|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,540,765 | 1,866,332 | 2,169,196 | 2,053,473 | 2,002,642 |
 | I. Cash and cash equivalents |
|
|
141,255 | 101,294 | 160,567 | 238,435 | 246,427 |
 | 1. Cash |
|
|
21,255 | 51,294 | 28,753 | 18,435 | 16,427 |
 | 2. Cash equivalents |
|
|
120,000 | 50,000 | 131,814 | 220,000 | 230,000 |
 | II. Short-term financial investments |
|
|
256,626 | 330,014 | 309,621 | 259,434 | 242,520 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
256,626 | 330,014 | 309,621 | 259,434 | 242,520 |
 | III. Short-term receivables |
|
|
417,890 | 575,128 | 717,018 | 617,393 | 650,405 |
 | 1. Short-term receivables of customers |
|
|
331,966 | 523,024 | 654,907 | 560,902 | 522,608 |
 | 2. Prepayments to suppliers |
|
|
37,779 | 8,548 | 23,723 | 18,959 | 90,140 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
35,096 | 35,914 | 27,114 | 32,714 | 28,703 |
 | 6. Other short-term receivables |
|
|
17,739 | 12,335 | 15,240 | 8,784 | 12,920 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,690 | -4,694 | -3,966 | -3,966 | -3,966 |
 | IV. Inventories |
|
|
722,975 | 845,794 | 965,095 | 931,112 | 857,762 |
 | 1. Inventories |
|
|
727,147 | 850,007 | 970,739 | 933,495 | 861,186 |
 | 2. Provision for decline in value of inventories |
|
|
-4,172 | -4,213 | -5,645 | -2,382 | -3,424 |
 | V. Other current assets |
|
|
2,020 | 14,103 | 16,896 | 7,098 | 5,529 |
 | 1. Short-term prepaid expenses |
|
|
1,979 | 5,160 | 4,522 | 2,583 | 1,740 |
 | 2. Deductible VAT |
|
|
| 8,903 | 12,334 | 4,475 | 3,789 |
 | 3. Taxes and the State Receivables |
|
|
41 | 40 | 40 | 41 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
174,592 | 170,392 | 168,693 | 213,120 | 223,633 |
 | I. Long-term receivables |
|
|
2,167 | 2,167 | 2,352 | 2,391 | 2,280 |
 | 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 |
|
|
2,167 | 2,167 | 2,352 | 2,391 | 2,280 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
94,609 | 91,668 | 88,778 | 86,052 | 96,626 |
 | 1. Tangible fixed assets |
|
|
88,113 | 85,321 | 82,581 | 79,992 | 77,820 |
 | - Cost |
|
|
179,098 | 179,208 | 179,227 | 178,759 | 177,384 |
 | - Accumulated depreciation |
|
|
-90,985 | -93,887 | -96,646 | -98,767 | -99,564 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
6,496 | 6,347 | 6,198 | 6,060 | 18,806 |
 | - Cost |
|
|
8,687 | 8,687 | 8,687 | 8,687 | 21,687 |
 | - Accumulated depreciation |
|
|
-2,191 | -2,340 | -2,489 | -2,627 | -2,881 |
 | III. Real Estate Investments |
|
|
| | | | 48,127 |
 | - Cost |
|
|
| | | | 48,127 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
592 | 474 | 2,039 | 50,727 | 3,103 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
592 | 474 | 2,039 | 50,727 | 3,103 |
 | IV. Long-term financial investments |
|
|
48,135 | 48,784 | 48,952 | 49,024 | 49,168 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
28,135 | 28,784 | 28,952 | 29,024 | 29,168 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | V. Total other long-term assets |
|
|
29,089 | 27,299 | 26,571 | 24,926 | 24,328 |
 | 1. Long-term prepaid expenses |
|
|
5,535 | 2,819 | 2,677 | 2,562 | 2,397 |
 | 2. Deferred income tax assets |
|
|
3,648 | 5,393 | 5,624 | 4,913 | 5,297 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
19,906 | 19,088 | 18,270 | 17,452 | 16,634 |
 | TOTAL ASSETS |
|
|
1,715,357 | 2,036,724 | 2,337,889 | 2,266,593 | 2,226,275 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,285,514 | 1,578,235 | 1,866,659 | 1,791,371 | 1,748,887 |
 | I. Current liabilities |
|
|
1,263,456 | 1,576,744 | 1,864,633 | 1,789,289 | 1,746,461 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,137,307 | 1,071,283 | 1,239,826 | 1,425,015 | 1,510,764 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
77,672 | 383,481 | 551,387 | 308,871 | 167,083 |
 | 4. Advances from customers |
|
|
13,561 | 14,207 | 12,992 | 12,699 | 29,466 |
 | 5. Taxes and other payables to the State Budget |
|
|
18,225 | 18,064 | 22,458 | 18,454 | 21,813 |
 | 6. Payables to employees |
|
|
4,276 | 3,572 | 4,903 | 4,909 | 4,788 |
 | 7. Short-term accrued expenses |
|
|
7,234 | 7,170 | 24,365 | 14,008 | 3,175 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 56 | | 45 | |
 | 11. Other short-term payables |
|
|
3,321 | 74,383 | 3,818 | 2,916 | 2,983 |
 | 12. Provision for short term payables |
|
|
556 | 3,224 | 3,580 | 1,068 | 5,085 |
 | 13. Bonus and welfare fund |
|
|
1,304 | 1,304 | 1,304 | 1,304 | 1,304 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
22,058 | 1,491 | 2,026 | 2,082 | 2,426 |
 | 1. Long-term payables to sellers |
|
|
20,774 | | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | 660 | 720 | 840 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,284 | 1,491 | 1,366 | 1,363 | 1,586 |
 | 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 |
|
|
429,843 | 458,489 | 471,230 | 475,222 | 477,388 |
 | I. ShareHolder's equity |
|
|
429,843 | 458,489 | 471,230 | 475,222 | 477,388 |
 | 1. Owner's investment capital |
|
|
341,778 | 357,601 | 386,202 | 386,202 | 386,202 |
 | 2. Share capital surplus |
|
|
5,348 | 5,348 | 5,348 | 5,348 | 5,148 |
 | 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 |
|
|
9,828 | 9,828 | 11,175 | 11,175 | 11,175 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
53,078 | 69,098 | 52,673 | 51,871 | 54,672 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
25,293 | 52,253 | 22,317 | 22,301 | 22,301 |
 | - Profit after tax undistributed this period |
|
|
27,785 | 16,845 | 30,357 | 29,570 | 32,370 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
19,811 | 16,615 | 15,831 | 20,626 | 20,190 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,715,357 | 2,036,724 | 2,337,889 | 2,266,593 | 2,226,275 |
There is no report.
|
|