
 | - Accumulated depreciation |
|
|
-782 | -843 | -903 | -964 | -1,025 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | 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 |
|
|
20,745 | 21,691 | 21,754 | 25,331 | 24,724 |
 | 1. Long-term prepaid expenses |
|
|
20,745 | 21,691 | 21,754 | 25,331 | 24,724 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
242,083 | 385,972 | 440,516 | 295,560 | 305,462 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
57,131 | 205,685 | 254,965 | 107,743 | 113,218 |
 | I. Current liabilities |
|
|
57,131 | 205,685 | 254,965 | 107,743 | 113,218 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 114,546 | 169,240 | 54,291 | 30,680 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,964 | 26,408 | 12,255 | 11,735 | 46,204 |
 | 4. Advances from customers |
|
|
6,541 | 7,014 | 6,648 | 6,642 | 6,642 |
 | 5. Taxes and other payables to the State Budget |
|
|
926 | 1,398 | 1,108 | 1,764 | 772 |
 | 6. Payables to employees |
|
|
31,353 | 34,904 | 41,611 | 19,863 | 12,969 |
 | 7. Short-term accrued expenses |
|
|
3,408 | 3,445 | 6,445 | 2,820 | 4,181 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,115 | 8,766 | 8,547 | 1,588 | 3,456 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,823 | 9,205 | 9,111 | 9,039 | 8,314 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
184,953 | 180,287 | 185,552 | 187,817 | 192,244 |
 | I. ShareHolder's equity |
|
|
184,953 | 180,287 | 185,552 | 187,817 | 192,244 |
 | 1. Owner's investment capital |
|
|
112,020 | 112,020 | 112,020 | 112,020 | 112,020 |
 | 2. Share capital surplus |
|
|
16,352 | 16,352 | 16,352 | 16,352 | 16,352 |
 | 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 |
|
|
36,309 | 36,309 | 36,309 | 36,309 | 36,309 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
3,962 | 3,962 | 3,962 | 3,962 | 3,962 |
 | 11. After tax undistributed profit |
|
|
16,311 | 11,646 | 16,910 | 19,175 | 23,602 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
11,248 | 864 | 864 | 864 | 19,175 |
 | - Profit after tax undistributed this period |
|
|
5,063 | 10,781 | 16,046 | 18,311 | 4,427 |
 | 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 |
|
|
242,083 | 385,972 | 440,516 | 295,560 | 305,462 |
There is no report.
|
|