|
|
|
Q4 2023 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
817,513 | 988,649 | 981,121 | 990,405 | 1,030,466 |
 | I. Cash and cash equivalents |
|
|
76,184 | 5,149 | 7,310 | 15,802 | 68,763 |
 | 1. Cash |
|
|
66,184 | 2,149 | 7,310 | 12,802 | 9,732 |
 | 2. Cash equivalents |
|
|
10,000 | 3,000 | | 3,000 | 59,031 |
 | II. Short-term financial investments |
|
|
59 | | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
59 | | | | |
 | III. Short-term receivables |
|
|
49,902 | 66,498 | 54,689 | 53,100 | 56,122 |
 | 1. Short-term receivables of customers |
|
|
48,157 | 63,068 | 50,871 | 46,457 | 52,664 |
 | 2. Prepayments to suppliers |
|
|
92 | 74 | 1,370 | 5,505 | 2,323 |
 | 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 |
|
|
1,653 | 3,707 | 2,799 | 1,489 | 1,486 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -351 | -351 | -351 | -351 |
 | IV. Inventories |
|
|
676,780 | 914,515 | 915,099 | 920,041 | 905,278 |
 | 1. Inventories |
|
|
676,780 | 914,515 | 915,099 | 920,041 | 905,278 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
14,589 | 2,487 | 4,024 | 1,462 | 304 |
 | 1. Short-term prepaid expenses |
|
|
14,202 | 1,462 | 1,462 | 1,462 | |
 | 2. Deductible VAT |
|
|
387 | 1,025 | 807 | | 304 |
 | 3. Taxes and the State Receivables |
|
|
| | 1,755 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
346,583 | 337,001 | 341,429 | 341,772 | 340,771 |
 | I. Long-term receivables |
|
|
| | 4,183 | 4,183 | 4,183 |
 | 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 |
|
|
| | 4,183 | 4,183 | 4,183 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
14,243 | 13,403 | 13,193 | 12,983 | 12,773 |
 | 1. Tangible fixed assets |
|
|
11,572 | 10,732 | 10,522 | 10,312 | 10,102 |
 | - Cost |
|
|
25,439 | 25,439 | 25,439 | 25,439 | 25,439 |
 | - Accumulated depreciation |
|
|
-13,867 | -14,707 | -14,917 | -15,127 | -15,337 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,671 | 2,671 | 2,671 | 2,671 | 2,671 |
 | - Cost |
|
|
2,671 | 2,671 | 2,671 | 2,671 | 2,671 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
325,590 | 314,980 | 315,635 | 316,321 | 316,425 |
 | 1. Costs of long-term production, business in progress |
|
|
325,446 | 314,836 | 315,491 | 316,177 | 316,281 |
 | 2. Costs of construction in progress |
|
|
144 | 144 | 144 | 144 | 144 |
 | IV. Long-term financial investments |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| 1,868 | 1,667 | 1,535 | 640 |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| 1,868 | 1,667 | 1,535 | 640 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,164,096 | 1,325,650 | 1,322,550 | 1,332,177 | 1,371,237 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
961,759 | 983,148 | 970,095 | 964,015 | 978,934 |
 | I. Current liabilities |
|
|
619,959 | 326,428 | 284,848 | 275,341 | 287,309 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
225,363 | 171,459 | 186,101 | 186,098 | 207,154 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
32,157 | 30,531 | 19,198 | 16,403 | 15,165 |
 | 4. Advances from customers |
|
|
306,308 | 86,941 | 62,752 | 49,176 | 38,050 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,300 | 20,538 | 85 | 2,940 | 5,612 |
 | 6. Payables to employees |
|
|
2,433 | 2,826 | 621 | 731 | 638 |
 | 7. Short-term accrued expenses |
|
|
| 6,785 | 5,837 | 6,953 | 4,419 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
48,857 | 5,326 | 10,223 | 11,083 | 15,859 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
541 | 2,021 | 33 | 1,957 | 413 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
341,800 | 656,720 | 685,247 | 688,675 | 691,625 |
 | 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 |
|
|
338,987 | 291,720 | 291,720 | 291,720 | 291,720 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,812 | 365,000 | 393,527 | 396,955 | 399,905 |
 | 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 |
|
|
202,337 | 342,502 | 352,454 | 368,161 | 392,303 |
 | I. ShareHolder's equity |
|
|
202,337 | 342,502 | 352,454 | 368,161 | 392,303 |
 | 1. Owner's investment capital |
|
|
85,500 | 171,000 | 171,000 | 171,000 | 273,600 |
 | 2. Share capital surplus |
|
|
9,000 | 9,000 | 9,000 | 9,000 | 9,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,043 | 1,043 | 1,043 | 1,043 | 1,043 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
23,098 | 18,494 | 18,494 | 18,494 | 18,494 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
83,696 | 142,965 | 152,917 | 168,624 | 90,166 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
45,819 | | 142,965 | 140,220 | 37,621 |
 | - Profit after tax undistributed this period |
|
|
37,878 | 142,965 | 9,952 | 28,404 | 52,546 |
 | 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 |
|
|
1,164,096 | 1,325,650 | 1,322,550 | 1,332,177 | 1,371,237 |
There is no report.
|
|