|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
273,147 | 299,505 | 320,707 | 399,697 | 371,019 |
 | I. Cash and cash equivalents |
|
|
59,358 | 58,798 | 54,798 | 126,055 | 79,454 |
 | 1. Cash |
|
|
44,358 | 42,798 | 39,798 | 49,555 | 46,196 |
 | 2. Cash equivalents |
|
|
15,000 | 16,000 | 15,000 | 76,500 | 33,258 |
 | 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 |
|
|
106,181 | 138,873 | 177,685 | 163,990 | 200,291 |
 | 1. Short-term receivables of customers |
|
|
77,666 | 88,831 | 92,549 | 81,024 | 92,035 |
 | 2. Prepayments to suppliers |
|
|
23,894 | 24,619 | 66,007 | 60,371 | 82,431 |
 | 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 |
|
|
31,797 | 52,570 | 47,358 | 50,823 | 54,452 |
 | 7. Provision for doubtful short-term receivables |
|
|
-27,175 | -27,147 | -28,228 | -28,228 | -28,627 |
 | IV. Inventories |
|
|
103,900 | 99,548 | 86,612 | 107,551 | 89,709 |
 | 1. Inventories |
|
|
105,451 | 101,098 | 88,163 | 109,102 | 91,260 |
 | 2. Provision for decline in value of inventories |
|
|
-1,551 | -1,551 | -1,551 | -1,551 | -1,551 |
 | V. Other current assets |
|
|
3,707 | 2,287 | 1,611 | 2,101 | 1,564 |
 | 1. Short-term prepaid expenses |
|
|
719 | 203 | 566 | 370 | 194 |
 | 2. Deductible VAT |
|
|
2,731 | 2,018 | 1,021 | 1,584 | 900 |
 | 3. Taxes and the State Receivables |
|
|
236 | 47 | 24 | 115 | 400 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
21 | | | | |
 | 5. Other current assets |
|
|
| 18 | | 32 | 70 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
540,379 | 540,016 | 593,946 | 613,304 | 618,982 |
 | I. Long-term receivables |
|
|
3,203 | 3,210 | 3,210 | 3,210 | 3,015 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
3,203 | | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
| 3,210 | 3,210 | 3,210 | 3,015 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
333,407 | 334,056 | 380,446 | 389,562 | 410,318 |
 | 1. Tangible fixed assets |
|
|
319,183 | 319,925 | 366,387 | 375,617 | 396,402 |
 | - Cost |
|
|
853,144 | 876,841 | 937,960 | 969,345 | 1,010,898 |
 | - Accumulated depreciation |
|
|
-533,961 | -556,916 | -571,573 | -593,728 | -614,496 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
14,223 | 14,131 | 14,059 | 13,945 | 13,916 |
 | - Cost |
|
|
19,930 | 19,930 | 19,930 | 19,930 | 17,401 |
 | - Accumulated depreciation |
|
|
-5,706 | -5,799 | -5,871 | -5,985 | -3,485 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
185,755 | 184,216 | 191,820 | 203,247 | 188,633 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
185,755 | 184,216 | 191,820 | 203,247 | 188,633 |
 | 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 |
|
|
18,014 | 18,534 | 18,469 | 17,285 | 17,016 |
 | 1. Long-term prepaid expenses |
|
|
17,938 | 17,894 | 17,733 | 16,592 | 16,666 |
 | 2. Deferred income tax assets |
|
|
76 | 640 | 736 | 692 | 350 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
813,525 | 839,521 | 914,652 | 1,013,001 | 990,001 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
199,020 | 204,475 | 233,602 | 304,519 | 347,178 |
 | I. Current liabilities |
|
|
171,033 | 120,489 | 211,615 | 282,533 | 331,191 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
73,918 | 9,000 | 67,124 | 162,669 | 185,385 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
38,596 | 50,107 | 45,060 | 29,606 | 54,495 |
 | 4. Advances from customers |
|
|
14,175 | 19,836 | 22,375 | 21,210 | 7,602 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,928 | 11,975 | 20,080 | 16,903 | 15,617 |
 | 6. Payables to employees |
|
|
33,422 | 24,859 | 50,127 | 46,244 | 62,357 |
 | 7. Short-term accrued expenses |
|
|
1,360 | 1,969 | 3,584 | 2,415 | 2,559 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,780 | 1,888 | 2,411 | 2,631 | 2,321 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
855 | 855 | 855 | 855 | 855 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
27,986 | 83,986 | 21,986 | 21,986 | 15,986 |
 | 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 |
|
|
27,000 | 83,000 | 21,000 | 21,000 | 15,000 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
986 | 986 | 986 | 986 | 986 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
614,506 | 635,046 | 681,050 | 708,482 | 642,823 |
 | I. ShareHolder's equity |
|
|
614,506 | 635,046 | 681,050 | 708,482 | 642,823 |
 | 1. Owner's investment capital |
|
|
400,000 | 400,000 | 400,000 | 400,000 | 400,000 |
 | 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 |
|
|
94,964 | 94,964 | 94,897 | 94,897 | 94,897 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
114,891 | 135,543 | 181,716 | 209,161 | 143,496 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
72,426 | 113,276 | 103,612 | 103,342 | 100,201 |
 | - Profit after tax undistributed this period |
|
|
42,465 | 22,267 | 78,105 | 105,818 | 43,295 |
 | 12. Investment capital resource for basic construction |
|
|
4,650 | | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| 4,539 | 4,437 | 4,424 | 4,430 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
813,525 | 839,521 | 914,652 | 1,013,001 | 990,001 |
There is no report.
|
|