|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
940,347 | 1,000,564 | 1,171,304 | 1,214,191 | 1,249,490 |
 | I. Cash and cash equivalents |
|
|
52,257 | 46,730 | 92,269 | 79,562 | 96,248 |
 | 1. Cash |
|
|
8,815 | 40,913 | 86,389 | 73,616 | 90,235 |
 | 2. Cash equivalents |
|
|
43,443 | 5,816 | 5,879 | 5,946 | 6,013 |
 | II. Short-term financial investments |
|
|
594,705 | 627,751 | 756,365 | 809,060 | 851,036 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
594,705 | 627,751 | 756,365 | 809,060 | 851,036 |
 | III. Short-term receivables |
|
|
200,516 | 223,179 | 227,172 | 240,505 | 217,178 |
 | 1. Short-term receivables of customers |
|
|
157,970 | 164,895 | 174,816 | 179,639 | 190,768 |
 | 2. Prepayments to suppliers |
|
|
35,847 | 47,726 | 44,375 | 47,138 | 16,097 |
 | 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 |
|
|
9,470 | 13,340 | 10,744 | 16,490 | 13,009 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,771 | -2,782 | -2,762 | -2,762 | -2,696 |
 | IV. Inventories |
|
|
17,976 | 17,859 | 18,275 | 18,144 | 17,993 |
 | 1. Inventories |
|
|
17,976 | 17,859 | 18,275 | 18,144 | 17,993 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
74,893 | 85,045 | 77,224 | 66,920 | 67,035 |
 | 1. Short-term prepaid expenses |
|
|
11,387 | 25,283 | 21,265 | 13,451 | 9,212 |
 | 2. Deductible VAT |
|
|
63,506 | 59,762 | 55,958 | 53,469 | 57,823 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,519,830 | 1,480,618 | 1,454,746 | 1,451,952 | 1,498,961 |
 | 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 |
|
|
1,440,452 | 1,400,698 | 1,361,837 | 1,323,087 | 1,293,219 |
 | 1. Tangible fixed assets |
|
|
1,334,256 | 1,295,575 | 1,257,846 | 1,218,729 | 1,187,290 |
 | - Cost |
|
|
2,969,020 | 2,970,618 | 2,970,689 | 2,970,594 | 2,977,976 |
 | - Accumulated depreciation |
|
|
-1,634,764 | -1,675,042 | -1,712,843 | -1,751,865 | -1,790,686 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
106,196 | 105,123 | 103,991 | 104,358 | 105,929 |
 | - Cost |
|
|
124,306 | 124,377 | 124,399 | 125,946 | 128,789 |
 | - Accumulated depreciation |
|
|
-18,111 | -19,254 | -20,409 | -21,588 | -22,860 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
42,239 | 45,661 | 59,553 | 95,086 | 157,660 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
42,239 | 45,661 | 59,553 | 95,086 | 157,660 |
 | IV. Long-term financial investments |
|
|
31,963 | 30,090 | 30,090 | 30,090 | 30,090 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
30,090 | 30,090 | 30,090 | 30,090 | 30,090 |
 | 3. Other investments in equity instruments |
|
|
1,915 | | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-42 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
5,176 | 4,169 | 3,266 | 3,689 | 17,992 |
 | 1. Long-term prepaid expenses |
|
|
4,274 | 3,267 | 2,364 | 2,787 | 16,425 |
 | 2. Deferred income tax assets |
|
|
902 | 902 | 902 | 902 | 1,567 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,460,177 | 2,481,182 | 2,626,050 | 2,666,143 | 2,748,451 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
629,703 | 566,634 | 758,245 | 686,631 | 693,343 |
 | I. Current liabilities |
|
|
251,098 | 202,642 | 408,866 | 324,113 | 316,990 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
55,536 | 56,995 | 58,453 | 59,224 | 60,612 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
60,705 | 40,704 | 36,317 | 43,992 | 73,001 |
 | 4. Advances from customers |
|
|
735 | 1,115 | 931 | 1,401 | 1,174 |
 | 5. Taxes and other payables to the State Budget |
|
|
31,735 | 38,427 | 69,152 | 74,542 | 40,023 |
 | 6. Payables to employees |
|
|
81,207 | 54,222 | 84,089 | 110,022 | 122,955 |
 | 7. Short-term accrued expenses |
|
|
2,191 | 2,790 | 14,567 | 13,222 | 6,245 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,187 | 2,166 | 120,480 | 2,508 | 2,049 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
17,802 | 6,224 | 24,877 | 19,202 | 10,930 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
378,605 | 363,992 | 349,379 | 362,518 | 376,354 |
 | 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 |
|
|
378,605 | 363,992 | 349,379 | 362,518 | 376,354 |
 | 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 |
|
|
1,830,474 | 1,914,548 | 1,867,805 | 1,979,512 | 2,055,107 |
 | I. ShareHolder's equity |
|
|
1,830,474 | 1,914,548 | 1,867,805 | 1,979,512 | 2,055,107 |
 | 1. Owner's investment capital |
|
|
990,000 | 990,000 | 990,000 | 990,000 | 990,000 |
 | 2. Share capital surplus |
|
|
-215 | -215 | -215 | -215 | -215 |
 | 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 |
|
|
539,351 | 539,351 | 696,829 | 696,829 | 696,829 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
301,338 | 385,412 | 181,191 | 292,898 | 368,493 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 301,338 | | | |
 | - Profit after tax undistributed this period |
|
|
301,338 | 84,074 | 181,191 | 292,898 | 368,493 |
 | 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 |
|
|
2,460,177 | 2,481,182 | 2,626,050 | 2,666,143 | 2,748,451 |
There is no report.
|
|