|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
683,102 | 876,358 | 708,852 | 710,762 | 833,765 |
 | I. Cash and cash equivalents |
|
|
50,925 | 54,949 | 54,190 | 150,259 | 204,448 |
 | 1. Cash |
|
|
50,925 | 54,949 | 54,190 | 150,259 | 174,448 |
 | 2. Cash equivalents |
|
|
| | | | 30,000 |
 | II. Short-term financial investments |
|
|
6,400 | 6,400 | 6,400 | 6,400 | 6,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,400 | 6,400 | 6,400 | 6,400 | 6,400 |
 | III. Short-term receivables |
|
|
265,594 | 558,002 | 393,210 | 377,554 | 256,363 |
 | 1. Short-term receivables of customers |
|
|
174,952 | 501,925 | 339,132 | 342,272 | 219,523 |
 | 2. Prepayments to suppliers |
|
|
64,539 | 26,083 | 24,143 | 21,666 | 22,913 |
 | 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 |
|
|
28,497 | 32,388 | 32,329 | 17,587 | 17,897 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,395 | -2,395 | -2,395 | -3,970 | -3,970 |
 | IV. Inventories |
|
|
347,771 | 250,678 | 240,826 | 165,639 | 337,825 |
 | 1. Inventories |
|
|
347,771 | 250,678 | 240,826 | 165,639 | 337,825 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,413 | 6,329 | 14,226 | 10,910 | 28,728 |
 | 1. Short-term prepaid expenses |
|
|
2,808 | 3,066 | 3,145 | 2,490 | 2,685 |
 | 2. Deductible VAT |
|
|
9,586 | 3,263 | 11,081 | 8,420 | 26,043 |
 | 3. Taxes and the State Receivables |
|
|
19 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
281,098 | 285,173 | 273,066 | 293,400 | 292,529 |
 | I. Long-term receivables |
|
|
13,517 | 13,517 | 13,517 | 13,517 | 13,517 |
 | 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 |
|
|
13,517 | 13,517 | 13,517 | 13,517 | 13,517 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
157,560 | 163,947 | 151,205 | 158,029 | 149,879 |
 | 1. Tangible fixed assets |
|
|
156,035 | 162,638 | 150,116 | 156,581 | 148,401 |
 | - Cost |
|
|
903,898 | 922,537 | 922,694 | 942,140 | 945,015 |
 | - Accumulated depreciation |
|
|
-747,863 | -759,899 | -772,578 | -785,559 | -796,614 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,525 | 1,309 | 1,089 | 1,449 | 1,478 |
 | - Cost |
|
|
5,676 | 5,676 | 5,676 | 6,270 | 6,513 |
 | - Accumulated depreciation |
|
|
-4,151 | -4,367 | -4,587 | -4,821 | -5,035 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
87,235 | 87,465 | 89,182 | 88,386 | 88,698 |
 | 1. Costs of long-term production, business in progress |
|
|
69,816 | 69,816 | 69,816 | 69,816 | 69,816 |
 | 2. Costs of construction in progress |
|
|
17,420 | 17,650 | 19,366 | 18,570 | 18,882 |
 | IV. Long-term financial investments |
|
|
| | | | 11,000 |
 | 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 |
|
|
| | | | 11,000 |
 | V. Total other long-term assets |
|
|
22,786 | 20,244 | 19,164 | 33,468 | 29,436 |
 | 1. Long-term prepaid expenses |
|
|
22,786 | 20,244 | 19,164 | 33,468 | 29,436 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
964,200 | 1,161,531 | 981,918 | 1,004,162 | 1,126,293 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
812,509 | 996,714 | 811,740 | 827,959 | 946,998 |
 | I. Current liabilities |
|
|
453,526 | 637,652 | 438,745 | 445,397 | 566,170 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | 3,700 | 4,700 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
243,950 | 460,547 | 247,149 | 240,554 | 266,213 |
 | 4. Advances from customers |
|
|
92,882 | 57,940 | 86,124 | 59,026 | 188,609 |
 | 5. Taxes and other payables to the State Budget |
|
|
394 | 2,697 | 1,566 | 2,525 | 352 |
 | 6. Payables to employees |
|
|
522 | 3,767 | 7,768 | 12,829 | 15,949 |
 | 7. Short-term accrued expenses |
|
|
55,950 | 57,245 | 42,014 | 73,554 | 46,186 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
59,828 | 55,456 | 54,123 | 53,210 | 44,161 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
358,983 | 359,062 | 372,995 | 382,562 | 380,829 |
 | 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 |
|
|
358,892 | 358,892 | 358,892 | 358,892 | 358,892 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | 13,932 | 23,500 | 21,800 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
92 | 171 | 171 | 171 | 137 |
 | 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 |
|
|
151,691 | 164,816 | 170,179 | 176,203 | 179,295 |
 | I. ShareHolder's equity |
|
|
151,691 | 164,816 | 170,179 | 176,203 | 179,295 |
 | 1. Owner's investment capital |
|
|
300,000 | 300,000 | 300,000 | 300,000 | 300,000 |
 | 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 |
|
|
4,707 | 4,707 | 4,707 | 4,707 | 4,707 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-153,016 | -139,891 | -134,529 | -128,505 | -125,412 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-157,289 | -157,289 | -157,289 | -157,289 | -129,003 |
 | - Profit after tax undistributed this period |
|
|
4,273 | 17,398 | 22,761 | 28,785 | 3,591 |
 | 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 |
|
|
964,200 | 1,161,531 | 981,918 | 1,004,162 | 1,126,293 |
There is no report.
|
|