|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,394,990 | 1,254,245 | 1,286,007 | 1,341,027 | 1,519,740 |
 | I. Cash and cash equivalents |
|
|
223,171 | 113,461 | 169,822 | 145,693 | 237,948 |
 | 1. Cash |
|
|
204,071 | 93,461 | 149,822 | 105,693 | 209,748 |
 | 2. Cash equivalents |
|
|
19,100 | 20,000 | 20,000 | 40,000 | 28,200 |
 | II. Short-term financial investments |
|
|
269,611 | 269,062 | 274,570 | 413,155 | 542,939 |
 | 1. Trading securities |
|
|
11,428 | 11,428 | 11,428 | 11,428 | 11,428 |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,250 | -5,250 | -5,422 | -5,937 | -7,653 |
 | 3. Investments holding until maturity |
|
|
263,434 | 262,885 | 268,564 | 407,664 | 539,164 |
 | III. Short-term receivables |
|
|
258,600 | 261,895 | 265,894 | 240,297 | 247,905 |
 | 1. Short-term receivables of customers |
|
|
300,388 | 301,911 | 298,819 | 271,356 | 308,153 |
 | 2. Prepayments to suppliers |
|
|
10,974 | 11,791 | 17,094 | 27,353 | 9,587 |
 | 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 |
|
|
100,636 | 102,079 | 103,833 | 95,739 | 91,772 |
 | 7. Provision for doubtful short-term receivables |
|
|
-153,398 | -153,885 | -153,851 | -154,151 | -161,608 |
 | IV. Inventories |
|
|
637,919 | 585,491 | 559,252 | 527,286 | 482,112 |
 | 1. Inventories |
|
|
672,084 | 619,656 | 593,174 | 564,847 | 530,195 |
 | 2. Provision for decline in value of inventories |
|
|
-34,166 | -34,165 | -33,921 | -37,562 | -48,083 |
 | V. Other current assets |
|
|
5,689 | 24,335 | 16,468 | 14,596 | 8,836 |
 | 1. Short-term prepaid expenses |
|
|
3,198 | 22,707 | 14,400 | 11,338 | 5,082 |
 | 2. Deductible VAT |
|
|
738 | 1 | 338 | 1,483 | 1,588 |
 | 3. Taxes and the State Receivables |
|
|
1,752 | 1,627 | 1,731 | 1,775 | 2,165 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,339,026 | 1,331,842 | 1,348,519 | 1,370,259 | 1,304,695 |
 | I. Long-term receivables |
|
|
33,841 | 35,099 | 34,497 | 34,487 | 10,911 |
 | 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 |
|
|
33,841 | 35,099 | 34,497 | 34,487 | 10,911 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
238,202 | 229,347 | 220,326 | 221,695 | 218,556 |
 | 1. Tangible fixed assets |
|
|
176,560 | 168,469 | 160,212 | 162,345 | 159,970 |
 | - Cost |
|
|
981,153 | 981,153 | 977,709 | 987,382 | 829,275 |
 | - Accumulated depreciation |
|
|
-804,593 | -812,684 | -817,497 | -825,038 | -669,305 |
 | 2. Fixed assets of financial leasing |
|
|
622 | 524 | 426 | 328 | 229 |
 | - Cost |
|
|
1,572 | 1,572 | 1,572 | 1,572 | 1,572 |
 | - Accumulated depreciation |
|
|
-950 | -1,048 | -1,146 | -1,245 | -1,343 |
 | 3. Intangible fixed assets |
|
|
61,019 | 60,354 | 59,688 | 59,022 | 58,357 |
 | - Cost |
|
|
86,611 | 86,611 | 86,611 | 86,611 | 86,611 |
 | - Accumulated depreciation |
|
|
-25,592 | -26,258 | -26,923 | -27,589 | -28,254 |
 | III. Real Estate Investments |
|
|
10,633 | 10,256 | 9,879 | 9,502 | 9,124 |
 | - Cost |
|
|
31,598 | 31,598 | 31,598 | 31,598 | 31,598 |
 | - Accumulated depreciation |
|
|
-20,964 | -21,342 | -21,719 | -22,096 | -22,473 |
 | IV. Long-term assets in progress |
|
|
19,626 | 20,441 | 23,611 | 25,346 | 26,253 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
19,626 | 20,441 | 23,611 | 25,346 | 26,253 |
 | IV. Long-term financial investments |
|
|
956,849 | 961,120 | 988,380 | 1,010,642 | 969,601 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
900,506 | 904,879 | 932,140 | 956,402 | 912,562 |
 | 3. Other investments in equity instruments |
|
|
59,436 | 59,436 | 59,436 | 57,436 | 57,436 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,093 | -3,195 | -3,195 | -3,195 | -397 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
79,876 | 75,580 | 71,827 | 68,587 | 70,250 |
 | 1. Long-term prepaid expenses |
|
|
56,966 | 54,232 | 52,041 | 50,364 | 53,588 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
22,910 | 21,348 | 19,786 | 18,224 | 16,662 |
 | TOTAL ASSETS |
|
|
2,734,016 | 2,586,087 | 2,634,526 | 2,711,285 | 2,824,435 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,177,686 | 983,624 | 1,041,384 | 1,083,875 | 1,211,700 |
 | I. Current liabilities |
|
|
1,108,054 | 914,550 | 966,742 | 1,005,895 | 1,156,884 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
829,919 | 629,671 | 671,233 | 722,351 | 862,418 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
67,329 | 55,969 | 74,120 | 69,554 | 75,918 |
 | 4. Advances from customers |
|
|
103,844 | 106,341 | 103,128 | 105,042 | 110,811 |
 | 5. Taxes and other payables to the State Budget |
|
|
14,160 | 30,501 | 23,043 | 21,025 | 11,689 |
 | 6. Payables to employees |
|
|
19,235 | 20,506 | 20,034 | 18,456 | 34,186 |
 | 7. Short-term accrued expenses |
|
|
15,242 | 14,420 | 14,649 | 17,213 | 15,575 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 109 | 94 | 278 | 94 |
 | 11. Other short-term payables |
|
|
36,642 | 38,723 | 37,268 | 37,802 | 32,426 |
 | 12. Provision for short term payables |
|
|
| | 2,000 | | 1,000 |
 | 13. Bonus and welfare fund |
|
|
21,684 | 18,310 | 21,173 | 14,174 | 12,768 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
69,632 | 69,075 | 74,641 | 77,980 | 54,816 |
 | 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 |
|
|
51,638 | 49,893 | 51,743 | 52,206 | 28,441 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
154 | 77 | 3,348 | 5,676 | 5,493 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
11,518 | 12,435 | 12,881 | 13,428 | 14,212 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,322 | 6,669 | 6,669 | 6,669 | 6,669 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,556,330 | 1,602,462 | 1,593,142 | 1,627,411 | 1,612,735 |
 | I. ShareHolder's equity |
|
|
1,556,330 | 1,602,462 | 1,593,142 | 1,627,411 | 1,612,735 |
 | 1. Owner's investment capital |
|
|
1,270,000 | 1,270,000 | 1,270,000 | 1,270,000 | 1,270,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
22,161 | 22,161 | 22,161 | 44,321 | 44,321 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-201,804 | -201,804 | -201,804 | -201,804 | -201,804 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
34,254 | 34,254 | 91,739 | 70,405 | 70,408 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
435,441 | 481,234 | 409,142 | 445,202 | 425,673 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
347,319 | 471,149 | 346,851 | 346,347 | 307,166 |
 | - Profit after tax undistributed this period |
|
|
88,122 | 10,086 | 62,291 | 98,854 | 118,507 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
-3,722 | -3,383 | 1,904 | -713 | 4,137 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,734,016 | 2,586,087 | 2,634,526 | 2,711,285 | 2,824,435 |
There is no report.
|
|