|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
501,013 | 569,139 | 642,509 | 589,634 | 493,454 |
 | I. Cash and cash equivalents |
|
|
206,412 | 104,096 | 54,212 | 17,598 | 67,018 |
 | 1. Cash |
|
|
56,412 | 34,096 | 34,212 | 17,598 | 56,018 |
 | 2. Cash equivalents |
|
|
150,000 | 70,000 | 20,000 | | 11,000 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
186,591 | 301,246 | 454,861 | 393,681 | 310,420 |
 | 1. Short-term receivables of customers |
|
|
166,821 | 281,821 | 436,605 | 384,393 | 305,634 |
 | 2. Prepayments to suppliers |
|
|
20,124 | 15,964 | 11,168 | 8,146 | 5,941 |
 | 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 |
|
|
5,709 | 9,320 | 12,690 | 6,735 | 4,557 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,063 | -5,858 | -5,602 | -5,592 | -5,712 |
 | IV. Inventories |
|
|
89,828 | 145,456 | 109,436 | 152,322 | 106,358 |
 | 1. Inventories |
|
|
89,917 | 145,545 | 109,525 | 152,744 | 106,447 |
 | 2. Provision for decline in value of inventories |
|
|
-89 | -89 | -89 | -422 | -89 |
 | V. Other current assets |
|
|
18,181 | 18,341 | 24,000 | 26,034 | 9,658 |
 | 1. Short-term prepaid expenses |
|
|
12,293 | 7,088 | 20,255 | 14,494 | 941 |
 | 2. Deductible VAT |
|
|
5,507 | 10,872 | 3,365 | 11,160 | 8,337 |
 | 3. Taxes and the State Receivables |
|
|
380 | 380 | 380 | 380 | 380 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
738,497 | 745,285 | 843,504 | 859,566 | 922,500 |
 | I. Long-term receivables |
|
|
15,550 | 16,692 | 16,692 | 16,692 | 16,692 |
 | 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 |
|
|
15,550 | 16,692 | 16,692 | 16,692 | 16,692 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
476,836 | 467,056 | 459,212 | 453,450 | 650,643 |
 | 1. Tangible fixed assets |
|
|
476,124 | 466,512 | 458,837 | 453,235 | 650,462 |
 | - Cost |
|
|
3,036,715 | 3,036,848 | 3,038,436 | 3,042,854 | 3,250,849 |
 | - Accumulated depreciation |
|
|
-2,560,591 | -2,570,336 | -2,579,599 | -2,589,619 | -2,600,387 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
712 | 544 | 375 | 215 | 181 |
 | - Cost |
|
|
4,842 | 4,842 | 4,842 | 4,842 | 4,842 |
 | - Accumulated depreciation |
|
|
-4,131 | -4,298 | -4,468 | -4,627 | -4,661 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
120,194 | 133,412 | 233,620 | 260,957 | 125,641 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
120,194 | 133,412 | 233,620 | 260,957 | 125,641 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
125,918 | 128,124 | 133,980 | 128,467 | 129,524 |
 | 1. Long-term prepaid expenses |
|
|
32,924 | 37,595 | 46,488 | 41,280 | 36,733 |
 | 2. Deferred income tax assets |
|
|
1,442 | 1,442 | 1,442 | 1,442 | 1,442 |
 | 3. Other long-term assets |
|
|
91,552 | 89,088 | 86,051 | 85,745 | 91,350 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,239,510 | 1,314,423 | 1,486,013 | 1,449,200 | 1,415,954 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
377,424 | 454,676 | 618,918 | 573,969 | 533,421 |
 | I. Current liabilities |
|
|
366,377 | 443,203 | 607,020 | 507,214 | 466,242 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
95,000 | 165,708 | 178,689 | 96,535 | 35,268 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
161,765 | 193,962 | 308,625 | 276,155 | 322,918 |
 | 4. Advances from customers |
|
|
9,472 | 645 | 3,386 | 367 | 6,242 |
 | 5. Taxes and other payables to the State Budget |
|
|
20,107 | 22,893 | 27,175 | 28,181 | 24,052 |
 | 6. Payables to employees |
|
|
25,570 | 10,269 | 17,218 | 28,050 | 36,569 |
 | 7. Short-term accrued expenses |
|
|
17,962 | 13,110 | 32,935 | 38,011 | 7,724 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
32,893 | 34,434 | 32,582 | 35,466 | 32,136 |
 | 12. Provision for short term payables |
|
|
| | 4,568 | 2,875 | |
 | 13. Bonus and welfare fund |
|
|
3,608 | 2,182 | 1,841 | 1,574 | 1,334 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
11,048 | 11,473 | 11,898 | 66,754 | 67,179 |
 | 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 |
|
|
| | | 54,432 | 54,432 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
11,048 | 11,473 | 11,898 | 12,323 | 12,748 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
862,085 | 859,748 | 867,096 | 875,232 | 882,533 |
 | I. ShareHolder's equity |
|
|
862,085 | 859,748 | 867,096 | 875,232 | 882,533 |
 | 1. Owner's investment capital |
|
|
747,691 | 747,691 | 747,691 | 747,691 | 747,691 |
 | 2. Share capital surplus |
|
|
19,138 | 19,138 | 19,138 | 19,138 | 19,138 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-28,199 | -28,199 | -28,199 | -28,199 | -28,199 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
215,841 | 215,841 | 215,841 | 215,841 | 215,841 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-92,386 | -94,724 | -87,375 | -79,239 | -71,938 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-25,398 | -95,258 | -95,258 | -95,258 | -95,258 |
 | - Profit after tax undistributed this period |
|
|
-66,988 | 535 | 7,883 | 16,019 | 23,320 |
 | 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 |
|
|
1,239,510 | 1,314,423 | 1,486,013 | 1,449,200 | 1,415,954 |
There is no report.
|
|