|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,125,846 | 1,001,516 | 1,218,110 | 1,521,866 | 1,525,489 |
 | I. Cash and cash equivalents |
|
|
57,041 | 54,364 | 49,158 | 70,965 | 69,532 |
 | 1. Cash |
|
|
17,525 | 22,209 | 7,068 | 17,762 | 14,039 |
 | 2. Cash equivalents |
|
|
39,516 | 32,155 | 42,090 | 53,203 | 55,493 |
 | II. Short-term financial investments |
|
|
185,072 | 95,801 | 124,591 | 134,870 | 142,318 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
185,072 | 95,801 | 124,591 | 134,870 | 142,318 |
 | III. Short-term receivables |
|
|
539,436 | 572,325 | 752,055 | 854,894 | 936,488 |
 | 1. Short-term receivables of customers |
|
|
321,504 | 336,464 | 406,684 | 517,240 | 497,025 |
 | 2. Prepayments to suppliers |
|
|
110,980 | 87,666 | 93,321 | 124,490 | 137,975 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
52,882 | 73,103 | 67,900 | 74,090 | 80,290 |
 | 6. Other short-term receivables |
|
|
122,375 | 143,809 | 235,569 | 207,198 | 289,322 |
 | 7. Provision for doubtful short-term receivables |
|
|
-68,305 | -68,717 | -51,419 | -68,124 | -68,124 |
 | IV. Inventories |
|
|
268,102 | 209,087 | 216,276 | 371,582 | 263,675 |
 | 1. Inventories |
|
|
274,015 | 210,808 | 217,929 | 375,867 | 267,964 |
 | 2. Provision for decline in value of inventories |
|
|
-5,913 | -1,721 | -1,653 | -4,285 | -4,289 |
 | V. Other current assets |
|
|
76,196 | 69,938 | 76,030 | 89,555 | 113,476 |
 | 1. Short-term prepaid expenses |
|
|
5,530 | 10,854 | 13,335 | 14,152 | 9,693 |
 | 2. Deductible VAT |
|
|
70,617 | 59,043 | 61,717 | 75,330 | 103,629 |
 | 3. Taxes and the State Receivables |
|
|
50 | 41 | 978 | 73 | 153 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,034,882 | 1,040,665 | 1,029,507 | 1,065,649 | 1,069,589 |
 | I. Long-term receivables |
|
|
133,224 | 132,740 | 134,129 | 148,407 | 135,906 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | 11,600 | |
 | 5. Other long-term receivables |
|
|
133,224 | 132,740 | 134,129 | 136,807 | 135,906 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
656,785 | 673,970 | 651,328 | 674,597 | 691,665 |
 | 1. Tangible fixed assets |
|
|
503,612 | 510,292 | 495,234 | 520,714 | 534,282 |
 | - Cost |
|
|
802,196 | 825,116 | 826,162 | 868,248 | 899,501 |
 | - Accumulated depreciation |
|
|
-298,585 | -314,824 | -330,928 | -347,535 | -365,219 |
 | 2. Fixed assets of financial leasing |
|
|
62,909 | 60,808 | 68,274 | 67,287 | 72,009 |
 | - Cost |
|
|
71,001 | 71,001 | 80,569 | 81,757 | 88,953 |
 | - Accumulated depreciation |
|
|
-8,092 | -10,193 | -12,294 | -14,470 | -16,944 |
 | 3. Intangible fixed assets |
|
|
90,264 | 102,871 | 87,819 | 86,597 | 85,374 |
 | - Cost |
|
|
106,647 | 120,536 | 106,647 | 106,647 | 106,647 |
 | - Accumulated depreciation |
|
|
-16,383 | -17,665 | -18,827 | -20,050 | -21,272 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
12,932 | 5,928 | 9,677 | 15,570 | 11,984 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
12,932 | 5,928 | 9,677 | 15,570 | 11,984 |
 | IV. Long-term financial investments |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | 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 |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | V. Total other long-term assets |
|
|
49,072 | 50,324 | 61,840 | 59,709 | 67,835 |
 | 1. Long-term prepaid expenses |
|
|
49,072 | 50,324 | 61,840 | 59,709 | 67,835 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
180,869 | 175,701 | 170,533 | 165,366 | 160,198 |
 | TOTAL ASSETS |
|
|
2,160,728 | 2,042,181 | 2,247,618 | 2,587,515 | 2,595,077 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,195,583 | 1,057,170 | 1,251,160 | 1,555,978 | 1,597,465 |
 | I. Current liabilities |
|
|
1,110,585 | 868,887 | 1,058,945 | 1,388,305 | 1,268,688 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
881,173 | 688,801 | 864,748 | 1,033,768 | 1,028,693 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
68,105 | 56,273 | 76,976 | 215,565 | 93,866 |
 | 4. Advances from customers |
|
|
18,889 | 11,352 | 5,113 | 21,177 | 13,248 |
 | 5. Taxes and other payables to the State Budget |
|
|
55,785 | 45,749 | 23,466 | 32,294 | 47,206 |
 | 6. Payables to employees |
|
|
9,098 | 1,412 | 16,922 | 20,750 | 16,335 |
 | 7. Short-term accrued expenses |
|
|
50,289 | 42,382 | 42,472 | 44,919 | 55,238 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 89 | 70 | 51 |
 | 11. Other short-term payables |
|
|
15,139 | 13,960 | 28,882 | 15,984 | 10,275 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
12,108 | 8,959 | 277 | 3,777 | 3,777 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
84,997 | 188,284 | 192,216 | 167,673 | 328,777 |
 | 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 |
|
|
61,585 | 157,481 | 160,872 | 133,333 | 294,997 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
23,412 | 30,802 | 31,056 | 34,052 | 33,492 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | 288 | 288 | 288 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
965,146 | 985,010 | 996,457 | 1,031,537 | 997,612 |
 | I. ShareHolder's equity |
|
|
965,146 | 985,010 | 996,457 | 1,031,537 | 997,612 |
 | 1. Owner's investment capital |
|
|
653,043 | 653,043 | 653,043 | 653,043 | 627,043 |
 | 2. Share capital surplus |
|
|
21,221 | 21,221 | 21,221 | 21,221 | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
37,102 | 32,218 | 31,005 | 29,647 | 28,260 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
252,736 | 277,625 | 290,217 | 326,593 | 341,194 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
160,788 | 159,706 | 277,307 | 255,098 | 225,982 |
 | - Profit after tax undistributed this period |
|
|
91,948 | 117,918 | 12,911 | 71,495 | 115,212 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,045 | 905 | 972 | 1,034 | 1,117 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,160,728 | 2,042,181 | 2,247,618 | 2,587,515 | 2,595,077 |
There is no report.
|
|