|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,678,612 | 1,920,928 | 2,479,938 | 2,718,731 | 2,711,902 |
 | I. Cash and cash equivalents |
|
|
111,465 | 92,173 | 85,728 | 107,242 | 81,009 |
 | 1. Cash |
|
|
111,465 | 92,173 | 85,728 | 107,242 | 81,009 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
893,016 | 1,087,735 | 1,598,844 | 1,842,507 | 1,851,964 |
 | 1. Trading securities |
|
|
2,610 | 2,610 | 2,610 | 2,610 | 2,610 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,015 | -2,095 | -2,102 | -2,045 | -1,988 |
 | 3. Investments holding until maturity |
|
|
892,421 | 1,087,221 | 1,598,337 | 1,841,942 | 1,851,342 |
 | III. Short-term receivables |
|
|
472,857 | 511,240 | 552,196 | 566,887 | 550,478 |
 | 1. Short-term receivables of customers |
|
|
409,650 | 455,265 | 467,348 | 470,101 | 445,460 |
 | 2. Prepayments to suppliers |
|
|
6,529 | 5,457 | 3,012 | 7,439 | 8,139 |
 | 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 |
|
|
57,314 | 51,251 | 82,715 | 90,355 | 97,577 |
 | 7. Provision for doubtful short-term receivables |
|
|
-636 | -732 | -880 | -1,008 | -698 |
 | IV. Inventories |
|
|
166,918 | 210,436 | 209,979 | 174,725 | 195,180 |
 | 1. Inventories |
|
|
166,918 | 210,436 | 209,979 | 174,725 | 195,180 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
34,356 | 19,343 | 33,191 | 27,371 | 33,270 |
 | 1. Short-term prepaid expenses |
|
|
6,969 | 4,087 | 6,800 | 8,993 | 9,628 |
 | 2. Deductible VAT |
|
|
26,647 | 13,766 | 24,003 | 16,665 | 21,968 |
 | 3. Taxes and the State Receivables |
|
|
739 | 1,490 | 2,389 | 1,712 | 1,675 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,046,997 | 1,058,956 | 822,673 | 591,787 | 620,451 |
 | I. Long-term receivables |
|
|
135 | 113 | 113 | 131 | 170 |
 | 1. Long-term customer's receivables |
|
|
30 | | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
105 | 113 | 113 | 131 | 170 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
281,867 | 293,641 | 287,784 | 289,207 | 294,781 |
 | 1. Tangible fixed assets |
|
|
215,799 | 223,062 | 217,374 | 218,477 | 224,220 |
 | - Cost |
|
|
946,247 | 963,161 | 966,710 | 976,790 | 988,685 |
 | - Accumulated depreciation |
|
|
-730,448 | -740,099 | -749,336 | -758,313 | -764,465 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
66,068 | 70,579 | 70,410 | 70,730 | 70,561 |
 | - Cost |
|
|
80,718 | 87,675 | 87,675 | 88,165 | 88,165 |
 | - Accumulated depreciation |
|
|
-14,650 | -17,096 | -17,265 | -17,435 | -17,604 |
 | III. Real Estate Investments |
|
|
6,141 | | | | |
 | - Cost |
|
|
9,043 | | | | |
 | - Accumulated depreciation |
|
|
-2,902 | | | | |
 | IV. Long-term assets in progress |
|
|
12,450 | 8,441 | 9,979 | 8,066 | 3,225 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
12,450 | 8,441 | 9,979 | 8,066 | 3,225 |
 | IV. Long-term financial investments |
|
|
500,400 | 500,400 | 253,400 | | |
 | 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 |
|
|
500,400 | 500,400 | 253,400 | | |
 | V. Total other long-term assets |
|
|
246,003 | 256,362 | 271,398 | 294,383 | 322,275 |
 | 1. Long-term prepaid expenses |
|
|
241,093 | 251,567 | 266,133 | 288,656 | 315,705 |
 | 2. Deferred income tax assets |
|
|
4,910 | 4,795 | 5,265 | 5,727 | 6,570 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,725,609 | 2,979,884 | 3,302,611 | 3,310,517 | 3,332,353 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,861,523 | 2,095,855 | 2,398,155 | 2,482,589 | 2,476,248 |
 | I. Current liabilities |
|
|
1,794,616 | 2,020,853 | 2,310,377 | 2,381,411 | 2,356,589 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
968,342 | 1,171,192 | 1,484,000 | 1,503,518 | 1,342,879 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
685,392 | 722,781 | 698,346 | 658,755 | 850,680 |
 | 4. Advances from customers |
|
|
22,037 | 25,092 | 22,937 | 22,613 | 20,547 |
 | 5. Taxes and other payables to the State Budget |
|
|
19,042 | 16,585 | 21,149 | 16,598 | 14,908 |
 | 6. Payables to employees |
|
|
46,097 | 56,457 | 34,010 | 57,014 | 73,935 |
 | 7. Short-term accrued expenses |
|
|
24,262 | 4,812 | 10,860 | 8,756 | 13,224 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
64 | 51 | | 8 | 8 |
 | 11. Other short-term payables |
|
|
17,087 | 12,668 | 29,920 | 83,995 | 17,184 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
12,292 | 11,215 | 9,154 | 30,155 | 23,224 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
66,906 | 75,003 | 87,779 | 101,178 | 119,658 |
 | 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 |
|
|
66,906 | 75,003 | 87,779 | 101,178 | 119,658 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
864,086 | 884,029 | 904,456 | 827,929 | 856,105 |
 | I. ShareHolder's equity |
|
|
864,086 | 884,029 | 904,456 | 827,929 | 856,105 |
 | 1. Owner's investment capital |
|
|
603,426 | 603,426 | 603,426 | 603,426 | 603,426 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-50 | -50 | -50 | -50 | -50 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
156,675 | 156,675 | 156,675 | 156,675 | 156,675 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
89,644 | 108,348 | 133,250 | 56,148 | 83,290 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-291 | -291 | 107,730 | -381 | -381 |
 | - Profit after tax undistributed this period |
|
|
89,936 | 108,639 | 25,521 | 56,528 | 83,671 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
14,390 | 15,630 | 11,154 | 11,730 | 12,764 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,725,609 | 2,979,884 | 3,302,611 | 3,310,517 | 3,332,353 |
There is no report.
|
|