|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,344,121 | 1,151,194 | 1,085,839 | 979,163 | 1,508,510 |
 | I. Cash and cash equivalents |
|
|
111,291 | 101,388 | 73,009 | 43,357 | 138,845 |
 | 1. Cash |
|
|
111,291 | 98,316 | 68,346 | 40,785 | 129,846 |
 | 2. Cash equivalents |
|
|
| 3,072 | 4,663 | 2,572 | 8,999 |
 | II. Short-term financial investments |
|
|
73 | 5,146 | 6,218 | 5,146 | 73 |
 | 1. Trading securities |
|
|
73 | 73 | 73 | 73 | 73 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 5,073 | 6,145 | 5,073 | |
 | III. Short-term receivables |
|
|
809,578 | 607,541 | 576,543 | 555,901 | 932,937 |
 | 1. Short-term receivables of customers |
|
|
743,239 | 509,093 | 503,936 | 454,412 | 873,955 |
 | 2. Prepayments to suppliers |
|
|
17,248 | 52,928 | 29,149 | 58,024 | 11,422 |
 | 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 |
|
|
61,585 | 58,250 | 56,284 | 56,257 | 60,518 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,493 | -12,730 | -12,827 | -12,791 | -12,959 |
 | IV. Inventories |
|
|
414,694 | 417,147 | 410,964 | 354,701 | 420,894 |
 | 1. Inventories |
|
|
433,241 | 461,472 | 455,240 | 399,002 | 465,638 |
 | 2. Provision for decline in value of inventories |
|
|
-18,547 | -44,326 | -44,276 | -44,300 | -44,744 |
 | V. Other current assets |
|
|
8,486 | 19,972 | 19,106 | 20,057 | 15,762 |
 | 1. Short-term prepaid expenses |
|
|
596 | 739 | 1,266 | 1,422 | 847 |
 | 2. Deductible VAT |
|
|
7,526 | 19,189 | 17,772 | 18,589 | 14,901 |
 | 3. Taxes and the State Receivables |
|
|
364 | 43 | 68 | 46 | 14 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,168,618 | 1,205,440 | 1,186,951 | 1,212,706 | 1,207,418 |
 | I. Long-term receivables |
|
|
28,822 | 29,438 | 29,440 | 30,260 | 30,437 |
 | 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 |
|
|
28,822 | 29,438 | 29,440 | 30,260 | 30,437 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
248,716 | 274,109 | 267,203 | 259,649 | 286,226 |
 | 1. Tangible fixed assets |
|
|
105,632 | 134,695 | 131,459 | 127,575 | 127,405 |
 | - Cost |
|
|
266,848 | 299,393 | 326,699 | 299,993 | 303,823 |
 | - Accumulated depreciation |
|
|
-161,216 | -164,698 | -195,240 | -172,419 | -176,418 |
 | 2. Fixed assets of financial leasing |
|
|
141,302 | 137,632 | 133,961 | 130,291 | 157,039 |
 | - Cost |
|
|
142,525 | 142,525 | 142,525 | 142,525 | 174,882 |
 | - Accumulated depreciation |
|
|
-1,223 | -4,894 | -8,564 | -12,234 | -17,843 |
 | 3. Intangible fixed assets |
|
|
1,782 | 1,782 | 1,782 | 1,782 | 1,782 |
 | - Cost |
|
|
2,194 | 2,134 | 2,134 | 2,134 | 2,134 |
 | - Accumulated depreciation |
|
|
-411 | -351 | -351 | -351 | -351 |
 | III. Real Estate Investments |
|
|
1,851 | 1,812 | 1,772 | 1,733 | 1,694 |
 | - Cost |
|
|
2,355 | 2,355 | 2,355 | 2,355 | 2,355 |
 | - Accumulated depreciation |
|
|
-504 | -543 | -583 | -622 | -661 |
 | IV. Long-term assets in progress |
|
|
823,827 | 824,288 | 824,514 | 826,936 | 826,274 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
823,827 | 824,288 | 824,514 | 826,936 | 826,274 |
 | IV. Long-term financial investments |
|
|
13,579 | 13,579 | 13,579 | 13,579 | 13,579 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
13,579 | 13,579 | 13,579 | 13,579 | 13,579 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
51,823 | 62,215 | 50,442 | 80,549 | 49,208 |
 | 1. Long-term prepaid expenses |
|
|
51,823 | 62,215 | 50,442 | 80,549 | 49,208 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,512,739 | 2,356,633 | 2,272,790 | 2,191,869 | 2,715,928 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,204,959 | 2,059,268 | 1,975,801 | 1,896,732 | 2,401,636 |
 | I. Current liabilities |
|
|
1,133,951 | 1,049,226 | 993,344 | 884,205 | 1,394,172 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
568,539 | 566,670 | 627,582 | 620,192 | 667,511 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
502,012 | 436,355 | 316,737 | 216,649 | 635,405 |
 | 4. Advances from customers |
|
|
1,634 | 9,796 | 17,754 | 12,035 | 45,570 |
 | 5. Taxes and other payables to the State Budget |
|
|
21,065 | 123 | 506 | 6,001 | 8,714 |
 | 6. Payables to employees |
|
|
5,321 | 1,640 | 3,858 | 2,064 | 5,898 |
 | 7. Short-term accrued expenses |
|
|
19,834 | 12,000 | 12,866 | 11,911 | 19,241 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
451 | 469 | 276 | 1 | |
 | 11. Other short-term payables |
|
|
5,856 | 16,311 | 7,595 | 8,158 | 5,960 |
 | 12. Provision for short term payables |
|
|
8,682 | 5,372 | 5,376 | 6,710 | 5,583 |
 | 13. Bonus and welfare fund |
|
|
557 | 490 | 794 | 484 | 289 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,071,008 | 1,010,042 | 982,458 | 1,012,527 | 1,007,464 |
 | 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 |
|
|
865,192 | 865,652 | 866,752 | 867,036 | 867,196 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
180,513 | 131,565 | 113,794 | 112,099 | 107,434 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
25,304 | 1,668 | 1,911 | 1,912 | 1,700 |
 | 11. Long-term unrealized revenue |
|
|
| 11,157 | | 31,479 | 31,134 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
307,780 | 297,366 | 296,988 | 295,137 | 314,292 |
 | I. ShareHolder's equity |
|
|
307,780 | 297,366 | 296,988 | 295,137 | 314,292 |
 | 1. Owner's investment capital |
|
|
194,300 | 194,300 | 194,300 | 194,300 | 194,300 |
 | 2. Share capital surplus |
|
|
45,935 | 45,935 | 45,935 | 45,935 | 45,935 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
7,141 | 7,141 | 7,141 | 7,141 | 7,141 |
 | 8. Investment and development funds |
|
|
36,041 | 36,041 | 36,041 | 36,041 | 36,041 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
24,362 | 13,948 | 13,571 | 11,719 | 30,875 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 22,617 | | |
 | - Profit after tax undistributed this period |
|
|
| | -9,046 | | |
 | 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 |
|
|
2,512,739 | 2,356,633 | 2,272,790 | 2,191,869 | 2,715,928 |
There is no report.
|
|