|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
639,484 | 665,557 | 696,104 | 686,056 | 788,241 |
 | I. Cash and cash equivalents |
|
|
127,673 | 56,591 | 65,107 | 63,450 | 28,480 |
 | 1. Cash |
|
|
78,326 | 47,291 | 55,807 | 32,756 | 23,430 |
 | 2. Cash equivalents |
|
|
49,348 | 9,300 | 9,300 | 30,694 | 5,050 |
 | II. Short-term financial investments |
|
|
79,878 | 161,316 | 185,357 | 167,220 | 352,112 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
79,878 | 161,316 | 185,357 | 167,220 | 352,112 |
 | III. Short-term receivables |
|
|
133,258 | 136,436 | 139,693 | 137,129 | 98,623 |
 | 1. Short-term receivables of customers |
|
|
146,244 | 140,523 | 152,319 | 139,445 | 119,140 |
 | 2. Prepayments to suppliers |
|
|
17,435 | 24,895 | 18,384 | 24,833 | 16,546 |
 | 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 |
|
|
25,844 | 15,814 | 15,360 | 19,221 | 9,891 |
 | 7. Provision for doubtful short-term receivables |
|
|
-56,265 | -44,797 | -46,370 | -46,370 | -46,954 |
 | IV. Inventories |
|
|
262,392 | 272,121 | 259,117 | 274,937 | 272,026 |
 | 1. Inventories |
|
|
262,438 | 272,167 | 259,162 | 280,014 | 272,026 |
 | 2. Provision for decline in value of inventories |
|
|
-46 | -46 | -46 | -5,077 | |
 | V. Other current assets |
|
|
36,282 | 39,093 | 46,830 | 43,321 | 37,000 |
 | 1. Short-term prepaid expenses |
|
|
22,365 | 23,434 | 26,407 | 24,802 | 35,284 |
 | 2. Deductible VAT |
|
|
11,994 | 13,725 | 18,441 | 16,529 | 40 |
 | 3. Taxes and the State Receivables |
|
|
1,923 | 1,934 | 1,982 | 1,989 | 1,676 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,453,838 | 1,494,630 | 1,481,343 | 1,466,476 | 1,014,478 |
 | I. Long-term receivables |
|
|
6,132 | 6,132 | 5,954 | 205 | 188 |
 | 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 |
|
|
6,132 | 6,132 | 5,954 | 205 | 188 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
582,932 | 1,076,263 | 1,072,610 | 1,056,736 | 221,326 |
 | 1. Tangible fixed assets |
|
|
576,710 | 1,070,252 | 1,060,533 | 1,045,032 | 209,152 |
 | - Cost |
|
|
1,539,149 | 2,047,744 | 2,055,935 | 2,058,477 | 754,797 |
 | - Accumulated depreciation |
|
|
-962,439 | -977,492 | -995,401 | -1,013,446 | -545,645 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
6,222 | 6,010 | 12,077 | 11,704 | 12,174 |
 | - Cost |
|
|
22,827 | 22,827 | 29,267 | 29,267 | 30,124 |
 | - Accumulated depreciation |
|
|
-16,605 | -16,817 | -17,190 | -17,563 | -17,950 |
 | III. Real Estate Investments |
|
|
69,473 | 68,939 | 68,404 | 67,870 | 67,336 |
 | - Cost |
|
|
85,494 | 85,494 | 85,494 | 85,494 | 85,494 |
 | - Accumulated depreciation |
|
|
-16,021 | -16,555 | -17,090 | -17,624 | -18,159 |
 | IV. Long-term assets in progress |
|
|
410,973 | 18,530 | 9,866 | 10,068 | 8,110 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
410,973 | 18,530 | 9,866 | 10,068 | 8,110 |
 | IV. Long-term financial investments |
|
|
313,574 | 253,717 | 253,665 | 253,665 | 648,901 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
7,473 | 8,955 | 8,955 | 8,955 | 404,474 |
 | 3. Other investments in equity instruments |
|
|
247,439 | 247,439 | 247,439 | 247,439 | 247,439 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,648 | -2,677 | -2,729 | -2,729 | -3,012 |
 | 5. Investments holding until maturity |
|
|
61,310 | | | | |
 | V. Total other long-term assets |
|
|
70,754 | 71,049 | 70,842 | 77,933 | 68,618 |
 | 1. Long-term prepaid expenses |
|
|
70,754 | 71,049 | 70,842 | 77,933 | 68,618 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,093,321 | 2,160,186 | 2,177,446 | 2,152,532 | 1,802,719 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
866,620 | 892,408 | 896,101 | 859,990 | 391,782 |
 | I. Current liabilities |
|
|
550,718 | 556,116 | 564,983 | 489,968 | 350,474 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
119,831 | 104,793 | 88,586 | 80,161 | 95,853 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
214,123 | 172,955 | 222,601 | 197,686 | 130,368 |
 | 4. Advances from customers |
|
|
20,295 | 26,586 | 2,142 | -4,529 | 13,256 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,888 | 8,445 | 11,143 | 11,307 | 9,593 |
 | 6. Payables to employees |
|
|
35,060 | 14,658 | 26,548 | 27,632 | 26,262 |
 | 7. Short-term accrued expenses |
|
|
28,617 | 28,827 | 29,087 | 42,624 | 27,006 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,981 | 2,329 | 1,414 | 837 | |
 | 11. Other short-term payables |
|
|
108,292 | 111,214 | 122,765 | 117,929 | 38,092 |
 | 12. Provision for short term payables |
|
|
| 77,884 | 43,673 | 2,995 | |
 | 13. Bonus and welfare fund |
|
|
13,632 | 8,424 | 17,023 | 13,325 | 10,044 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
315,901 | 336,292 | 331,118 | 370,023 | 41,307 |
 | 1. Long-term payables to sellers |
|
|
79 | 79 | 79 | 79 | 79 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
880 | 890 | 890 | 890 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
279,953 | 297,957 | 295,177 | 334,082 | 13,482 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
29,747 | 32,027 | 29,633 | 29,633 | 27,747 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
5,243 | 5,339 | 5,339 | 5,339 | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,226,702 | 1,267,778 | 1,281,346 | 1,292,542 | 1,410,937 |
 | I. ShareHolder's equity |
|
|
1,213,335 | 1,254,411 | 1,267,979 | 1,279,175 | 1,397,570 |
 | 1. Owner's investment capital |
|
|
1,101,136 | 1,101,136 | 1,101,136 | 1,101,136 | 1,101,136 |
 | 2. Share capital surplus |
|
|
4,042 | 4,042 | 4,042 | 4,042 | |
 | 3. Bond conversion option |
|
|
| | | | 4,042 |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-41 | -41 | -41 | -41 | -41 |
 | 6. Differences upon asset revaluation |
|
|
-1,053 | -1,053 | -1,053 | -1,053 | 5,687 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
40,153 | 40,153 | 43,480 | 43,480 | 40,610 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-82,115 | -55,300 | -55,565 | -48,862 | 200,682 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-118,880 | -70,929 | -81,596 | -81,596 | -83,821 |
 | - Profit after tax undistributed this period |
|
|
36,764 | 15,629 | 26,031 | 32,734 | 284,503 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
151,213 | 165,474 | 175,980 | 180,473 | 45,453 |
 | II. Funding resources and other funds |
|
|
13,367 | 13,367 | 13,367 | 13,367 | 13,367 |
 | 1. Funding resources |
|
|
13,367 | 13,367 | 13,367 | 13,367 | 13,367 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,093,321 | 2,160,186 | 2,177,446 | 2,152,532 | 1,802,719 |
There is no report.
|
|