|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
810,728 | 558,586 | 572,262 | 581,681 | 594,915 |
 | I. Cash and cash equivalents |
|
|
6,741 | 949 | 480 | 680 | 10,286 |
 | 1. Cash |
|
|
6,741 | 949 | 480 | 680 | 10,286 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
1 | 1 | 1 | 1 | 1 |
 | 1. Trading securities |
|
|
1 | 1 | 1 | 1 | 1 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
292,928 | 163,100 | 176,098 | 183,512 | 164,950 |
 | 1. Short-term receivables of customers |
|
|
265,006 | 154,470 | 155,564 | 157,257 | 150,273 |
 | 2. Prepayments to suppliers |
|
|
8,102 | 8,182 | 8,253 | 8,362 | 6,813 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
25,404 | 63,304 | 63,404 | 63,154 | 48,801 |
 | 6. Other short-term receivables |
|
|
73,930 | 16,743 | 19,256 | 25,117 | 21,991 |
 | 7. Provision for doubtful short-term receivables |
|
|
-79,513 | -79,598 | -70,378 | -70,378 | -62,927 |
 | IV. Inventories |
|
|
503,462 | 386,550 | 387,075 | 388,320 | 409,951 |
 | 1. Inventories |
|
|
504,753 | 387,841 | 388,365 | 389,611 | 409,951 |
 | 2. Provision for decline in value of inventories |
|
|
-1,291 | -1,291 | -1,291 | -1,291 | |
 | V. Other current assets |
|
|
7,594 | 7,985 | 8,608 | 9,167 | 9,726 |
 | 1. Short-term prepaid expenses |
|
|
287 | 13 | 11 | 8 | 20 |
 | 2. Deductible VAT |
|
|
6,618 | 7,283 | 7,907 | 8,469 | 9,016 |
 | 3. Taxes and the State Receivables |
|
|
690 | 690 | 690 | 690 | 690 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
553,752 | 822,690 | 822,788 | 822,730 | 823,358 |
 | I. Long-term receivables |
|
|
342,427 | 443,625 | 443,859 | 443,859 | 443,809 |
 | 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 |
|
|
342,427 | 443,625 | 443,859 | 443,859 | 443,809 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
987 | 719 | 583 | 525 | 1,168 |
 | 1. Tangible fixed assets |
|
|
288 | 77 | | | 1,168 |
 | - Cost |
|
|
17,052 | 16,988 | 16,988 | 16,988 | 26,007 |
 | - Accumulated depreciation |
|
|
-16,764 | -16,910 | -16,988 | -16,988 | -24,840 |
 | 2. Fixed assets of financial leasing |
|
|
700 | 641 | 583 | 525 | |
 | - Cost |
|
|
8,295 | 8,295 | 8,295 | 8,295 | |
 | - Accumulated depreciation |
|
|
-7,596 | -7,654 | -7,712 | -7,771 | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
160 | 160 | 160 | 160 | 160 |
 | - Accumulated depreciation |
|
|
-160 | -160 | -160 | -160 | -160 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
2,577 | | | | |
 | - Accumulated depreciation |
|
|
-2,577 | | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
176,749 | 262,732 | 262,732 | 262,732 | 262,732 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
176,749 | 262,732 | 262,732 | 262,732 | 262,732 |
 | 3. Other investments in equity instruments |
|
|
26,847 | 26,847 | 26,847 | 26,847 | 26,847 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-26,847 | -26,847 | -26,847 | -26,847 | -26,847 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
5,301 | 115,614 | 115,614 | 115,614 | 115,650 |
 | 1. Long-term prepaid expenses |
|
|
1,101 | 115,614 | 115,614 | 115,614 | 115,650 |
 | 2. Deferred income tax assets |
|
|
4,200 | | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
28,288 | | | | |
 | TOTAL ASSETS |
|
|
1,364,480 | 1,381,275 | 1,395,050 | 1,404,411 | 1,418,273 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
744,753 | 699,658 | 711,812 | 724,926 | 722,287 |
 | I. Current liabilities |
|
|
673,577 | 628,508 | 553,207 | 565,505 | 504,685 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
250,249 | 225,661 | 283,817 | 301,220 | 273,492 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
97,375 | 93,118 | 90,748 | 85,206 | 78,896 |
 | 4. Advances from customers |
|
|
7,849 | 8,215 | 8,415 | 5,549 | 5,549 |
 | 5. Taxes and other payables to the State Budget |
|
|
68,206 | 62,808 | 62,960 | 63,260 | 60,071 |
 | 6. Payables to employees |
|
|
1,043 | 830 | 978 | 1,308 | 376 |
 | 7. Short-term accrued expenses |
|
|
1,181 | 1,966 | 2,073 | 2,306 | 801 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
21,581 | | | | |
 | 11. Other short-term payables |
|
|
207,721 | 217,843 | 86,160 | 88,609 | 67,924 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
18,373 | 18,067 | 18,055 | 18,049 | 17,576 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
71,175 | 71,150 | 158,605 | 159,421 | 217,602 |
 | 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 |
|
|
| | 138,605 | 139,421 | 140,234 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
71,175 | 71,150 | 20,000 | 20,000 | 77,368 |
 | 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 |
|
|
619,727 | 681,617 | 683,238 | 679,485 | 695,986 |
 | I. ShareHolder's equity |
|
|
619,727 | 681,617 | 683,238 | 679,485 | 695,986 |
 | 1. Owner's investment capital |
|
|
515,000 | 515,000 | 515,000 | 515,000 | 515,000 |
 | 2. Share capital surplus |
|
|
1,426 | 1,426 | 1,426 | 1,426 | 1,426 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-44 | -44 | -44 | -44 | -44 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
42,697 | 42,697 | 42,697 | 42,697 | 42,697 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
20,955 | 20,955 | 20,955 | 20,955 | 20,955 |
 | 11. After tax undistributed profit |
|
|
26,889 | 101,583 | 103,204 | 99,451 | 115,952 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
79,643 | 97,026 | 97,026 | 97,026 | 97,026 |
 | - Profit after tax undistributed this period |
|
|
-52,754 | 4,557 | 6,178 | 2,425 | 18,926 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
12,804 | | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,364,480 | 1,381,275 | 1,395,050 | 1,404,411 | 1,418,273 |
There is no report.
|
|