|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
223,161 | 205,532 | 276,000 | 291,803 | 408,223 |
 | I. Cash and cash equivalents |
|
|
81,130 | 103,515 | 115,288 | 72,344 | 93,075 |
 | 1. Cash |
|
|
81,130 | 103,515 | 115,288 | 72,344 | 93,075 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
10,000 | 10,000 | 10,000 | 62,011 | 102,250 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | 62,011 | 102,250 |
 | III. Short-term receivables |
|
|
7,504 | 14,274 | 12,961 | 30,608 | 34,696 |
 | 1. Short-term receivables of customers |
|
|
4,384 | 7,473 | 5,991 | 20,589 | 29,441 |
 | 2. Prepayments to suppliers |
|
|
600 | 3,035 | 4,675 | 7,934 | 2,528 |
 | 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 |
|
|
2,521 | 3,766 | 2,295 | 2,084 | 2,727 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
115,992 | 71,220 | 131,619 | 124,221 | 176,051 |
 | 1. Inventories |
|
|
115,992 | 71,220 | 131,619 | 124,221 | 176,051 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
8,535 | 6,523 | 6,133 | 2,619 | 2,151 |
 | 1. Short-term prepaid expenses |
|
|
971 | 1,122 | 1,241 | 621 | 786 |
 | 2. Deductible VAT |
|
|
7,380 | 5,216 | 4,707 | 1,813 | 1,180 |
 | 3. Taxes and the State Receivables |
|
|
184 | 184 | 184 | 184 | 184 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
506,283 | 517,612 | 528,246 | 529,082 | 544,405 |
 | I. Long-term receivables |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
80,000 | 80,000 | 80,000 | 80,000 | 80,000 |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
375,452 | 381,473 | 381,096 | 378,016 | 380,758 |
 | 1. Tangible fixed assets |
|
|
370,056 | 376,077 | 375,700 | 372,620 | 375,361 |
 | - Cost |
|
|
752,261 | 784,774 | 806,336 | 816,612 | 831,983 |
 | - Accumulated depreciation |
|
|
-382,205 | -408,697 | -430,635 | -443,993 | -456,622 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,396 | 5,396 | 5,396 | 5,396 | 5,396 |
 | - Cost |
|
|
5,909 | 5,922 | 5,929 | 5,929 | 5,930 |
 | - Accumulated depreciation |
|
|
-513 | -526 | -532 | -533 | -534 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
36,786 | 40,285 | 51,002 | 49,967 | 58,946 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
36,786 | 40,285 | 51,002 | 49,967 | 58,946 |
 | IV. Long-term financial investments |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
11,044 | 12,853 | 13,148 | 18,100 | 21,702 |
 | 1. Long-term prepaid expenses |
|
|
11,044 | 12,853 | 12,304 | 16,170 | 20,285 |
 | 2. Deferred income tax assets |
|
|
| | 844 | 1,930 | 1,417 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
729,444 | 723,144 | 804,246 | 820,885 | 952,628 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
138,475 | 47,693 | 169,089 | 145,091 | 245,613 |
 | I. Current liabilities |
|
|
138,475 | 47,693 | 169,089 | 127,440 | 220,163 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
30,542 | 5,414 | 36,806 | 55,125 | 79,394 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,432 | 1,207 | 28,859 | 5,725 | 11,156 |
 | 4. Advances from customers |
|
|
19,772 | 254 | 602 | 3,000 | 18,359 |
 | 5. Taxes and other payables to the State Budget |
|
|
31,607 | 23,408 | 29,048 | 31,431 | 29,684 |
 | 6. Payables to employees |
|
|
41,950 | 8,688 | 18,358 | 16,334 | 67,582 |
 | 7. Short-term accrued expenses |
|
|
369 | 280 | | 131 | 1,615 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,954 | 1,118 | 38,983 | 2,012 | 2,674 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
7,849 | 7,327 | 16,432 | 13,683 | 9,699 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | 17,651 | 25,450 |
 | 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 |
|
|
| | | 17,651 | 25,312 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 139 |
 | 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 |
|
|
590,969 | 675,450 | 635,158 | 675,794 | 707,015 |
 | I. ShareHolder's equity |
|
|
590,969 | 675,450 | 635,158 | 675,794 | 707,015 |
 | 1. Owner's investment capital |
|
|
732,000 | 732,000 | 732,000 | 732,000 | 732,000 |
 | 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 |
|
|
-350,133 | -319,001 | -326,529 | -324,824 | -336,105 |
 | 8. Investment and development funds |
|
|
50,211 | 50,774 | 61,833 | 61,865 | 61,939 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
152,850 | 206,231 | 162,591 | 201,573 | 243,447 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
73,313 | 150,282 | 84,775 | 84,775 | 84,775 |
 | - Profit after tax undistributed this period |
|
|
79,537 | 55,949 | 77,817 | 116,798 | 158,672 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
6,041 | 5,446 | 5,263 | 5,180 | 5,734 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
729,444 | 723,144 | 804,246 | 820,885 | 952,628 |
There is no report.
|
|