|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
576,547 | 415,439 | 279,197 | 278,612 | 509,168 |
 | I. Cash and cash equivalents |
|
|
11,732 | 71,530 | 28,351 | 48,340 | 24,796 |
 | 1. Cash |
|
|
11,632 | 69,325 | 28,024 | 48,340 | 24,796 |
 | 2. Cash equivalents |
|
|
100 | 2,206 | 327 | | |
 | II. Short-term financial investments |
|
|
| 124,000 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 124,000 | | | |
 | III. Short-term receivables |
|
|
545,504 | 193,089 | 233,089 | 201,047 | 477,994 |
 | 1. Short-term receivables of customers |
|
|
95,687 | 84,042 | 65,179 | 39,289 | 143,627 |
 | 2. Prepayments to suppliers |
|
|
138,833 | 79,107 | 90,726 | 73,017 | 176,099 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 40,525 |
 | 6. Other short-term receivables |
|
|
311,320 | 30,276 | 77,520 | 89,078 | 117,894 |
 | 7. Provision for doubtful short-term receivables |
|
|
-336 | -336 | -336 | -336 | -151 |
 | IV. Inventories |
|
|
17,210 | 24,572 | 15,107 | 24,347 | 5,491 |
 | 1. Inventories |
|
|
17,210 | 24,572 | 15,107 | 24,347 | 5,491 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,101 | 2,247 | 2,650 | 4,877 | 887 |
 | 1. Short-term prepaid expenses |
|
|
554 | 791 | 1,058 | 1,124 | 885 |
 | 2. Deductible VAT |
|
|
1,230 | 1,457 | 1,591 | 3,753 | 2 |
 | 3. Taxes and the State Receivables |
|
|
317 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,068,684 | 1,282,708 | 1,466,354 | 1,487,845 | 1,528,284 |
 | I. Long-term receivables |
|
|
40,367 | 40,367 | 367 | 393 | 419 |
 | 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 |
|
|
40,367 | 40,367 | 367 | 393 | 419 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
824,556 | 811,338 | 800,719 | 787,441 | 784,918 |
 | 1. Tangible fixed assets |
|
|
824,556 | 811,338 | 800,719 | 787,441 | 784,918 |
 | - Cost |
|
|
1,080,476 | 1,080,476 | 1,083,743 | 1,083,743 | 1,094,680 |
 | - Accumulated depreciation |
|
|
-255,920 | -269,138 | -283,024 | -296,302 | -309,762 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
81,353 | 84,072 | 111,066 | 147,422 | 168,100 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
81,353 | 84,072 | 111,066 | 147,422 | 168,100 |
 | IV. Long-term financial investments |
|
|
105,404 | 330,404 | 537,502 | 536,701 | 559,804 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
66,204 | 66,204 | 205,301 | 211,300 | 234,403 |
 | 3. Other investments in equity instruments |
|
|
39,201 | 39,201 | 39,201 | 32,401 | 32,401 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| 225,000 | 293,000 | 293,000 | 293,000 |
 | V. Total other long-term assets |
|
|
4,871 | 4,731 | 5,241 | 4,764 | 4,256 |
 | 1. Long-term prepaid expenses |
|
|
3,739 | 3,598 | 4,155 | 3,693 | 3,193 |
 | 2. Deferred income tax assets |
|
|
1,133 | 1,133 | 1,086 | 1,071 | 1,063 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
12,132 | 11,796 | 11,459 | 11,123 | 10,787 |
 | TOTAL ASSETS |
|
|
1,645,231 | 1,698,147 | 1,745,551 | 1,766,457 | 2,037,452 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
732,122 | 767,021 | 813,434 | 868,817 | 980,726 |
 | I. Current liabilities |
|
|
205,701 | 234,038 | 263,905 | 260,210 | 368,673 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
151,524 | 149,455 | 201,904 | 197,701 | 295,490 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
19,240 | 28,498 | 14,845 | 21,597 | 21,919 |
 | 4. Advances from customers |
|
|
5,058 | 17,835 | 10,861 | 6,617 | 4,181 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,654 | 8,259 | 9,838 | 8,328 | 23,226 |
 | 6. Payables to employees |
|
|
2,201 | 3,198 | 2,770 | 4,478 | 2,998 |
 | 7. Short-term accrued expenses |
|
|
15,646 | 22,506 | 19,396 | 17,010 | 16,436 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,348 | 2,305 | 2,336 | 2,522 | 2,466 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,031 | 1,983 | 1,956 | 1,956 | 1,956 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
526,421 | 532,983 | 549,529 | 608,607 | 612,053 |
 | 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 |
|
|
77,539 | 77,539 | 76,539 | 76,539 | 76,539 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
441,688 | 450,295 | 467,535 | 522,521 | 525,628 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
7,194 | 5,149 | 5,455 | 9,546 | 9,887 |
 | 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 |
|
|
913,109 | 931,125 | 932,117 | 897,640 | 1,056,726 |
 | I. ShareHolder's equity |
|
|
913,109 | 931,125 | 932,117 | 897,640 | 1,056,726 |
 | 1. Owner's investment capital |
|
|
767,650 | 767,650 | 767,650 | 767,650 | 767,650 |
 | 2. Share capital surplus |
|
|
537 | 537 | 537 | 537 | 537 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-59 | -59 | -59 | -59 | -59 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | -4 |
 | 8. Investment and development funds |
|
|
2,041 | 2,041 | 2,041 | 2,041 | 2,041 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
20,193 | 28,578 | 28,721 | 13,899 | 74,579 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
23,544 | 23,544 | 23,273 | 28,721 | 28,721 |
 | - Profit after tax undistributed this period |
|
|
-3,350 | 5,034 | 5,448 | -14,822 | 45,858 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
122,747 | 132,379 | 133,227 | 113,573 | 211,981 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,645,231 | 1,698,147 | 1,745,551 | 1,766,457 | 2,037,452 |
There is no report.
|
|