|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,368,459 | 2,064,541 | 2,218,204 | 2,356,248 | 2,713,148 |
 | I. Cash and cash equivalents |
|
|
339,519 | 263,114 | 313,806 | 372,691 | 504,686 |
 | 1. Cash |
|
|
229,869 | 179,344 | 260,531 | 256,663 | 395,367 |
 | 2. Cash equivalents |
|
|
109,650 | 83,770 | 53,274 | 116,028 | 109,319 |
 | II. Short-term financial investments |
|
|
102,639 | 92,645 | 106,285 | 102,612 | 118,141 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
102,639 | 92,645 | 106,285 | 102,612 | 118,141 |
 | III. Short-term receivables |
|
|
1,104,440 | 824,150 | 947,092 | 1,020,802 | 1,247,712 |
 | 1. Short-term receivables of customers |
|
|
944,099 | 675,565 | 798,920 | 885,221 | 1,127,396 |
 | 2. Prepayments to suppliers |
|
|
58,326 | 45,787 | 47,776 | 41,718 | 37,064 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
10,604 | 7,000 | | | |
 | 6. Other short-term receivables |
|
|
97,248 | 101,464 | 105,915 | 99,382 | 92,093 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,837 | -5,666 | -5,519 | -5,519 | -8,840 |
 | IV. Inventories |
|
|
683,617 | 789,211 | 760,204 | 744,290 | 699,320 |
 | 1. Inventories |
|
|
683,874 | 791,449 | 762,469 | 746,555 | 701,903 |
 | 2. Provision for decline in value of inventories |
|
|
-257 | -2,238 | -2,265 | -2,265 | -2,582 |
 | V. Other current assets |
|
|
138,245 | 95,421 | 90,817 | 115,853 | 143,288 |
 | 1. Short-term prepaid expenses |
|
|
15,522 | 20,843 | 15,590 | 13,734 | 18,613 |
 | 2. Deductible VAT |
|
|
115,748 | 61,814 | 68,079 | 91,989 | 118,203 |
 | 3. Taxes and the State Receivables |
|
|
6,975 | 12,765 | 7,148 | 10,129 | 6,471 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
787,472 | 770,881 | 783,984 | 788,377 | 782,530 |
 | I. Long-term receivables |
|
|
15,292 | 15,423 | 14,462 | 15,292 | 15,086 |
 | 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 |
|
|
15,292 | 15,423 | 14,462 | 15,292 | 15,086 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
602,022 | 588,758 | 591,868 | 586,337 | 589,426 |
 | 1. Tangible fixed assets |
|
|
587,799 | 574,924 | 575,477 | 570,277 | 572,502 |
 | - Cost |
|
|
1,824,268 | 1,840,042 | 1,852,452 | 1,849,023 | 1,864,510 |
 | - Accumulated depreciation |
|
|
-1,236,469 | -1,265,118 | -1,276,976 | -1,278,746 | -1,292,008 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
14,224 | 13,835 | 16,391 | 16,061 | 16,924 |
 | - Cost |
|
|
52,558 | 55,101 | 58,052 | 58,088 | 59,311 |
 | - Accumulated depreciation |
|
|
-38,334 | -41,267 | -41,661 | -42,027 | -42,386 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,214 | 4,907 | 11,586 | 19,022 | 16,164 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,214 | 4,907 | 11,586 | 19,022 | 16,164 |
 | IV. Long-term financial investments |
|
|
80,885 | 81,061 | 83,234 | 85,368 | 85,257 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
47,763 | 47,937 | 50,760 | 52,722 | 52,905 |
 | 3. Other investments in equity instruments |
|
|
33,257 | 33,257 | 33,257 | 33,257 | 33,257 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-135 | -133 | -783 | -611 | -905 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
84,058 | 80,732 | 82,835 | 82,357 | 76,596 |
 | 1. Long-term prepaid expenses |
|
|
84,058 | 80,565 | 82,628 | 82,150 | 76,389 |
 | 2. Deferred income tax assets |
|
|
| 167 | 207 | 207 | 207 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,155,931 | 2,835,422 | 3,002,188 | 3,144,626 | 3,495,678 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,644,088 | 2,292,887 | 2,449,240 | 2,554,066 | 2,835,167 |
 | I. Current liabilities |
|
|
2,454,648 | 2,109,622 | 2,268,879 | 2,371,476 | 2,495,612 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,684,166 | 1,548,033 | 1,550,194 | 1,574,883 | 1,621,941 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
272,300 | 261,664 | 298,599 | 329,097 | 356,443 |
 | 4. Advances from customers |
|
|
111,187 | 51,441 | 46,750 | 33,955 | 16,242 |
 | 5. Taxes and other payables to the State Budget |
|
|
33,025 | 24,632 | 31,081 | 53,207 | 43,067 |
 | 6. Payables to employees |
|
|
204,813 | 92,790 | 154,818 | 222,479 | 302,541 |
 | 7. Short-term accrued expenses |
|
|
51,415 | 45,218 | 47,667 | 55,475 | 46,558 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,463 | 893 | 17,691 | 1,984 | 13,835 |
 | 11. Other short-term payables |
|
|
56,603 | 54,686 | 71,964 | 54,107 | 55,078 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
39,677 | 30,264 | 50,115 | 46,288 | 39,908 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
189,440 | 183,265 | 180,361 | 182,590 | 339,555 |
 | 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 |
|
|
36,296 | 24,949 | 29,919 | 24,090 | 12,011 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
114,970 | 119,352 | 114,706 | 119,570 | 109,575 |
 | 7. Convertible bonds |
|
|
| | | | 179,801 |
 | 8. Deferred income tax payables |
|
|
12,605 | 13,322 | 13,288 | 13,288 | 13,288 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
25,569 | 25,642 | 22,448 | 25,642 | 24,879 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
511,843 | 542,535 | 552,948 | 590,559 | 660,511 |
 | I. ShareHolder's equity |
|
|
511,843 | 542,535 | 552,948 | 590,559 | 660,511 |
 | 1. Owner's investment capital |
|
|
200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
 | 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 |
|
|
72,988 | 72,981 | 79,152 | 77,482 | 77,477 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
138,649 | 166,833 | 177,181 | 202,137 | 255,004 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
53,489 | 143,285 | 128,454 | 108,359 | 121,398 |
 | - Profit after tax undistributed this period |
|
|
85,160 | 23,548 | 48,728 | 93,778 | 133,605 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
100,206 | 102,721 | 96,615 | 110,941 | 128,030 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,155,931 | 2,835,422 | 3,002,188 | 3,144,626 | 3,495,678 |
There is no report.
|
|