|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
968,821 | 1,237,754 | 1,554,107 | 1,562,030 | 1,649,518 |
 | I. Cash and cash equivalents |
|
|
17,414 | 5,886 | 35,771 | 8,511 | 16,691 |
 | 1. Cash |
|
|
9,414 | 5,886 | 5,771 | 8,511 | 16,691 |
 | 2. Cash equivalents |
|
|
8,000 | | 30,000 | | |
 | II. Short-term financial investments |
|
|
143 | 39,143 | 49,143 | 10,108 | 108 |
 | 1. Trading securities |
|
|
603 | 603 | 603 | 603 | 603 |
 | 2. Provision for diminution in value of trading securities |
|
|
-460 | -460 | -460 | -495 | -495 |
 | 3. Investments holding until maturity |
|
|
| 39,000 | 49,000 | 10,000 | |
 | III. Short-term receivables |
|
|
336,903 | 529,060 | 501,024 | 816,864 | 668,864 |
 | 1. Short-term receivables of customers |
|
|
415,644 | 590,940 | 547,035 | 855,095 | 665,084 |
 | 2. Prepayments to suppliers |
|
|
13,638 | 31,412 | 45,716 | 34,258 | 75,522 |
 | 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 |
|
|
2,747 | 1,834 | 3,744 | 2,105 | 2,863 |
 | 7. Provision for doubtful short-term receivables |
|
|
-95,127 | -95,127 | -95,472 | -74,594 | -74,605 |
 | IV. Inventories |
|
|
603,431 | 651,520 | 933,868 | 717,226 | 936,684 |
 | 1. Inventories |
|
|
603,431 | 651,520 | 933,868 | 717,226 | 936,684 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
10,930 | 12,145 | 34,301 | 9,321 | 27,171 |
 | 1. Short-term prepaid expenses |
|
|
865 | 1,615 | 1,924 | 5,229 | 3,761 |
 | 2. Deductible VAT |
|
|
10,021 | 9,702 | 32,124 | 3,824 | 19,629 |
 | 3. Taxes and the State Receivables |
|
|
44 | 828 | 252 | 268 | 3,781 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
316,450 | 340,569 | 334,979 | 331,642 | 319,654 |
 | I. Long-term receivables |
|
|
424 | 436 | 295 | 237 | 226 |
 | 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 |
|
|
424 | 436 | 295 | 237 | 226 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
214,067 | 239,869 | 273,573 | 316,754 | 304,850 |
 | 1. Tangible fixed assets |
|
|
213,383 | 239,258 | 273,036 | 303,172 | 292,451 |
 | - Cost |
|
|
579,622 | 613,815 | 656,127 | 693,886 | 694,039 |
 | - Accumulated depreciation |
|
|
-366,239 | -374,557 | -383,091 | -390,714 | -401,587 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
685 | 611 | 537 | 13,582 | 12,399 |
 | - Cost |
|
|
2,314 | 2,314 | 2,314 | 15,549 | 15,549 |
 | - Accumulated depreciation |
|
|
-1,629 | -1,703 | -1,777 | -1,967 | -3,150 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
99,239 | 94,995 | 58,045 | 11,685 | 11,693 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
99,239 | 94,995 | 58,045 | 11,685 | 11,693 |
 | IV. Long-term financial investments |
|
|
2,500 | 2,500 | 2,500 | 2,500 | 2,500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
2,500 | 2,500 | 2,500 | 2,500 | 2,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
220 | 2,769 | 565 | 466 | 384 |
 | 1. Long-term prepaid expenses |
|
|
220 | 2,769 | 565 | 466 | 384 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,285,270 | 1,578,323 | 1,889,086 | 1,893,672 | 1,969,172 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
706,115 | 993,003 | 1,279,224 | 1,263,424 | 1,324,781 |
 | I. Current liabilities |
|
|
679,564 | 958,595 | 1,243,607 | 1,187,764 | 1,249,269 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
442,428 | 569,675 | 649,088 | 534,604 | 762,946 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
115,578 | 145,074 | 327,580 | 365,386 | 275,667 |
 | 4. Advances from customers |
|
|
59,920 | 144,584 | 166,080 | 130,097 | 145,900 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,549 | 6,078 | 7,486 | 23,375 | 3,179 |
 | 6. Payables to employees |
|
|
9,108 | 22,740 | 25,263 | 53,521 | 22,226 |
 | 7. Short-term accrued expenses |
|
|
9,089 | 10,865 | 10,219 | 6,475 | 6,738 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
166 | 216 | 157 | 176 | 80 |
 | 11. Other short-term payables |
|
|
16,674 | 17,806 | 14,790 | 45,988 | 18,186 |
 | 12. Provision for short term payables |
|
|
20,040 | 20,650 | 21,152 | 7,952 | 7,298 |
 | 13. Bonus and welfare fund |
|
|
2,012 | 20,907 | 21,793 | 20,189 | 7,049 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
26,551 | 34,408 | 35,617 | 75,660 | 75,512 |
 | 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 |
|
|
26,551 | 34,408 | 35,617 | 38,743 | 35,755 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | 36,917 | 39,757 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
579,155 | 585,320 | 609,863 | 630,248 | 644,391 |
 | I. ShareHolder's equity |
|
|
565,079 | 571,481 | 596,264 | 611,904 | 627,211 |
 | 1. Owner's investment capital |
|
|
324,864 | 324,864 | 324,864 | 324,864 | 324,864 |
 | 2. Share capital surplus |
|
|
11,535 | 11,535 | 11,535 | 11,535 | 11,535 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1,360 | -1,360 | -1,360 | -1,360 | -1,360 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
45,755 | 63,366 | 63,366 | 63,366 | 63,366 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
184,285 | 173,076 | 197,859 | 213,499 | 228,806 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
172,248 | 135,511 | 135,511 | 69,261 | 213,499 |
 | - Profit after tax undistributed this period |
|
|
12,037 | 37,565 | 62,348 | 144,237 | 15,307 |
 | 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 |
|
|
14,076 | 13,839 | 13,598 | 18,344 | 17,180 |
 | 1. Funding resources |
|
|
10,164 | 10,164 | 10,164 | 1,151 | 572 |
 | 2. Funding resources that form fixed assets |
|
|
3,913 | 3,676 | 3,435 | 17,194 | 16,609 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,285,270 | 1,578,323 | 1,889,086 | 1,893,672 | 1,969,172 |
There is no report.
|
|