|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
402,232 | 443,286 | 447,932 | 421,088 | 513,991 |
 | I. Cash and cash equivalents |
|
|
13,173 | 57,640 | 29,064 | 14,861 | 16,005 |
 | 1. Cash |
|
|
13,173 | 57,640 | 29,064 | 14,861 | 16,005 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
196,405 | 213,626 | 255,078 | 251,760 | 340,756 |
 | 1. Trading securities |
|
|
29 | 29 | 29 | 29 | 29 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
196,376 | 213,597 | 255,049 | 251,731 | 340,727 |
 | III. Short-term receivables |
|
|
83,062 | 48,003 | 48,562 | 46,135 | 52,186 |
 | 1. Short-term receivables of customers |
|
|
49,670 | 38,156 | 41,908 | 37,494 | 40,783 |
 | 2. Prepayments to suppliers |
|
|
9,789 | 6,491 | 2,370 | 5,079 | 6,978 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
20,000 | | | | |
 | 6. Other short-term receivables |
|
|
3,603 | 3,356 | 4,283 | 3,562 | 4,425 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
103,386 | 122,170 | 111,385 | 103,627 | 99,527 |
 | 1. Inventories |
|
|
147,357 | 147,186 | 136,401 | 128,253 | 124,154 |
 | 2. Provision for decline in value of inventories |
|
|
-43,970 | -25,016 | -25,016 | -24,626 | -24,626 |
 | V. Other current assets |
|
|
6,205 | 1,846 | 3,843 | 4,704 | 5,516 |
 | 1. Short-term prepaid expenses |
|
|
844 | 285 | 2,676 | 1,834 | 937 |
 | 2. Deductible VAT |
|
|
5,359 | 1,559 | 1,165 | 2,868 | 4,577 |
 | 3. Taxes and the State Receivables |
|
|
1 | 2 | 2 | 2 | 2 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
327,165 | 330,562 | 333,757 | 331,327 | 343,293 |
 | I. Long-term receivables |
|
|
| 2,678 | 2,678 | 2,724 | 16,118 |
 | 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 |
|
|
| 2,678 | 2,678 | 2,724 | 16,118 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
90,304 | 116,981 | 120,556 | 118,559 | 116,371 |
 | 1. Tangible fixed assets |
|
|
80,498 | 107,282 | 110,962 | 110,554 | 108,516 |
 | - Cost |
|
|
185,846 | 215,904 | 223,437 | 226,938 | 228,924 |
 | - Accumulated depreciation |
|
|
-105,347 | -108,622 | -112,475 | -116,383 | -120,408 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
9,805 | 9,700 | 9,594 | 8,004 | 7,855 |
 | - Cost |
|
|
16,551 | 16,551 | 16,551 | 16,551 | 16,551 |
 | - Accumulated depreciation |
|
|
-6,745 | -6,851 | -6,957 | -8,546 | -8,696 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
24,216 | 140 | 739 | 729 | 1,856 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
24,216 | 140 | 739 | 729 | 1,856 |
 | IV. Long-term financial investments |
|
|
187,202 | 187,202 | 187,202 | 187,202 | 187,202 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
187,202 | 187,202 | 187,202 | 187,202 | 187,202 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
25,442 | 23,560 | 22,582 | 22,113 | 21,746 |
 | 1. Long-term prepaid expenses |
|
|
18,413 | 16,831 | 15,853 | 15,915 | 15,548 |
 | 2. Deferred income tax assets |
|
|
7,030 | 6,729 | 6,729 | 6,197 | 6,197 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
729,397 | 773,848 | 781,689 | 752,415 | 857,283 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
204,901 | 211,253 | 232,283 | 155,210 | 219,827 |
 | I. Current liabilities |
|
|
201,943 | 195,929 | 209,459 | 139,731 | 204,489 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
124,394 | 131,135 | 114,034 | 70,820 | 116,719 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
20,214 | 13,096 | 23,123 | 14,486 | 26,516 |
 | 4. Advances from customers |
|
|
3,533 | 4,588 | 8,732 | 5,906 | 5,141 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,370 | 11,741 | 3,292 | 11,118 | 17,627 |
 | 6. Payables to employees |
|
|
20,298 | 25,761 | 16,235 | 20,157 | 24,439 |
 | 7. Short-term accrued expenses |
|
|
19,772 | 5,271 | 7,541 | 7,741 | 4,555 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
623 | 3,193 | 36,354 | 3,712 | 3,814 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
4,738 | 1,144 | 148 | 5,791 | 5,678 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,958 | 15,324 | 22,824 | 15,479 | 15,338 |
 | 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 |
|
|
2,958 | 15,324 | 22,824 | 15,479 | 15,338 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
524,496 | 562,595 | 549,405 | 597,205 | 637,456 |
 | I. ShareHolder's equity |
|
|
524,496 | 562,595 | 549,405 | 597,205 | 637,456 |
 | 1. Owner's investment capital |
|
|
143,872 | 143,872 | 143,872 | 143,872 | 143,872 |
 | 2. Share capital surplus |
|
|
290,402 | 290,402 | 290,402 | 290,402 | 290,402 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-98,897 | -98,897 | -98,897 | -98,897 | -98,897 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
61,210 | 61,210 | 61,210 | 61,210 | 61,210 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
127,909 | 166,007 | 152,818 | 200,618 | 240,869 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
64,519 | 64,519 | 130,676 | 116,780 | 116,780 |
 | - Profit after tax undistributed this period |
|
|
63,390 | 101,489 | 22,142 | 83,838 | 124,089 |
 | 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 |
|
|
729,397 | 773,848 | 781,689 | 752,415 | 857,283 |
There is no report.
|
|