|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
757,235 | 708,671 | 557,900 | 571,203 | 415,292 |
 | I. Cash and cash equivalents |
|
|
5,129 | 15,201 | 29,357 | 11,768 | 10,858 |
 | 1. Cash |
|
|
5,129 | 15,201 | 29,357 | 11,768 | 10,858 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
726,181 | 672,181 | 511,064 | 539,654 | 385,809 |
 | 1. Short-term receivables of customers |
|
|
423,859 | 354,942 | 360,845 | 368,930 | 339,608 |
 | 2. Prepayments to suppliers |
|
|
159,377 | 184,504 | 154,006 | 152,341 | 178,602 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 14,000 | | 14,000 |
 | 6. Other short-term receivables |
|
|
148,021 | 158,744 | 131,536 | 155,105 | 122,303 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,076 | -26,009 | -149,323 | -136,723 | -268,704 |
 | IV. Inventories |
|
|
19,550 | 16,540 | 11,253 | 10,834 | 9,634 |
 | 1. Inventories |
|
|
19,550 | 16,540 | 11,253 | 10,834 | 9,634 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
6,374 | 4,749 | 6,225 | 8,947 | 8,991 |
 | 1. Short-term prepaid expenses |
|
|
53 | 38 | 11 | | 16 |
 | 2. Deductible VAT |
|
|
6,321 | 4,712 | 6,215 | 8,947 | 8,976 |
 | 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 |
|
|
988,352 | 995,517 | 963,160 | 980,915 | 942,929 |
 | I. Long-term receivables |
|
|
14,047 | 14,047 | 47 | 14,047 | 47 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
14,000 | 14,000 | | 14,000 | |
 | 5. Other long-term receivables |
|
|
47 | 47 | 47 | 47 | 47 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
772,573 | 780,429 | 734,947 | 724,453 | 696,387 |
 | 1. Tangible fixed assets |
|
|
762,954 | 770,809 | 726,136 | 717,662 | 690,000 |
 | - Cost |
|
|
1,126,781 | 1,127,042 | 1,127,042 | 1,127,042 | 1,127,042 |
 | - Accumulated depreciation |
|
|
-363,828 | -356,233 | -400,906 | -409,380 | -437,041 |
 | 2. Fixed assets of financial leasing |
|
|
9,619 | 9,619 | 8,811 | 6,791 | 6,387 |
 | - Cost |
|
|
16,163 | 16,163 | 16,163 | 16,163 | 16,163 |
 | - Accumulated depreciation |
|
|
-6,543 | -6,543 | -7,351 | -9,372 | -9,776 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
91,657 | 92,908 | 119,029 | 137,760 | 137,832 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
91,657 | 92,908 | 119,029 | 137,760 | 137,832 |
 | IV. Long-term financial investments |
|
|
96,740 | 95,208 | 96,614 | 92,523 | 96,916 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
96,740 | 96,776 | 96,614 | 96,889 | 96,916 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -1,568 | | -4,366 | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
13,335 | 12,926 | 12,523 | 12,133 | 11,748 |
 | 1. Long-term prepaid expenses |
|
|
6,451 | 6,293 | 6,142 | 6,004 | 5,871 |
 | 2. Deferred income tax assets |
|
|
3,231 | 3,192 | 3,154 | 3,115 | 3,076 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
3,653 | 3,440 | 3,227 | 3,014 | 2,801 |
 | TOTAL ASSETS |
|
|
1,745,587 | 1,704,188 | 1,521,059 | 1,552,118 | 1,358,221 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
930,571 | 917,689 | 924,841 | 988,949 | 978,826 |
 | I. Current liabilities |
|
|
857,876 | 853,211 | 921,030 | 938,361 | 931,947 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
635,558 | 627,131 | 663,752 | 614,712 | 619,255 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
47,406 | 31,030 | 41,796 | 85,793 | 52,893 |
 | 4. Advances from customers |
|
|
11,947 | 8,672 | 8,672 | 8,678 | 8,672 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,488 | 5,919 | 5,135 | 5,180 | 4,986 |
 | 6. Payables to employees |
|
|
| | | | |
 | 7. Short-term accrued expenses |
|
|
150,493 | 174,111 | 195,091 | 217,209 | 239,216 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,984 | 6,347 | 6,584 | 6,790 | 6,926 |
 | 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 |
|
|
72,695 | 64,478 | 3,811 | 50,588 | 46,878 |
 | 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 |
|
|
500 | 500 | 500 | 500 | 500 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
71,430 | 63,498 | 1,139 | 50,278 | 45,487 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
765 | 480 | 2,172 | -190 | 892 |
 | 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 |
|
|
815,016 | 786,499 | 596,218 | 563,168 | 379,396 |
 | I. ShareHolder's equity |
|
|
815,016 | 786,499 | 596,218 | 563,168 | 379,396 |
 | 1. Owner's investment capital |
|
|
798,399 | 798,399 | 798,399 | 798,399 | 798,399 |
 | 2. Share capital surplus |
|
|
56,000 | 56,000 | 56,000 | 56,000 | 56,000 |
 | 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 |
|
|
-76,435 | -98,038 | -287,443 | -318,670 | -504,669 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-92,760 | -71,075 | -119,918 | -266,928 | -131,527 |
 | - Profit after tax undistributed this period |
|
|
16,325 | -26,963 | -167,525 | -51,743 | -373,142 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
37,052 | 30,138 | 29,263 | 27,440 | 29,665 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,745,587 | 1,704,188 | 1,521,059 | 1,552,118 | 1,358,221 |
There is no report.
|
|