|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,184,525 | 1,115,382 | 1,352,810 | 1,644,653 | 1,701,023 |
 | I. Cash and cash equivalents |
|
|
296,630 | 146,959 | 253,040 | 181,106 | 416,357 |
 | 1. Cash |
|
|
187,130 | 56,459 | 79,540 | 128,243 | 134,459 |
 | 2. Cash equivalents |
|
|
109,500 | 90,500 | 173,500 | 52,863 | 281,898 |
 | II. Short-term financial investments |
|
|
145,419 | 124,019 | 80,702 | 57,777 | 64,263 |
 | 1. Trading securities |
|
|
750 | 750 | 750 | 750 | 750 |
 | 2. Provision for diminution in value of trading securities |
|
|
-221 | -221 | -333 | -333 | -381 |
 | 3. Investments holding until maturity |
|
|
144,890 | 123,490 | 80,285 | 57,360 | 63,894 |
 | III. Short-term receivables |
|
|
661,842 | 692,621 | 874,348 | 986,742 | 995,830 |
 | 1. Short-term receivables of customers |
|
|
627,627 | 516,285 | 512,504 | 647,037 | 769,897 |
 | 2. Prepayments to suppliers |
|
|
26,473 | 53,354 | 215,871 | 127,813 | 68,794 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
28,863 | 107,922 | 103,270 | 153,459 | 125,059 |
 | 6. Other short-term receivables |
|
|
65,594 | 101,775 | 130,844 | 149,124 | 122,629 |
 | 7. Provision for doubtful short-term receivables |
|
|
-86,715 | -86,715 | -88,142 | -90,691 | -90,550 |
 | IV. Inventories |
|
|
77,541 | 142,102 | 137,018 | 403,694 | 219,006 |
 | 1. Inventories |
|
|
77,541 | 142,102 | 137,018 | 403,694 | 219,006 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,093 | 9,681 | 7,702 | 15,335 | 5,566 |
 | 1. Short-term prepaid expenses |
|
|
309 | 562 | 860 | 693 | 502 |
 | 2. Deductible VAT |
|
|
2,784 | 9,115 | 6,838 | 14,637 | 4,951 |
 | 3. Taxes and the State Receivables |
|
|
| 4 | 4 | 4 | 114 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
807,315 | 895,931 | 796,592 | 796,317 | 793,760 |
 | I. Long-term receivables |
|
|
62,786 | 147,849 | 134,589 | 134,589 | 138,189 |
 | 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 |
|
|
62,786 | 147,849 | 134,589 | 134,589 | 138,189 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
100,613 | 105,289 | 106,009 | 106,817 | 104,480 |
 | 1. Tangible fixed assets |
|
|
84,394 | 89,912 | 91,472 | 93,121 | 91,625 |
 | - Cost |
|
|
118,255 | 135,762 | 140,843 | 143,958 | 146,335 |
 | - Accumulated depreciation |
|
|
-33,860 | -45,851 | -49,372 | -50,837 | -54,710 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
16,218 | 15,377 | 14,537 | 13,696 | 12,856 |
 | - Cost |
|
|
20,132 | 20,132 | 20,132 | 20,132 | 20,132 |
 | - Accumulated depreciation |
|
|
-3,914 | -4,755 | -5,596 | -6,436 | -7,277 |
 | III. Real Estate Investments |
|
|
7,964 | 7,849 | 7,735 | 7,621 | 7,506 |
 | - Cost |
|
|
18,172 | 18,172 | 18,172 | 18,172 | 18,172 |
 | - Accumulated depreciation |
|
|
-10,208 | -10,322 | -10,437 | -10,551 | -10,665 |
 | IV. Long-term assets in progress |
|
|
216,212 | 218,611 | 134,805 | 137,029 | 141,187 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
216,212 | 218,611 | 134,805 | 137,029 | 141,187 |
 | IV. Long-term financial investments |
|
|
108,744 | 108,744 | 109,890 | 109,890 | 103,345 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
36,947 | 36,947 | 36,130 | 36,130 | 30,291 |
 | 3. Other investments in equity instruments |
|
|
77,073 | 77,073 | 79,037 | 79,037 | 79,037 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-5,277 | -5,277 | -5,277 | -5,277 | -5,982 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
310,997 | 307,589 | 303,564 | 300,372 | 299,053 |
 | 1. Long-term prepaid expenses |
|
|
310,879 | 306,857 | 303,371 | 300,192 | 298,887 |
 | 2. Deferred income tax assets |
|
|
118 | 733 | 194 | 180 | 166 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,991,840 | 2,011,313 | 2,149,401 | 2,440,970 | 2,494,783 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
741,301 | 759,337 | 762,928 | 968,356 | 948,892 |
 | I. Current liabilities |
|
|
651,306 | 499,309 | 507,341 | 713,039 | 693,389 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
36,073 | 146,636 | 149,657 | 162,399 | 226,093 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
443,448 | 166,733 | 161,956 | 286,954 | 301,412 |
 | 4. Advances from customers |
|
|
117,646 | 161,118 | 159,990 | 218,895 | 108,188 |
 | 5. Taxes and other payables to the State Budget |
|
|
27,888 | 4,085 | 8,381 | 16,936 | 24,240 |
 | 6. Payables to employees |
|
|
7,122 | 5,251 | 5,175 | 5,532 | 9,303 |
 | 7. Short-term accrued expenses |
|
|
5,863 | 4,885 | 2,138 | 4,861 | 7,340 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,670 | 1,463 | 5,180 | 3,939 | 3,875 |
 | 11. Other short-term payables |
|
|
4,801 | 5,398 | 5,950 | 4,767 | 5,611 |
 | 12. Provision for short term payables |
|
|
1,636 | 1,588 | 1,892 | 1,869 | 680 |
 | 13. Bonus and welfare fund |
|
|
5,161 | 2,153 | 7,021 | 6,888 | 6,648 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
89,994 | 260,028 | 255,587 | 255,316 | 255,503 |
 | 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 |
|
|
7,129 | 7,579 | 8,200 | 8,175 | 8,037 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 170,119 | 170,119 | 170,119 | 170,119 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
64,483 | 63,954 | 63,341 | 63,233 | 62,241 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
18,382 | 18,376 | 13,926 | 13,789 | 15,106 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,250,539 | 1,251,975 | 1,386,474 | 1,472,615 | 1,545,890 |
 | I. ShareHolder's equity |
|
|
1,250,539 | 1,251,975 | 1,386,474 | 1,472,615 | 1,545,890 |
 | 1. Owner's investment capital |
|
|
832,901 | 874,539 | 999,474 | 1,048,474 | 1,100,889 |
 | 2. Share capital surplus |
|
|
| -50 | -256 | -281 | -281 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | -144 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
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 |
|
|
209,574 | 182,177 | 192,390 | 230,974 | 245,488 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
119,893 | 177,402 | 172,923 | 179,202 | 118,380 |
 | - Profit after tax undistributed this period |
|
|
89,680 | 4,775 | 19,467 | 51,773 | 127,108 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
192,454 | 190,109 | 189,665 | 188,247 | 194,738 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,991,840 | 2,011,313 | 2,149,401 | 2,440,970 | 2,494,783 |
There is no report.
|
|