|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
252,236 | 276,661 | 247,028 | 193,650 | 239,814 |
 | I. Cash and cash equivalents |
|
|
13,094 | 34,281 | 64,846 | 10,572 | 8,891 |
 | 1. Cash |
|
|
12,694 | 32,081 | 64,846 | 9,572 | 6,391 |
 | 2. Cash equivalents |
|
|
400 | 2,200 | | 1,000 | 2,500 |
 | II. Short-term financial investments |
|
|
36,900 | 28,300 | 30,840 | 31,440 | 30,210 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
36,900 | 28,300 | 30,840 | 31,440 | 30,210 |
 | III. Short-term receivables |
|
|
150,728 | 145,713 | 98,435 | 93,048 | 124,436 |
 | 1. Short-term receivables of customers |
|
|
36,912 | 51,004 | 9,683 | 16,300 | 42,929 |
 | 2. Prepayments to suppliers |
|
|
33,505 | 36,348 | 31,438 | 23,914 | 27,612 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
39,709 | 47,891 | 47,209 | 47,209 | 47,209 |
 | 6. Other short-term receivables |
|
|
48,280 | 18,152 | 17,980 | 13,366 | 14,695 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,678 | -7,681 | -7,876 | -7,741 | -8,010 |
 | IV. Inventories |
|
|
47,774 | 64,862 | 49,547 | 53,764 | 69,129 |
 | 1. Inventories |
|
|
47,774 | 64,862 | 49,547 | 53,764 | 69,129 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,740 | 3,506 | 3,360 | 4,826 | 7,148 |
 | 1. Short-term prepaid expenses |
|
|
403 | 1,065 | 691 | 651 | 673 |
 | 2. Deductible VAT |
|
|
2,807 | 1,778 | 2,597 | 4,084 | 6,228 |
 | 3. Taxes and the State Receivables |
|
|
530 | 662 | 71 | 92 | 246 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
503,146 | 474,035 | 507,169 | 513,186 | 515,993 |
 | I. Long-term receivables |
|
|
9,076 | 8,862 | 8,862 | 6,886 | 6,775 |
 | 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 |
|
|
9,076 | 8,862 | 8,862 | 6,886 | 6,775 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
57,386 | 55,662 | 60,457 | 58,656 | 57,263 |
 | 1. Tangible fixed assets |
|
|
47,410 | 45,763 | 50,635 | 48,912 | 47,595 |
 | - Cost |
|
|
187,580 | 187,720 | 194,303 | 194,378 | 194,866 |
 | - Accumulated depreciation |
|
|
-140,169 | -141,957 | -143,668 | -145,466 | -147,271 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
9,976 | 9,899 | 9,822 | 9,744 | 9,667 |
 | - Cost |
|
|
13,661 | 13,661 | 13,607 | 13,607 | 13,607 |
 | - Accumulated depreciation |
|
|
-3,685 | -3,762 | -3,786 | -3,863 | -3,940 |
 | III. Real Estate Investments |
|
|
30,428 | 30,072 | 30,386 | 30,019 | 29,652 |
 | - Cost |
|
|
86,358 | 86,358 | 87,037 | 87,037 | 87,037 |
 | - Accumulated depreciation |
|
|
-55,930 | -56,286 | -56,650 | -57,017 | -57,384 |
 | IV. Long-term assets in progress |
|
|
257,735 | 236,369 | 266,499 | 276,655 | 282,883 |
 | 1. Costs of long-term production, business in progress |
|
|
255,527 | 234,831 | 264,288 | 268,575 | 272,688 |
 | 2. Costs of construction in progress |
|
|
2,207 | 1,538 | 2,211 | 8,080 | 10,195 |
 | IV. Long-term financial investments |
|
|
135,142 | 130,142 | 127,131 | 127,131 | 125,396 |
 | 1. Investment in subsidiaries |
|
|
554 | | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
130,716 | 126,270 | 123,259 | 123,259 | 121,525 |
 | 3. Other investments in equity instruments |
|
|
7,512 | 7,512 | 7,512 | 7,512 | 7,512 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,640 | -3,640 | -3,640 | -3,640 | -3,640 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
13,380 | 12,928 | 13,836 | 13,840 | 14,025 |
 | 1. Long-term prepaid expenses |
|
|
12,960 | 12,521 | 13,798 | 13,786 | 14,006 |
 | 2. Deferred income tax assets |
|
|
420 | 408 | 38 | 54 | 19 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
755,382 | 750,696 | 754,197 | 706,836 | 755,807 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
298,757 | 297,732 | 292,155 | 269,138 | 304,617 |
 | I. Current liabilities |
|
|
216,699 | 217,110 | 212,370 | 190,667 | 226,860 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
126,921 | 160,384 | 155,254 | 143,084 | 164,645 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
16,039 | 13,920 | 23,943 | 12,815 | 23,220 |
 | 4. Advances from customers |
|
|
398 | 2,166 | 1,148 | 5,509 | 6,517 |
 | 5. Taxes and other payables to the State Budget |
|
|
40,579 | 1,756 | 2,791 | 3,418 | 4,629 |
 | 6. Payables to employees |
|
|
12,699 | 3,145 | 2,629 | 2,993 | 5,660 |
 | 7. Short-term accrued expenses |
|
|
2,058 | 11,744 | 8,921 | 4,086 | 6,550 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
7,423 | 7,233 | 7,443 | 7,285 | 7,160 |
 | 11. Other short-term payables |
|
|
9,792 | 11,928 | 8,523 | 10,152 | 7,413 |
 | 12. Provision for short term payables |
|
|
| 3,364 | | | |
 | 13. Bonus and welfare fund |
|
|
791 | 1,470 | 1,718 | 1,325 | 1,066 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
82,058 | 80,622 | 79,785 | 78,471 | 77,756 |
 | 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 |
|
|
4,937 | 4,937 | 4,937 | 4,937 | 4,937 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
224 | 109 | | | |
 | 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 |
|
|
76,897 | 75,576 | 74,848 | 73,534 | 72,819 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
456,625 | 452,964 | 462,042 | 437,698 | 451,190 |
 | I. ShareHolder's equity |
|
|
456,625 | 452,964 | 462,042 | 437,698 | 451,190 |
 | 1. Owner's investment capital |
|
|
275,000 | 275,000 | 275,000 | 275,000 | 275,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-21,080 | -20,885 | -18,861 | -18,861 | -18,861 |
 | 8. Investment and development funds |
|
|
12,958 | 12,958 | 12,958 | 12,958 | 12,958 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
76,411 | 78,808 | 79,324 | 53,428 | 64,700 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
20,329 | 76,003 | 72,408 | 44,908 | 44,908 |
 | - Profit after tax undistributed this period |
|
|
56,082 | 2,804 | 6,916 | 8,520 | 19,792 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
113,336 | 107,084 | 113,620 | 115,172 | 117,392 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
755,382 | 750,696 | 754,197 | 706,836 | 755,807 |
There is no report.
|
|