|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
341,126 | 386,809 | 411,140 | 342,821 | 335,480 |
 | I. Cash and cash equivalents |
|
|
31,419 | 40,052 | 39,280 | 51,468 | 44,557 |
 | 1. Cash |
|
|
31,419 | 40,052 | 39,280 | 51,468 | 44,557 |
 | 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 |
|
|
180,756 | 208,522 | 223,430 | 134,807 | 122,127 |
 | 1. Short-term receivables of customers |
|
|
118,236 | 116,041 | 108,020 | 107,830 | 109,868 |
 | 2. Prepayments to suppliers |
|
|
59,672 | 89,565 | 118,187 | 29,714 | 18,629 |
 | 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 |
|
|
6,519 | 6,588 | 894 | 935 | 245 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,671 | -3,671 | -3,671 | -3,671 | -6,614 |
 | IV. Inventories |
|
|
127,909 | 136,028 | 137,528 | 134,896 | 144,112 |
 | 1. Inventories |
|
|
127,909 | 136,028 | 137,528 | 134,896 | 144,112 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,042 | 2,207 | 10,902 | 21,649 | 24,684 |
 | 1. Short-term prepaid expenses |
|
|
624 | 522 | 735 | 739 | 795 |
 | 2. Deductible VAT |
|
|
418 | 1,281 | 10,167 | 20,236 | 23,214 |
 | 3. Taxes and the State Receivables |
|
|
| 403 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | 675 | 675 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
305,260 | 310,660 | 420,433 | 572,318 | 619,715 |
 | 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 |
|
|
277,939 | 272,500 | 266,907 | 260,050 | 472,409 |
 | 1. Tangible fixed assets |
|
|
259,687 | 254,249 | 248,655 | 241,798 | 454,158 |
 | - Cost |
|
|
481,417 | 478,798 | 480,174 | 479,819 | 697,712 |
 | - Accumulated depreciation |
|
|
-221,730 | -224,549 | -231,518 | -238,021 | -243,555 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
18,251 | 18,251 | 18,251 | 18,251 | 18,251 |
 | - Cost |
|
|
25,557 | 25,557 | 25,557 | 25,557 | 25,557 |
 | - Accumulated depreciation |
|
|
-7,306 | -7,306 | -7,306 | -7,306 | -7,306 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
24,455 | 35,808 | 151,378 | 308,951 | 142,391 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
24,455 | 35,808 | 151,378 | 308,951 | 142,391 |
 | IV. Long-term financial investments |
|
|
| | | 1,160 | 1,160 |
 | 1. Investment in subsidiaries |
|
|
| | | 1,160 | 1,160 |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
2,867 | 2,351 | 2,149 | 2,157 | 3,755 |
 | 1. Long-term prepaid expenses |
|
|
2,867 | 2,351 | 2,149 | 2,157 | 3,755 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
646,386 | 697,468 | 831,573 | 915,138 | 955,195 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
192,191 | 229,904 | 358,541 | 428,090 | 450,724 |
 | I. Current liabilities |
|
|
186,173 | 186,528 | 185,636 | 213,285 | 213,670 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
65,925 | 63,337 | 57,429 | 65,198 | 66,806 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
63,913 | 59,288 | 57,272 | 68,908 | 74,933 |
 | 4. Advances from customers |
|
|
27,011 | 22,741 | 23,987 | 25,029 | 28,320 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,155 | 3,826 | 4,568 | 5,314 | 10,113 |
 | 6. Payables to employees |
|
|
4,869 | 18,122 | 22,374 | 28,858 | 18,336 |
 | 7. Short-term accrued expenses |
|
|
428 | 1,116 | 423 | 521 | 604 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,262 | 1,926 | 1,287 | 964 | 1,001 |
 | 11. Other short-term payables |
|
|
7,182 | 8,959 | 11,399 | 11,424 | 7,550 |
 | 12. Provision for short term payables |
|
|
| 867 | 625 | 872 | |
 | 13. Bonus and welfare fund |
|
|
6,425 | 6,348 | 6,272 | 6,198 | 6,007 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,018 | 43,377 | 172,905 | 214,805 | 237,054 |
 | 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 |
|
|
6,003 | 43,364 | 172,894 | 214,797 | 237,048 |
 | 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 |
|
|
16 | 13 | 11 | 8 | 6 |
 | B. OWNER'S EQUITY |
|
|
454,195 | 467,564 | 473,032 | 487,048 | 504,471 |
 | I. ShareHolder's equity |
|
|
454,195 | 467,564 | 473,032 | 487,048 | 504,471 |
 | 1. Owner's investment capital |
|
|
279,473 | 279,473 | 359,959 | 361,119 | 361,119 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
124,594 | 124,594 | 79,594 | 79,594 | 79,594 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
50,128 | 63,497 | 33,479 | 46,335 | 63,757 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
9,870 | 50,192 | 8,425 | 8,425 | 8,425 |
 | - Profit after tax undistributed this period |
|
|
40,258 | 13,305 | 25,054 | 37,910 | 55,332 |
 | 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 |
|
|
646,386 | 697,468 | 831,573 | 915,138 | 955,195 |
There is no report.
|
|