|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
489,382 | 330,170 | 306,017 | 361,550 | 439,615 |
 | I. Cash and cash equivalents |
|
|
213,525 | 201,701 | 146,133 | 100,078 | 88,056 |
 | 1. Cash |
|
|
212,475 | 199,151 | 70,989 | 76,900 | 88,003 |
 | 2. Cash equivalents |
|
|
1,050 | 2,550 | 75,144 | 23,179 | 52 |
 | II. Short-term financial investments |
|
|
21,111 | 11,158 | 11,158 | 103,870 | 153,011 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
21,111 | 11,158 | 11,158 | 103,870 | 153,011 |
 | III. Short-term receivables |
|
|
33,590 | 27,002 | 34,471 | 30,506 | 55,276 |
 | 1. Short-term receivables of customers |
|
|
38,879 | 34,362 | 37,204 | 32,635 | 26,846 |
 | 2. Prepayments to suppliers |
|
|
9,963 | 10,129 | 11,999 | 13,672 | 13,528 |
 | 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 |
|
|
7,130 | 4,893 | 7,061 | 5,946 | 36,650 |
 | 7. Provision for doubtful short-term receivables |
|
|
-22,381 | -22,381 | -21,793 | -21,748 | -21,748 |
 | IV. Inventories |
|
|
209,001 | 86,649 | 112,059 | 124,872 | 141,088 |
 | 1. Inventories |
|
|
209,001 | 86,660 | 115,686 | 128,499 | 141,490 |
 | 2. Provision for decline in value of inventories |
|
|
| -11 | -3,627 | -3,627 | -402 |
 | V. Other current assets |
|
|
12,156 | 3,659 | 2,196 | 2,224 | 2,185 |
 | 1. Short-term prepaid expenses |
|
|
2,174 | 368 | 933 | 248 | 324 |
 | 2. Deductible VAT |
|
|
7,708 | 707 | 701 | 1,172 | 1,163 |
 | 3. Taxes and the State Receivables |
|
|
197 | 22 | 14 | 252 | 277 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
2,076 | 2,563 | 548 | 552 | 421 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,157,391 | 2,017,346 | 2,049,626 | 2,076,846 | 2,124,578 |
 | I. Long-term receivables |
|
|
5,030 | 2,328 | 5,005 | 4,966 | 4,973 |
 | 1. Long-term customer's receivables |
|
|
| | | | 2,709 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
8,014 | 5,097 | 7,694 | 2,710 | |
 | 5. Other long-term receivables |
|
|
| 110 | 110 | 4,966 | 4,973 |
 | 6. Provision for doubtful long-term receivables |
|
|
-2,984 | -2,879 | -2,799 | -2,710 | -2,709 |
 | II. Fixed assets |
|
|
1,385,913 | 1,005,947 | 1,081,363 | 1,067,030 | 1,080,017 |
 | 1. Tangible fixed assets |
|
|
1,360,857 | 989,212 | 1,065,265 | 1,051,097 | 1,063,705 |
 | - Cost |
|
|
2,563,622 | 1,827,120 | 1,927,773 | 1,933,575 | 1,964,341 |
 | - Accumulated depreciation |
|
|
-1,202,765 | -837,908 | -862,508 | -882,478 | -900,637 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
25,056 | 16,735 | 16,098 | 15,933 | 16,312 |
 | - Cost |
|
|
28,093 | 19,276 | 18,651 | 18,496 | 18,886 |
 | - Accumulated depreciation |
|
|
-3,037 | -2,541 | -2,553 | -2,562 | -2,574 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
717,959 | 673,444 | 629,398 | 674,772 | 693,855 |
 | 1. Costs of long-term production, business in progress |
|
|
824 | 170 | | 447 | 447 |
 | 2. Costs of construction in progress |
|
|
717,136 | 673,273 | 629,398 | 674,325 | 693,408 |
 | IV. Long-term financial investments |
|
|
25,994 | 322,699 | 321,361 | 317,389 | 331,578 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
7,380 | 309,204 | 307,866 | 309,450 | 323,639 |
 | 3. Other investments in equity instruments |
|
|
18,614 | 13,495 | 13,495 | 7,939 | 7,939 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
22,495 | 12,928 | 12,498 | 12,689 | 14,155 |
 | 1. Long-term prepaid expenses |
|
|
22,388 | 12,820 | 12,386 | 12,577 | 13,967 |
 | 2. Deferred income tax assets |
|
|
| | | | 74 |
 | 3. Other long-term assets |
|
|
107 | 107 | 112 | 112 | 114 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,646,773 | 2,347,516 | 2,355,642 | 2,438,396 | 2,564,193 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
762,129 | 587,589 | 641,761 | 695,304 | 760,553 |
 | I. Current liabilities |
|
|
596,908 | 226,671 | 249,694 | 266,496 | 295,811 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
173,936 | 43,830 | 11,850 | 300 | 22,500 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
24,595 | 6,868 | 36,181 | 41,332 | 44,721 |
 | 4. Advances from customers |
|
|
42,752 | 28,795 | 20,357 | 18,756 | 15,401 |
 | 5. Taxes and other payables to the State Budget |
|
|
109,659 | 28,208 | 44,406 | 42,944 | 27,276 |
 | 6. Payables to employees |
|
|
82,208 | 12,092 | 35,287 | 54,210 | 81,692 |
 | 7. Short-term accrued expenses |
|
|
6,020 | 4,773 | 3,449 | 3,961 | 7,309 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
20,966 | 20,254 | 22,922 | 33,082 | 29,184 |
 | 11. Other short-term payables |
|
|
89,309 | 57,045 | 32,084 | 32,223 | 30,163 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
47,464 | 24,807 | 43,158 | 39,688 | 37,564 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
165,221 | 360,918 | 392,067 | 428,808 | 464,742 |
 | 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 |
|
|
88,674 | 86,774 | 85,994 | 78,762 | 78,106 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
73,227 | 272,492 | 304,458 | 348,327 | 382,027 |
 | 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 |
|
|
362 | 393 | 357 | 461 | 352 |
 | 12. Development fund of science and technology |
|
|
2,958 | 1,258 | 1,258 | 1,258 | 4,258 |
 | B. OWNER'S EQUITY |
|
|
1,884,644 | 1,759,927 | 1,713,881 | 1,743,092 | 1,803,641 |
 | I. ShareHolder's equity |
|
|
1,884,644 | 1,759,927 | 1,713,881 | 1,743,092 | 1,803,641 |
 | 1. Owner's investment capital |
|
|
1,558,000 | 1,558,000 | 1,558,000 | 1,558,000 | 1,558,000 |
 | 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 |
|
|
-244,633 | 45,103 | -130,325 | -129,539 | -122,234 |
 | 8. Investment and development funds |
|
|
67,986 | 47,913 | 63,779 | 63,779 | 63,900 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
229,226 | 95,183 | 208,891 | 237,170 | 289,680 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
147,358 | 71,343 | 80,624 | 64,154 | 93,757 |
 | - Profit after tax undistributed this period |
|
|
81,868 | 23,840 | 128,267 | 173,016 | 195,924 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
274,065 | 13,729 | 13,536 | 13,682 | 14,294 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,646,773 | 2,347,516 | 2,355,642 | 2,438,396 | 2,564,193 |
There is no report.
|
|