|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,549,956 | 2,404,099 | 2,515,776 | 2,614,336 | 3,063,257 |
 | I. Cash and cash equivalents |
|
|
236,266 | 37,760 | 34,517 | 94,933 | 212,665 |
 | 1. Cash |
|
|
236,266 | 37,760 | 13,517 | 63,933 | 211,665 |
 | 2. Cash equivalents |
|
|
| | 21,000 | 31,000 | 1,000 |
 | II. Short-term financial investments |
|
|
1,999 | 10,249 | 10,884 | 15,884 | 48,749 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,999 | 10,249 | 10,884 | 15,884 | 48,749 |
 | III. Short-term receivables |
|
|
1,686,700 | 1,660,476 | 1,692,989 | 1,720,862 | 1,918,961 |
 | 1. Short-term receivables of customers |
|
|
1,189,261 | 1,107,395 | 1,095,598 | 1,048,595 | 1,132,009 |
 | 2. Prepayments to suppliers |
|
|
344,593 | 388,860 | 479,135 | 548,010 | 640,567 |
 | 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 |
|
|
160,264 | 172,015 | 126,049 | 132,050 | 154,687 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,417 | -7,794 | -7,794 | -7,794 | -8,303 |
 | IV. Inventories |
|
|
619,953 | 686,565 | 764,595 | 770,605 | 861,679 |
 | 1. Inventories |
|
|
619,953 | 686,565 | 764,595 | 770,605 | 861,679 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
5,039 | 9,049 | 12,791 | 12,052 | 21,203 |
 | 1. Short-term prepaid expenses |
|
|
4,041 | 2,946 | 2,224 | 1,598 | 1,624 |
 | 2. Deductible VAT |
|
|
926 | 4,881 | 6,513 | 5,536 | 12,016 |
 | 3. Taxes and the State Receivables |
|
|
71 | 1,222 | 4,054 | 4,918 | 7,562 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
680,587 | 677,440 | 690,680 | 699,406 | 668,436 |
 | I. Long-term receivables |
|
|
854 | 293 | 293 | 293 | 293 |
 | 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 |
|
|
854 | 293 | 293 | 293 | 293 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
312,177 | 339,705 | 338,753 | 333,873 | 332,313 |
 | 1. Tangible fixed assets |
|
|
307,353 | 337,720 | 336,864 | 332,081 | 330,257 |
 | - Cost |
|
|
401,241 | 439,131 | 442,957 | 443,012 | 420,480 |
 | - Accumulated depreciation |
|
|
-93,888 | -101,412 | -106,094 | -110,931 | -90,223 |
 | 2. Fixed assets of financial leasing |
|
|
4,532 | 1,733 | 1,677 | 1,620 | 1,563 |
 | - Cost |
|
|
5,208 | 1,810 | 1,810 | 1,810 | 1,810 |
 | - Accumulated depreciation |
|
|
-676 | -77 | -133 | -190 | -247 |
 | 3. Intangible fixed assets |
|
|
292 | 253 | 213 | 173 | 493 |
 | - Cost |
|
|
1,433 | 1,433 | 1,433 | 1,433 | 1,796 |
 | - Accumulated depreciation |
|
|
-1,141 | -1,180 | -1,220 | -1,260 | -1,303 |
 | III. Real Estate Investments |
|
|
67,013 | 66,470 | 88,090 | 98,711 | 98,160 |
 | - Cost |
|
|
77,144 | 77,144 | 99,299 | 110,474 | 110,474 |
 | - Accumulated depreciation |
|
|
-10,132 | -10,674 | -11,209 | -11,764 | -12,314 |
 | IV. Long-term assets in progress |
|
|
1,498 | 3,912 | 1,458 | 1,458 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,498 | 3,912 | 1,458 | 1,458 | |
 | IV. Long-term financial investments |
|
|
244,837 | 245,366 | 245,470 | 248,314 | 216,228 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
209,512 | 210,041 | 210,145 | 212,989 | 215,903 |
 | 3. Other investments in equity instruments |
|
|
25 | 25 | 25 | 25 | 25 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
35,300 | 35,300 | 35,300 | 35,300 | 300 |
 | V. Total other long-term assets |
|
|
54,208 | 21,693 | 16,616 | 16,757 | 21,442 |
 | 1. Long-term prepaid expenses |
|
|
49,448 | 17,053 | 12,096 | 12,357 | 17,162 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
4,760 | 4,640 | 4,520 | 4,400 | 4,280 |
 | TOTAL ASSETS |
|
|
3,230,543 | 3,081,538 | 3,206,456 | 3,313,742 | 3,731,693 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,569,326 | 2,419,054 | 2,542,854 | 2,642,890 | 3,047,649 |
 | I. Current liabilities |
|
|
2,449,156 | 2,304,007 | 2,432,063 | 2,536,357 | 2,944,152 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,302,650 | 1,206,378 | 1,270,853 | 1,328,130 | 1,323,307 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
750,181 | 640,941 | 651,871 | 603,623 | 760,814 |
 | 4. Advances from customers |
|
|
339,266 | 417,620 | 457,497 | 568,814 | 807,780 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,013 | 4,380 | 3,372 | 4,743 | 7,108 |
 | 6. Payables to employees |
|
|
17,668 | 9,903 | 10,449 | 6,530 | 25,285 |
 | 7. Short-term accrued expenses |
|
|
344 | 415 | 486 | 486 | 409 |
 | 8. Short-term intercompany payables |
|
|
| | | 471 | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
522 | 522 | 1,672 | 964 | 240 |
 | 11. Other short-term payables |
|
|
29,037 | 22,579 | 34,636 | 22,714 | 19,563 |
 | 12. Provision for short term payables |
|
|
288 | 111 | 111 | 111 | 84 |
 | 13. Bonus and welfare fund |
|
|
2,187 | 1,157 | 1,116 | -228 | -437 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
120,170 | 115,047 | 110,790 | 106,534 | 103,497 |
 | 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 |
|
|
119,781 | 114,657 | 110,401 | 106,144 | 103,108 |
 | 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 |
|
|
390 | 390 | 390 | 390 | 390 |
 | B. OWNER'S EQUITY |
|
|
661,217 | 662,485 | 663,602 | 670,852 | 684,043 |
 | I. ShareHolder's equity |
|
|
661,217 | 662,485 | 663,602 | 670,852 | 684,043 |
 | 1. Owner's investment capital |
|
|
506,819 | 506,819 | 506,819 | 506,819 | 506,819 |
 | 2. Share capital surplus |
|
|
67,568 | 67,568 | | 67,568 | 67,568 |
 | 3. Bond conversion option |
|
|
| | 67,568 | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
14,529 | 14,529 | 14,863 | 14,863 | 14,863 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
37,101 | 38,809 | 40,190 | 46,933 | 59,178 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
32,184 | 37,114 | 36,779 | 36,779 | 36,778 |
 | - Profit after tax undistributed this period |
|
|
4,917 | 1,695 | 3,410 | 10,153 | 22,400 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
35,200 | 34,760 | 34,162 | 34,669 | 35,615 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,230,543 | 3,081,538 | 3,206,456 | 3,313,742 | 3,731,693 |
There is no report.
|
|