|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
795,699 | 606,955 | 746,942 | 719,736 | 778,799 |
 | I. Cash and cash equivalents |
|
|
139,473 | 86,307 | 191,980 | 108,237 | 113,807 |
 | 1. Cash |
|
|
137,473 | 84,307 | 118,980 | 103,037 | 49,307 |
 | 2. Cash equivalents |
|
|
2,000 | 2,000 | 73,000 | 5,200 | 64,500 |
 | II. Short-term financial investments |
|
|
100,000 | 80,000 | 80,000 | 160,000 | 180,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
100,000 | 80,000 | 80,000 | 160,000 | 180,000 |
 | III. Short-term receivables |
|
|
338,928 | 273,427 | 295,393 | 281,260 | 314,918 |
 | 1. Short-term receivables of customers |
|
|
314,290 | 225,095 | 189,258 | 237,545 | 308,913 |
 | 2. Prepayments to suppliers |
|
|
22,094 | 47,276 | 105,289 | 43,040 | 2,131 |
 | 3. Short-term intercompany receivables |
|
|
| | | | 3,873 |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
2,544 | 1,056 | 846 | 675 | |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
215,206 | 166,554 | 178,054 | 168,882 | 169,293 |
 | 1. Inventories |
|
|
215,206 | 166,554 | 178,054 | 168,882 | 169,293 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,092 | 666 | 1,515 | 1,357 | 782 |
 | 1. Short-term prepaid expenses |
|
|
1,135 | 666 | 798 | 1,022 | 782 |
 | 2. Deductible VAT |
|
|
958 | | 717 | 335 | |
 | 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 |
|
|
411,108 | 399,199 | 429,675 | 486,608 | 526,695 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
246,013 | 230,409 | 233,070 | 245,818 | 360,057 |
 | 1. Tangible fixed assets |
|
|
246,013 | 230,409 | 233,070 | 245,818 | 360,057 |
 | - Cost |
|
|
1,203,956 | 1,211,668 | 1,236,587 | 1,273,397 | 1,419,109 |
 | - Accumulated depreciation |
|
|
-957,944 | -981,259 | -1,003,517 | -1,027,578 | -1,059,053 |
 | 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 |
|
|
151,096 | 154,781 | 39,906 | 227,501 | 155,083 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
151,096 | 154,781 | 39,906 | 227,501 | 155,083 |
 | IV. Long-term financial investments |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | 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 |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | V. Total other long-term assets |
|
|
3,999 | 4,008 | 146,699 | 3,289 | 1,555 |
 | 1. Long-term prepaid expenses |
|
|
3,999 | 4,008 | 146,699 | 3,289 | 1,555 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,206,807 | 1,006,153 | 1,176,617 | 1,206,345 | 1,305,494 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
485,827 | 259,018 | 403,008 | 399,258 | 464,516 |
 | I. Current liabilities |
|
|
484,547 | 257,738 | 350,909 | 397,978 | 463,236 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
121,988 | 10,845 | 89,113 | 99,869 | 100,293 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
130,789 | 112,921 | 105,323 | 117,224 | 139,657 |
 | 4. Advances from customers |
|
|
333 | 346 | 217 | 235 | 373 |
 | 5. Taxes and other payables to the State Budget |
|
|
21,335 | 16,580 | 22,926 | 29,784 | 24,572 |
 | 6. Payables to employees |
|
|
140,025 | 63,075 | 89,280 | 103,711 | 107,025 |
 | 7. Short-term accrued expenses |
|
|
906 | 1,197 | 730 | 2,049 | 1,394 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,391 | 5,542 | 5,820 | 7,632 | 8,111 |
 | 12. Provision for short term payables |
|
|
29,790 | 15,102 | | | 44,395 |
 | 13. Bonus and welfare fund |
|
|
31,991 | 32,131 | 37,500 | 37,474 | 37,415 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,280 | 1,280 | 52,099 | 1,280 | 1,280 |
 | 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 |
|
|
1,280 | 1,280 | 1,280 | 1,280 | 1,280 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | 50,819 | | |
 | 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 |
|
|
720,980 | 747,135 | 773,609 | 807,087 | 840,978 |
 | I. ShareHolder's equity |
|
|
720,980 | 747,135 | 773,609 | 807,087 | 840,978 |
 | 1. Owner's investment capital |
|
|
180,000 | 180,000 | 180,000 | 180,000 | 270,000 |
 | 2. Share capital surplus |
|
|
| | 1,099 | 2,084 | 2,054 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-440 | -440 | -205 | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
426,547 | 426,780 | 426,780 | 426,780 | 444,616 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
114,873 | 140,795 | 165,935 | 198,222 | 124,308 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 113,377 | 108,002 | 107,835 | |
 | - Profit after tax undistributed this period |
|
|
114,873 | 27,418 | 57,932 | 90,387 | 124,308 |
 | 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 |
|
|
1,206,807 | 1,006,153 | 1,176,617 | 1,206,345 | 1,305,494 |
There is no report.
|
|