|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,160,416 | 1,250,646 | 1,221,598 | 1,264,830 | 1,256,860 |
 | I. Cash and cash equivalents |
|
|
16,221 | 17,955 | 17,615 | 16,758 | 35,112 |
 | 1. Cash |
|
|
16,221 | 17,955 | 17,615 | 16,758 | 35,112 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
207,153 | 198,708 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
207,153 | 198,708 | | | |
 | III. Short-term receivables |
|
|
537,940 | 614,188 | 841,790 | 800,117 | 718,664 |
 | 1. Short-term receivables of customers |
|
|
269,083 | 314,642 | 391,276 | 366,069 | 270,807 |
 | 2. Prepayments to suppliers |
|
|
194,725 | 222,612 | 181,640 | 179,172 | 133,057 |
 | 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 |
|
|
74,133 | 76,934 | 268,874 | 254,876 | 314,800 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
353,502 | 363,896 | 286,881 | 363,426 | 460,414 |
 | 1. Inventories |
|
|
353,502 | 363,896 | 286,881 | 363,426 | 460,414 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
45,600 | 55,899 | 75,311 | 84,528 | 42,669 |
 | 1. Short-term prepaid expenses |
|
|
4,257 | 3,657 | 3,849 | 4,841 | 7,191 |
 | 2. Deductible VAT |
|
|
41,110 | 52,243 | 71,460 | 79,687 | 35,473 |
 | 3. Taxes and the State Receivables |
|
|
233 | | 2 | | 6 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,725,377 | 1,816,782 | 2,066,051 | 2,239,034 | 2,390,497 |
 | I. Long-term receivables |
|
|
11,600 | 1,693 | 1,693 | 1,693 | 3,098 |
 | 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 |
|
|
11,600 | 1,693 | 1,693 | 1,693 | 3,098 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
220,867 | 1,475,455 | 1,373,034 | 1,356,061 | 1,348,504 |
 | 1. Tangible fixed assets |
|
|
138,481 | 1,395,551 | 1,293,124 | 1,277,991 | 1,261,315 |
 | - Cost |
|
|
253,108 | 1,524,739 | 1,360,605 | 1,362,948 | 1,363,822 |
 | - Accumulated depreciation |
|
|
-114,627 | -129,188 | -67,481 | -84,957 | -102,507 |
 | 2. Fixed assets of financial leasing |
|
|
82,387 | 78,760 | 78,826 | 77,046 | 86,225 |
 | - Cost |
|
|
83,383 | 81,497 | 83,383 | 83,383 | 95,635 |
 | - Accumulated depreciation |
|
|
-996 | -2,737 | -4,556 | -6,337 | -9,409 |
 | 3. Intangible fixed assets |
|
|
| 1,144 | 1,084 | 1,024 | 964 |
 | - Cost |
|
|
| 1,205 | 1,205 | 1,205 | 1,205 |
 | - Accumulated depreciation |
|
|
| -60 | -120 | -181 | -241 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,408,217 | 253,721 | 560,853 | 794,086 | 950,121 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,408,217 | 253,721 | 560,853 | 794,086 | 950,121 |
 | IV. Long-term financial investments |
|
|
39,748 | 39,748 | 84,511 | 41,539 | 42,533 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
39,448 | 39,448 | 84,211 | 41,239 | 42,233 |
 | 3. Other investments in equity instruments |
|
|
300 | 300 | 300 | 300 | 300 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
44,944 | 46,165 | 45,959 | 45,655 | 46,242 |
 | 1. Long-term prepaid expenses |
|
|
44,646 | 45,840 | 45,639 | 45,340 | 45,933 |
 | 2. Deferred income tax assets |
|
|
298 | 326 | 320 | 315 | 309 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,885,793 | 3,067,429 | 3,287,648 | 3,503,864 | 3,647,357 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,853,629 | 1,973,274 | 2,227,366 | 2,381,344 | 2,510,950 |
 | I. Current liabilities |
|
|
1,010,189 | 1,022,832 | 1,118,935 | 1,175,801 | 1,234,190 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
895,941 | 925,518 | 1,058,436 | 919,554 | 980,897 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
72,046 | 52,412 | 41,965 | 110,129 | 136,381 |
 | 4. Advances from customers |
|
|
14,035 | 3,454 | 258 | 2,343 | 5,607 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,867 | 9,423 | 3,679 | 6,203 | 4,015 |
 | 6. Payables to employees |
|
|
1,781 | 1,549 | 3,266 | 2,817 | 3,076 |
 | 7. Short-term accrued expenses |
|
|
990 | 6,201 | 3,981 | 8,559 | 6,615 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,175 | 11,356 | 5,049 | 124,111 | 95,740 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
13,353 | 12,922 | 2,299 | 2,084 | 1,859 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
843,440 | 950,442 | 1,108,431 | 1,205,543 | 1,276,761 |
 | 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 |
|
|
843,440 | 950,442 | 1,108,431 | 1,205,543 | 1,276,761 |
 | 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 |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,032,165 | 1,094,155 | 1,060,282 | 1,122,521 | 1,136,407 |
 | I. ShareHolder's equity |
|
|
1,032,165 | 1,094,155 | 1,060,282 | 1,122,521 | 1,136,407 |
 | 1. Owner's investment capital |
|
|
865,543 | 865,543 | 865,543 | 865,543 | 865,543 |
 | 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 |
|
|
7,523 | 7,523 | 9,233 | 9,233 | 9,233 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
50,597 | 63,147 | 77,489 | 87,144 | 99,348 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
32,001 | 51,510 | 47,882 | 47,882 | 47,882 |
 | - Profit after tax undistributed this period |
|
|
18,596 | 11,637 | 29,607 | 39,262 | 51,466 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
108,502 | 157,942 | 108,016 | 160,600 | 162,282 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,885,793 | 3,067,429 | 3,287,648 | 3,503,864 | 3,647,357 |
There is no report.
|
|