|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
632,729 | 995,248 | 904,259 | 905,179 | 878,576 |
 | I. Cash and cash equivalents |
|
|
4,275 | 23,307 | 3,232 | 2,944 | 3,556 |
 | 1. Cash |
|
|
4,275 | 23,307 | 3,232 | 2,944 | 3,556 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
57,667 | 57,667 | 62,667 | 62,667 | 64,137 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
57,667 | 57,667 | 62,667 | 62,667 | 64,137 |
 | III. Short-term receivables |
|
|
515,387 | 859,151 | 783,570 | 783,711 | 749,633 |
 | 1. Short-term receivables of customers |
|
|
135,356 | 475,181 | 410,596 | 442,284 | 390,886 |
 | 2. Prepayments to suppliers |
|
|
77,311 | 74,452 | 91,495 | 101,446 | 100,142 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
119,588 | 153,870 | 153,870 | 116,370 | 140,850 |
 | 6. Other short-term receivables |
|
|
183,132 | 155,647 | 127,608 | 123,611 | 117,755 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
52,770 | 53,310 | 52,597 | 52,671 | 52,716 |
 | 1. Inventories |
|
|
52,770 | 53,310 | 52,597 | 52,671 | 52,716 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,631 | 1,814 | 2,194 | 3,186 | 8,534 |
 | 1. Short-term prepaid expenses |
|
|
916 | 99 | 117 | 105 | 181 |
 | 2. Deductible VAT |
|
|
1,715 | 1,715 | 2,076 | 3,081 | 8,194 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 159 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
938,925 | 621,589 | 754,611 | 831,584 | 938,578 |
 | I. Long-term receivables |
|
|
1 | 1 | | 1 | 30,401 |
 | 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 |
|
|
1 | 1 | | 1 | 30,401 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
7,341 | 7,077 | 6,830 | 6,602 | 79,765 |
 | 1. Tangible fixed assets |
|
|
7,341 | 7,077 | 6,830 | 6,602 | 79,765 |
 | - Cost |
|
|
11,209 | 10,571 | 10,571 | 10,571 | 104,985 |
 | - Accumulated depreciation |
|
|
-3,869 | -3,494 | -3,741 | -3,968 | -25,220 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
44,255 | 44,689 | 99,766 | 195,712 | 203,901 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
44,255 | 44,689 | 99,766 | 195,712 | 203,901 |
 | IV. Long-term financial investments |
|
|
869,423 | 556,761 | 636,011 | 618,158 | 614,327 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
205,473 | | 162,000 | 161,924 | 161,924 |
 | 3. Other investments in equity instruments |
|
|
667,336 | 560,078 | 477,328 | 459,648 | 459,648 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,386 | -3,317 | -3,317 | -3,415 | -7,246 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,320 | 1,807 | 1,573 | 1,504 | 1,400 |
 | 1. Long-term prepaid expenses |
|
|
1,320 | 1,807 | 1,573 | 1,350 | 1,246 |
 | 2. Deferred income tax assets |
|
|
| | | 154 | 154 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
16,585 | 11,254 | 10,431 | 9,607 | 8,784 |
 | TOTAL ASSETS |
|
|
1,571,654 | 1,616,837 | 1,658,870 | 1,736,763 | 1,817,154 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
167,475 | 138,994 | 179,243 | 255,573 | 305,285 |
 | I. Current liabilities |
|
|
163,688 | 135,613 | 137,130 | 102,437 | 121,464 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
103,693 | 78,373 | 62,277 | 63,358 | 59,281 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,301 | 10,312 | 32,599 | 8,025 | 30,132 |
 | 4. Advances from customers |
|
|
2,701 | 1,249 | 1,249 | 1,249 | 1,249 |
 | 5. Taxes and other payables to the State Budget |
|
|
35,595 | 31,702 | 26,441 | 14,371 | 14,103 |
 | 6. Payables to employees |
|
|
185 | 1,154 | 1,104 | 1,132 | 1,050 |
 | 7. Short-term accrued expenses |
|
|
7,445 | 8,469 | 8,839 | 9,441 | 10,069 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,582 | 4,169 | 4,435 | 4,676 | 5,395 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
186 | 186 | 186 | 186 | 186 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,787 | 3,380 | 42,114 | 153,136 | 183,820 |
 | 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 |
|
|
3,787 | 3,380 | 42,114 | 152,030 | 182,743 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | 1,106 | 1,078 |
 | 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 |
|
|
1,404,179 | 1,477,843 | 1,479,627 | 1,481,190 | 1,511,869 |
 | I. ShareHolder's equity |
|
|
1,404,179 | 1,477,843 | 1,479,627 | 1,481,190 | 1,511,869 |
 | 1. Owner's investment capital |
|
|
1,208,066 | 1,208,066 | 1,208,066 | 1,208,066 | 1,208,066 |
 | 2. Share capital surplus |
|
|
3,432 | 3,468 | 3,468 | 3,468 | 3,468 |
 | 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 |
|
|
104,534 | 110,755 | 112,309 | 116,024 | 116,487 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
101,850 | 102,254 | 102,254 | 102,254 | 112,957 |
 | - Profit after tax undistributed this period |
|
|
2,683 | 8,501 | 10,055 | 13,770 | 3,530 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
88,148 | 155,555 | 155,785 | 153,633 | 183,849 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,571,654 | 1,616,837 | 1,658,870 | 1,736,763 | 1,817,154 |
There is no report.
|
|