|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
820,779 | 694,837 | 912,737 | 953,617 | 1,019,646 |
 | I. Cash and cash equivalents |
|
|
54,132 | 54,957 | 156,109 | 205,040 | 130,891 |
 | 1. Cash |
|
|
22,132 | 7,957 | 11,109 | 13,040 | 7,891 |
 | 2. Cash equivalents |
|
|
32,000 | 47,000 | 145,000 | 192,000 | 123,000 |
 | II. Short-term financial investments |
|
|
54,000 | 12,000 | 12,000 | 107,000 | 188,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
54,000 | 12,000 | 12,000 | 107,000 | 188,000 |
 | III. Short-term receivables |
|
|
421,406 | 391,740 | 484,741 | 343,231 | 431,696 |
 | 1. Short-term receivables of customers |
|
|
342,714 | 270,991 | 350,202 | 214,792 | 361,141 |
 | 2. Prepayments to suppliers |
|
|
81,866 | 96,369 | 101,414 | 85,440 | 50,180 |
 | 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 |
|
|
3,292 | 30,845 | 39,690 | 49,602 | 26,960 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,466 | -6,466 | -6,565 | -6,603 | -6,585 |
 | IV. Inventories |
|
|
281,198 | 217,671 | 229,998 | 284,657 | 239,609 |
 | 1. Inventories |
|
|
282,836 | 219,361 | 231,024 | 285,246 | 240,952 |
 | 2. Provision for decline in value of inventories |
|
|
-1,637 | -1,689 | -1,026 | -589 | -1,344 |
 | V. Other current assets |
|
|
10,043 | 18,469 | 29,889 | 13,689 | 29,450 |
 | 1. Short-term prepaid expenses |
|
|
3,252 | 2,769 | 3,485 | 2,992 | 3,216 |
 | 2. Deductible VAT |
|
|
6,791 | 15,701 | 26,405 | 10,697 | 26,235 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
315,860 | 308,305 | 315,134 | 326,741 | 356,720 |
 | I. Long-term receivables |
|
|
| | 921 | | 921 |
 | 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 |
|
|
| | 921 | | 921 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
294,738 | 280,140 | 268,601 | 257,964 | 253,874 |
 | 1. Tangible fixed assets |
|
|
294,291 | 279,807 | 268,243 | 257,737 | 253,715 |
 | - Cost |
|
|
1,098,863 | 1,099,654 | 1,102,147 | 1,100,923 | 1,111,141 |
 | - Accumulated depreciation |
|
|
-804,572 | -819,846 | -833,904 | -843,186 | -857,426 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
447 | 332 | 358 | 227 | 159 |
 | - Cost |
|
|
3,500 | 3,500 | 3,647 | 3,647 | 3,647 |
 | - Accumulated depreciation |
|
|
-3,053 | -3,168 | -3,290 | -3,420 | -3,488 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,139 | 11,286 | 29,482 | 53,140 | 87,149 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,139 | 11,286 | 29,482 | 53,140 | 87,149 |
 | IV. Long-term financial investments |
|
|
10,018 | 10,018 | 10,018 | 10,018 | 10,018 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
11,184 | 11,184 | 11,184 | 11,184 | 11,184 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,166 | -1,166 | -1,166 | -1,166 | -1,166 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
9,964 | 6,861 | 6,112 | 5,619 | 4,758 |
 | 1. Long-term prepaid expenses |
|
|
7,372 | 6,225 | 5,499 | 5,044 | 4,165 |
 | 2. Deferred income tax assets |
|
|
2,591 | 636 | 613 | 574 | 593 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,136,638 | 1,003,142 | 1,227,871 | 1,280,358 | 1,376,366 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
723,416 | 558,648 | 743,916 | 761,553 | 856,606 |
 | I. Current liabilities |
|
|
642,539 | 477,187 | 664,075 | 658,081 | 717,910 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
351,451 | 244,553 | 321,512 | 280,840 | 380,298 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
56,598 | 74,048 | 122,484 | 94,732 | 63,522 |
 | 4. Advances from customers |
|
|
843 | 2,545 | 2,327 | 5,014 | 2,490 |
 | 5. Taxes and other payables to the State Budget |
|
|
15,363 | 7,069 | 21,481 | 27,701 | 15,418 |
 | 6. Payables to employees |
|
|
130,996 | 101,502 | 134,314 | 189,246 | 167,523 |
 | 7. Short-term accrued expenses |
|
|
5,203 | 5,596 | 7,305 | 5,218 | 6,063 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
41,792 | 5,604 | 4,268 | 4,978 | 33,263 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
40,291 | 36,270 | 50,385 | 50,353 | 49,332 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
80,878 | 81,461 | 79,841 | 103,472 | 138,696 |
 | 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 |
|
|
80,878 | 81,461 | 79,841 | 103,472 | 102,696 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | 36,000 |
 | B. OWNER'S EQUITY |
|
|
413,222 | 444,494 | 483,955 | 518,805 | 519,761 |
 | I. ShareHolder's equity |
|
|
413,222 | 444,494 | 483,955 | 518,805 | 519,761 |
 | 1. Owner's investment capital |
|
|
200,963 | 200,963 | 200,963 | 200,963 | 200,963 |
 | 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 |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
127,479 | 127,479 | 147,479 | 147,479 | 147,479 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
84,781 | 116,052 | 135,514 | 170,363 | 171,319 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
35,778 | 84,892 | 50,778 | 50,778 | 50,778 |
 | - Profit after tax undistributed this period |
|
|
49,003 | 31,160 | 84,736 | 119,585 | 120,541 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,136,638 | 1,003,142 | 1,227,871 | 1,280,358 | 1,376,366 |
There is no report.
|
|