|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
961,696 | 1,184,525 | 1,115,382 | 1,352,810 | 1,644,653 |
 | I. Cash and cash equivalents |
|
|
115,330 | 296,630 | 146,959 | 253,040 | 181,106 |
 | 1. Cash |
|
|
87,530 | 187,130 | 56,459 | 79,540 | 128,243 |
 | 2. Cash equivalents |
|
|
27,800 | 109,500 | 90,500 | 173,500 | 52,863 |
 | II. Short-term financial investments |
|
|
71,052 | 145,419 | 124,019 | 80,702 | 57,777 |
 | 1. Trading securities |
|
|
723 | 750 | 750 | 750 | 750 |
 | 2. Provision for diminution in value of trading securities |
|
|
-132 | -221 | -221 | -333 | -333 |
 | 3. Investments holding until maturity |
|
|
70,460 | 144,890 | 123,490 | 80,285 | 57,360 |
 | III. Short-term receivables |
|
|
660,467 | 661,842 | 692,621 | 874,348 | 986,742 |
 | 1. Short-term receivables of customers |
|
|
570,965 | 627,627 | 516,285 | 512,504 | 647,037 |
 | 2. Prepayments to suppliers |
|
|
23,823 | 26,473 | 53,354 | 215,871 | 127,813 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
26,000 | 28,863 | 107,922 | 103,270 | 153,459 |
 | 6. Other short-term receivables |
|
|
111,000 | 65,594 | 101,775 | 130,844 | 149,124 |
 | 7. Provision for doubtful short-term receivables |
|
|
-71,321 | -86,715 | -86,715 | -88,142 | -90,691 |
 | IV. Inventories |
|
|
110,595 | 77,541 | 142,102 | 137,018 | 403,694 |
 | 1. Inventories |
|
|
110,595 | 77,541 | 142,102 | 137,018 | 403,694 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,253 | 3,093 | 9,681 | 7,702 | 15,335 |
 | 1. Short-term prepaid expenses |
|
|
483 | 309 | 562 | 860 | 693 |
 | 2. Deductible VAT |
|
|
3,770 | 2,784 | 9,115 | 6,838 | 14,637 |
 | 3. Taxes and the State Receivables |
|
|
| | 4 | 4 | 4 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
622,971 | 807,315 | 895,931 | 796,592 | 796,317 |
 | I. Long-term receivables |
|
|
67,688 | 62,786 | 147,849 | 134,589 | 134,589 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
5,500 | | | | |
 | 5. Other long-term receivables |
|
|
62,188 | 62,786 | 147,849 | 134,589 | 134,589 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
95,210 | 100,613 | 105,289 | 106,009 | 106,817 |
 | 1. Tangible fixed assets |
|
|
83,453 | 84,394 | 89,912 | 91,472 | 93,121 |
 | - Cost |
|
|
116,108 | 118,255 | 135,762 | 140,843 | 143,958 |
 | - Accumulated depreciation |
|
|
-32,654 | -33,860 | -45,851 | -49,372 | -50,837 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
11,756 | 16,218 | 15,377 | 14,537 | 13,696 |
 | - Cost |
|
|
15,053 | 20,132 | 20,132 | 20,132 | 20,132 |
 | - Accumulated depreciation |
|
|
-3,297 | -3,914 | -4,755 | -5,596 | -6,436 |
 | III. Real Estate Investments |
|
|
8,078 | 7,964 | 7,849 | 7,735 | 7,621 |
 | - Cost |
|
|
18,172 | 18,172 | 18,172 | 18,172 | 18,172 |
 | - Accumulated depreciation |
|
|
-10,094 | -10,208 | -10,322 | -10,437 | -10,551 |
 | IV. Long-term assets in progress |
|
|
2,141 | 216,212 | 218,611 | 134,805 | 137,029 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,141 | 216,212 | 218,611 | 134,805 | 137,029 |
 | IV. Long-term financial investments |
|
|
134,521 | 108,744 | 108,744 | 109,890 | 109,890 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
36,947 | 36,947 | 36,947 | 36,130 | 36,130 |
 | 3. Other investments in equity instruments |
|
|
102,073 | 77,073 | 77,073 | 79,037 | 79,037 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,499 | -5,277 | -5,277 | -5,277 | -5,277 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
315,334 | 310,997 | 307,589 | 303,564 | 300,372 |
 | 1. Long-term prepaid expenses |
|
|
315,202 | 310,879 | 306,857 | 303,371 | 300,192 |
 | 2. Deferred income tax assets |
|
|
132 | 118 | 733 | 194 | 180 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,584,667 | 1,991,840 | 2,011,313 | 2,149,401 | 2,440,970 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
404,214 | 741,301 | 759,337 | 762,928 | 968,356 |
 | I. Current liabilities |
|
|
311,952 | 651,306 | 499,309 | 507,341 | 713,039 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
85,054 | 36,073 | 146,636 | 149,657 | 162,399 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
176,390 | 443,448 | 166,733 | 161,956 | 286,954 |
 | 4. Advances from customers |
|
|
24,979 | 117,646 | 161,118 | 159,990 | 218,895 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,875 | 27,888 | 4,085 | 8,381 | 16,936 |
 | 6. Payables to employees |
|
|
5,166 | 7,122 | 5,251 | 5,175 | 5,532 |
 | 7. Short-term accrued expenses |
|
|
218 | 5,863 | 4,885 | 2,138 | 4,861 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
952 | 1,670 | 1,463 | 5,180 | 3,939 |
 | 11. Other short-term payables |
|
|
6,288 | 4,801 | 5,398 | 5,950 | 4,767 |
 | 12. Provision for short term payables |
|
|
1,687 | 1,636 | 1,588 | 1,892 | 1,869 |
 | 13. Bonus and welfare fund |
|
|
5,342 | 5,161 | 2,153 | 7,021 | 6,888 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
92,262 | 89,994 | 260,028 | 255,587 | 255,316 |
 | 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 |
|
|
9,985 | 7,129 | 7,579 | 8,200 | 8,175 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | 170,119 | 170,119 | 170,119 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
64,946 | 64,483 | 63,954 | 63,341 | 63,233 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
17,331 | 18,382 | 18,376 | 13,926 | 13,789 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,180,453 | 1,250,539 | 1,251,975 | 1,386,474 | 1,472,615 |
 | I. ShareHolder's equity |
|
|
1,180,453 | 1,250,539 | 1,251,975 | 1,386,474 | 1,472,615 |
 | 1. Owner's investment capital |
|
|
832,901 | 832,901 | 874,539 | 999,474 | 1,048,474 |
 | 2. Share capital surplus |
|
|
| | -50 | -256 | -281 |
 | 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 |
|
|
10,410 | 10,410 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
5,200 | 5,200 | 5,200 | 5,200 | 5,200 |
 | 11. After tax undistributed profit |
|
|
140,429 | 209,574 | 182,177 | 192,390 | 230,974 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
119,893 | 119,893 | 177,402 | 172,923 | 179,202 |
 | - Profit after tax undistributed this period |
|
|
20,535 | 89,680 | 4,775 | 19,467 | 51,773 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
191,513 | 192,454 | 190,109 | 189,665 | 188,247 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,584,667 | 1,991,840 | 2,011,313 | 2,149,401 | 2,440,970 |
There is no report.
|
|