|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
396,357 | 392,341 | 658,292 | 662,454 | 787,320 |
 | I. Cash and cash equivalents |
|
|
18,597 | 20,651 | 29,478 | 34,645 | 36,874 |
 | 1. Cash |
|
|
17,597 | 20,651 | 29,478 | 34,645 | 36,874 |
 | 2. Cash equivalents |
|
|
1,000 | | | | |
 | II. Short-term financial investments |
|
|
40,076 | 30,700 | 30,700 | 44,235 | 473,606 |
 | 1. Trading securities |
|
|
| | | 12,535 | 8,706 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
40,076 | 30,700 | 30,700 | 31,700 | 464,900 |
 | III. Short-term receivables |
|
|
234,406 | 244,529 | 512,273 | 501,250 | 200,945 |
 | 1. Short-term receivables of customers |
|
|
104,644 | 102,692 | 99,345 | 105,607 | 96,858 |
 | 2. Prepayments to suppliers |
|
|
2,916 | 2,573 | 4,277 | 3,922 | 10,613 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
25,000 | 79,000 | 347,918 | 347,918 | 34,237 |
 | 6. Other short-term receivables |
|
|
274,860 | 262,801 | 264,164 | 247,234 | 213,458 |
 | 7. Provision for doubtful short-term receivables |
|
|
-173,015 | -202,537 | -203,432 | -203,432 | -154,221 |
 | IV. Inventories |
|
|
86,436 | 83,990 | 73,983 | 69,160 | 64,004 |
 | 1. Inventories |
|
|
87,034 | 84,588 | 74,581 | 69,757 | 64,601 |
 | 2. Provision for decline in value of inventories |
|
|
-598 | -598 | -598 | -598 | -597 |
 | V. Other current assets |
|
|
16,841 | 12,471 | 11,858 | 13,163 | 11,891 |
 | 1. Short-term prepaid expenses |
|
|
1,007 | 3,105 | 1,974 | 1,848 | 846 |
 | 2. Deductible VAT |
|
|
15,589 | 8,610 | 9,537 | 11,131 | 10,861 |
 | 3. Taxes and the State Receivables |
|
|
246 | 756 | 347 | 185 | 183 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,029,624 | 1,268,620 | 985,605 | 981,700 | 467,619 |
 | I. Long-term receivables |
|
|
368,480 | 269,048 | 130 | 130 | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 268,918 | | | |
 | 5. Other long-term receivables |
|
|
368,480 | 130 | 130 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | 130 | |
 | II. Fixed assets |
|
|
289,145 | 376,607 | 369,238 | 367,119 | 27,406 |
 | 1. Tangible fixed assets |
|
|
218,619 | 370,351 | 363,245 | 361,388 | 26,873 |
 | - Cost |
|
|
663,272 | 824,147 | 824,147 | 818,227 | 277,380 |
 | - Accumulated depreciation |
|
|
-444,653 | -453,796 | -460,902 | -456,839 | -250,508 |
 | 2. Fixed assets of financial leasing |
|
|
4,661 | 4,504 | 4,387 | 4,269 | |
 | - Cost |
|
|
4,700 | 4,700 | 4,700 | 4,700 | |
 | - Accumulated depreciation |
|
|
-39 | -196 | -313 | -431 | |
 | 3. Intangible fixed assets |
|
|
65,865 | 1,751 | 1,607 | 1,462 | 533 |
 | - Cost |
|
|
82,726 | 8,226 | 8,226 | 8,226 | 7,106 |
 | - Accumulated depreciation |
|
|
-16,861 | -6,475 | -6,619 | -6,764 | -6,573 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,303 | 1,860 | 2,872 | 1,609 | 2,054 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,303 | 1,860 | 2,872 | 1,609 | 2,054 |
 | IV. Long-term financial investments |
|
|
450 | 55,850 | 55,850 | 55,850 | 432,558 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 46,000 | 46,000 | 46,000 | 432,108 |
 | 3. Other investments in equity instruments |
|
|
17,450 | 17,450 | 17,450 | 17,450 | 17,450 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-17,000 | -17,000 | -17,000 | -17,000 | -17,000 |
 | 5. Investments holding until maturity |
|
|
| 9,400 | 9,400 | 9,400 | |
 | V. Total other long-term assets |
|
|
369,246 | 565,255 | 557,515 | 556,993 | 5,601 |
 | 1. Long-term prepaid expenses |
|
|
5,491 | 286,995 | 286,642 | 286,120 | 5,601 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
363,755 | 278,260 | 270,873 | 270,873 | |
 | TOTAL ASSETS |
|
|
1,425,981 | 1,660,961 | 1,643,897 | 1,644,154 | 1,254,938 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
122,416 | 224,078 | 211,811 | 209,294 | 90,214 |
 | I. Current liabilities |
|
|
89,249 | 131,248 | 124,326 | 125,338 | 90,214 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
17,077 | 32,101 | 32,199 | 33,169 | 17,472 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,369 | 19,903 | 17,299 | 16,024 | 12,599 |
 | 4. Advances from customers |
|
|
1,986 | 2,815 | 1,481 | 1,739 | 14 |
 | 5. Taxes and other payables to the State Budget |
|
|
29,699 | 55,860 | 52,864 | 53,576 | 43,055 |
 | 6. Payables to employees |
|
|
11,334 | 8,563 | 9,173 | 10,150 | 7,942 |
 | 7. Short-term accrued expenses |
|
|
3,686 | 1,554 | 1,028 | 1,281 | 1,418 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
8,566 | 8,360 | 8,669 | 8,081 | 6,711 |
 | 12. Provision for short term payables |
|
|
| 314 | | | |
 | 13. Bonus and welfare fund |
|
|
1,532 | 1,777 | 1,614 | 1,319 | 1,002 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
33,167 | 92,830 | 87,486 | 83,956 | |
 | 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 |
|
|
15 | 15 | 15 | 15 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
33,152 | 18,123 | 13,304 | 9,774 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 74,693 | 74,167 | 74,167 | |
 | 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 |
|
|
1,303,565 | 1,436,883 | 1,432,086 | 1,434,860 | 1,164,725 |
 | I. ShareHolder's equity |
|
|
1,303,565 | 1,436,883 | 1,432,086 | 1,434,860 | 1,164,725 |
 | 1. Owner's investment capital |
|
|
1,110,978 | 1,110,978 | 1,110,978 | 1,110,978 | 1,110,978 |
 | 2. Share capital surplus |
|
|
29,927 | 29,927 | 29,927 | 29,927 | 29,927 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-4,464 | -4,464 | -4,464 | -4,464 | -4,464 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
23,928 | 23,928 | 23,928 | 23,928 | 23,928 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
49,806 | 129,802 | 125,535 | 128,690 | 941 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
38,232 | 138,506 | 139,050 | 139,050 | 139,050 |
 | - Profit after tax undistributed this period |
|
|
11,574 | -8,704 | -13,515 | -10,361 | -138,109 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
93,390 | 146,712 | 146,182 | 145,801 | 3,415 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,425,981 | 1,660,961 | 1,643,897 | 1,644,154 | 1,254,938 |
There is no report.
|
|