|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,769,303 | 1,582,728 | 1,871,823 | 1,673,469 | 1,521,580 |
 | I. Cash and cash equivalents |
|
|
931,976 | 627,357 | 920,991 | 841,786 | 637,394 |
 | 1. Cash |
|
|
175,176 | 209,357 | 212,791 | 223,586 | 235,394 |
 | 2. Cash equivalents |
|
|
756,800 | 418,000 | 708,200 | 618,200 | 402,000 |
 | II. Short-term financial investments |
|
|
58,474 | 58,596 | 58,019 | 58,019 | 188,019 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
58,474 | 58,596 | 58,019 | 58,019 | 188,019 |
 | III. Short-term receivables |
|
|
613,914 | 708,154 | 732,154 | 600,725 | 508,993 |
 | 1. Short-term receivables of customers |
|
|
585,492 | 707,889 | 727,565 | 611,431 | 527,833 |
 | 2. Prepayments to suppliers |
|
|
32,891 | 40,704 | 34,550 | 32,380 | 22,325 |
 | 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 |
|
|
49,413 | 13,443 | 24,341 | 11,217 | 10,658 |
 | 7. Provision for doubtful short-term receivables |
|
|
-53,882 | -53,882 | -54,303 | -54,303 | -51,823 |
 | IV. Inventories |
|
|
122,161 | 137,577 | 118,916 | 129,014 | 134,608 |
 | 1. Inventories |
|
|
125,344 | 140,049 | 122,019 | 131,453 | 136,447 |
 | 2. Provision for decline in value of inventories |
|
|
-3,183 | -2,472 | -3,103 | -2,438 | -1,840 |
 | V. Other current assets |
|
|
42,778 | 51,044 | 41,744 | 43,925 | 52,567 |
 | 1. Short-term prepaid expenses |
|
|
6,450 | 18,954 | 13,671 | 12,303 | 11,273 |
 | 2. Deductible VAT |
|
|
35,126 | 30,888 | 26,056 | 30,276 | 39,561 |
 | 3. Taxes and the State Receivables |
|
|
1,203 | 1,203 | 2,017 | 1,346 | 1,734 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,072,115 | 1,040,679 | 1,005,291 | 993,868 | 1,033,300 |
 | I. Long-term receivables |
|
|
3,240 | 3,240 | 3,776 | 20,267 | 19,924 |
 | 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 |
|
|
3,240 | 3,240 | 3,776 | 20,267 | 19,924 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
382,439 | 366,246 | 351,809 | 339,250 | 330,338 |
 | 1. Tangible fixed assets |
|
|
356,613 | 340,723 | 326,589 | 310,898 | 302,272 |
 | - Cost |
|
|
2,079,375 | 2,080,424 | 2,086,890 | 2,086,909 | 2,096,608 |
 | - Accumulated depreciation |
|
|
-1,722,762 | -1,739,701 | -1,760,301 | -1,776,010 | -1,794,336 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
25,827 | 25,523 | 25,220 | 28,352 | 28,067 |
 | - Cost |
|
|
43,822 | 43,822 | 43,822 | 47,332 | 47,651 |
 | - Accumulated depreciation |
|
|
-17,995 | -18,299 | -18,602 | -18,980 | -19,585 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
38,966 | 39,164 | 34,799 | 33,111 | 40,682 |
 | 1. Costs of long-term production, business in progress |
|
|
| 39,164 | 34,799 | | |
 | 2. Costs of construction in progress |
|
|
38,966 | | | 33,111 | 40,682 |
 | IV. Long-term financial investments |
|
|
| | 1,030 | 1,030 | 1,030 |
 | 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 |
|
|
| | 1,030 | 1,030 | 1,030 |
 | V. Total other long-term assets |
|
|
647,470 | 632,029 | 613,877 | 600,211 | 641,325 |
 | 1. Long-term prepaid expenses |
|
|
633,774 | 618,253 | 601,317 | 587,733 | 626,029 |
 | 2. Deferred income tax assets |
|
|
13,696 | 13,775 | 12,559 | 12,477 | 15,296 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,841,418 | 2,623,406 | 2,877,113 | 2,667,337 | 2,554,880 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,826,677 | 1,579,891 | 1,899,506 | 1,653,506 | 1,536,134 |
 | I. Current liabilities |
|
|
1,668,183 | 1,431,074 | 1,759,962 | 1,529,206 | 1,424,247 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
528,524 | 257,450 | 552,376 | 438,144 | 448,847 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
848,890 | 852,748 | 878,742 | 791,718 | 722,799 |
 | 4. Advances from customers |
|
|
7,320 | 7,348 | 6,460 | 8,184 | 18,186 |
 | 5. Taxes and other payables to the State Budget |
|
|
16,896 | 5,688 | 8,208 | 9,243 | 4,981 |
 | 6. Payables to employees |
|
|
56,470 | 58,129 | 67,392 | 68,565 | 70,398 |
 | 7. Short-term accrued expenses |
|
|
192,786 | 236,690 | 234,670 | 199,973 | 131,668 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,652 | 6,148 | 6,982 | 8,738 | 8,561 |
 | 12. Provision for short term payables |
|
|
| | | | 9,476 |
 | 13. Bonus and welfare fund |
|
|
10,645 | 6,872 | 5,132 | 4,641 | 9,330 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
158,494 | 148,817 | 139,544 | 124,300 | 111,886 |
 | 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 |
|
|
146,399 | 139,141 | 132,287 | 119,462 | 109,467 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
12,095 | 9,676 | 7,257 | 4,838 | 2,419 |
 | 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 |
|
|
1,014,742 | 1,043,516 | 977,608 | 1,013,831 | 1,018,747 |
 | I. ShareHolder's equity |
|
|
1,014,742 | 1,043,516 | 977,608 | 1,013,831 | 1,018,747 |
 | 1. Owner's investment capital |
|
|
500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
 | 2. Share capital surplus |
|
|
45,594 | 45,594 | 45,594 | 45,594 | 45,594 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-12 | -12 | -12 | -12 | -12 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
362,934 | 362,934 | 362,934 | 362,934 | 362,934 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
106,225 | 134,999 | 69,091 | 105,314 | 110,230 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,259 | 106,225 | 6,228 | 6,228 | 1,681 |
 | - Profit after tax undistributed this period |
|
|
104,967 | 28,774 | 62,863 | 99,087 | 108,549 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,841,418 | 2,623,406 | 2,877,113 | 2,667,337 | 2,554,880 |
There is no report.
|
|