|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,119,836 | 1,160,416 | 1,250,646 | 1,221,598 | 1,264,830 |
 | I. Cash and cash equivalents |
|
|
22,879 | 16,221 | 17,955 | 17,615 | 16,758 |
 | 1. Cash |
|
|
22,879 | 16,221 | 17,955 | 17,615 | 16,758 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
209,695 | 207,153 | 198,708 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
209,695 | 207,153 | 198,708 | | |
 | III. Short-term receivables |
|
|
522,073 | 537,940 | 614,188 | 841,790 | 800,117 |
 | 1. Short-term receivables of customers |
|
|
230,625 | 269,083 | 314,642 | 391,276 | 366,069 |
 | 2. Prepayments to suppliers |
|
|
238,506 | 194,725 | 222,612 | 181,640 | 179,172 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
500 | | | | |
 | 6. Other short-term receivables |
|
|
52,442 | 74,133 | 76,934 | 268,874 | 254,876 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
333,175 | 353,502 | 363,896 | 286,881 | 363,426 |
 | 1. Inventories |
|
|
333,175 | 353,502 | 363,896 | 286,881 | 363,426 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
32,014 | 45,600 | 55,899 | 75,311 | 84,528 |
 | 1. Short-term prepaid expenses |
|
|
1,000 | 4,257 | 3,657 | 3,849 | 4,841 |
 | 2. Deductible VAT |
|
|
31,014 | 41,110 | 52,243 | 71,460 | 79,687 |
 | 3. Taxes and the State Receivables |
|
|
| 233 | | 2 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,659,990 | 1,725,377 | 1,816,782 | 2,066,051 | 2,239,034 |
 | I. Long-term receivables |
|
|
15,793 | 11,600 | 1,693 | 1,693 | 1,693 |
 | 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 |
|
|
15,793 | 11,600 | 1,693 | 1,693 | 1,693 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
150,424 | 220,867 | 1,475,455 | 1,373,034 | 1,356,061 |
 | 1. Tangible fixed assets |
|
|
104,072 | 138,481 | 1,395,551 | 1,293,124 | 1,277,991 |
 | - Cost |
|
|
207,644 | 253,108 | 1,524,739 | 1,360,605 | 1,362,948 |
 | - Accumulated depreciation |
|
|
-103,571 | -114,627 | -129,188 | -67,481 | -84,957 |
 | 2. Fixed assets of financial leasing |
|
|
46,352 | 82,387 | 78,760 | 78,826 | 77,046 |
 | - Cost |
|
|
66,625 | 83,383 | 81,497 | 83,383 | 83,383 |
 | - Accumulated depreciation |
|
|
-20,273 | -996 | -2,737 | -4,556 | -6,337 |
 | 3. Intangible fixed assets |
|
|
| | 1,144 | 1,084 | 1,024 |
 | - Cost |
|
|
| | 1,205 | 1,205 | 1,205 |
 | - Accumulated depreciation |
|
|
| | -60 | -120 | -181 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,407,941 | 1,408,217 | 253,721 | 560,853 | 794,086 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,407,941 | 1,408,217 | 253,721 | 560,853 | 794,086 |
 | IV. Long-term financial investments |
|
|
38,256 | 39,748 | 39,748 | 84,511 | 41,539 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
37,956 | 39,448 | 39,448 | 84,211 | 41,239 |
 | 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 |
|
|
47,576 | 44,944 | 46,165 | 45,959 | 45,655 |
 | 1. Long-term prepaid expenses |
|
|
47,576 | 44,646 | 45,840 | 45,639 | 45,340 |
 | 2. Deferred income tax assets |
|
|
| 298 | 326 | 320 | 315 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,779,826 | 2,885,793 | 3,067,429 | 3,287,648 | 3,503,864 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,752,517 | 1,853,629 | 1,973,274 | 2,227,366 | 2,381,344 |
 | I. Current liabilities |
|
|
948,054 | 1,010,189 | 1,022,832 | 1,118,935 | 1,175,801 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
815,999 | 895,941 | 925,518 | 1,058,436 | 919,554 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
49,266 | 72,046 | 52,412 | 41,965 | 110,129 |
 | 4. Advances from customers |
|
|
22,669 | 14,035 | 3,454 | 258 | 2,343 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,296 | 7,867 | 9,423 | 3,679 | 6,203 |
 | 6. Payables to employees |
|
|
1,353 | 1,781 | 1,549 | 3,266 | 2,817 |
 | 7. Short-term accrued expenses |
|
|
535 | 990 | 6,201 | 3,981 | 8,559 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
37,501 | 4,175 | 11,356 | 5,049 | 124,111 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
14,435 | 13,353 | 12,922 | 2,299 | 2,084 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
804,464 | 843,440 | 950,442 | 1,108,431 | 1,205,543 |
 | 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 |
|
|
804,455 | 843,440 | 950,442 | 1,108,431 | 1,205,543 |
 | 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 |
|
|
9 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,027,308 | 1,032,165 | 1,094,155 | 1,060,282 | 1,122,521 |
 | I. ShareHolder's equity |
|
|
1,027,308 | 1,032,165 | 1,094,155 | 1,060,282 | 1,122,521 |
 | 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 | 7,523 | 9,233 | 9,233 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
47,921 | 50,597 | 63,147 | 77,489 | 87,144 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
32,821 | 32,001 | 51,510 | 47,882 | 47,882 |
 | - Profit after tax undistributed this period |
|
|
15,099 | 18,596 | 11,637 | 29,607 | 39,262 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
106,322 | 108,502 | 157,942 | 108,016 | 160,600 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,779,826 | 2,885,793 | 3,067,429 | 3,287,648 | 3,503,864 |
There is no report.
|
|