|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,729,455 | 2,975,597 | 3,716,297 | 3,924,500 | 4,607,687 |
 | I. Cash and cash equivalents |
|
|
104,184 | 106,900 | 103,828 | 86,724 | 227,691 |
 | 1. Cash |
|
|
104,184 | 106,900 | 103,828 | 46,724 | 227,691 |
 | 2. Cash equivalents |
|
|
| | | 40,000 | |
 | II. Short-term financial investments |
|
|
1,271,400 | 1,180,600 | 1,532,278 | 1,988,030 | 1,793,700 |
 | 1. Trading securities |
|
|
| | 20,624 | 50,467 | 40,069 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | -6 | | -2,879 |
 | 3. Investments holding until maturity |
|
|
1,271,400 | 1,180,600 | 1,511,660 | 1,937,562 | 1,756,510 |
 | III. Short-term receivables |
|
|
756,272 | 907,804 | 1,203,606 | 1,270,518 | 1,485,386 |
 | 1. Short-term receivables of customers |
|
|
857,248 | 975,990 | 1,282,461 | 1,349,023 | 1,481,678 |
 | 2. Prepayments to suppliers |
|
|
2,894 | 8,661 | 5,782 | 5,774 | 2,189 |
 | 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 |
|
|
58,045 | 85,068 | 77,529 | 71,876 | 158,420 |
 | 7. Provision for doubtful short-term receivables |
|
|
-161,916 | -161,916 | -162,166 | -156,155 | -156,900 |
 | IV. Inventories |
|
|
496,988 | 663,498 | 752,461 | 469,702 | 961,465 |
 | 1. Inventories |
|
|
506,546 | 673,056 | 762,582 | 479,823 | 970,932 |
 | 2. Provision for decline in value of inventories |
|
|
-9,558 | -9,558 | -10,121 | -10,121 | -9,467 |
 | V. Other current assets |
|
|
100,611 | 116,795 | 124,124 | 109,526 | 139,445 |
 | 1. Short-term prepaid expenses |
|
|
1,360 | 1,234 | 989 | 2,426 | 637 |
 | 2. Deductible VAT |
|
|
99,150 | 112,900 | 123,001 | 106,963 | 138,684 |
 | 3. Taxes and the State Receivables |
|
|
100 | 2,660 | 134 | 137 | 125 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
73,005 | 64,465 | 71,912 | 70,734 | 69,617 |
 | I. Long-term receivables |
|
|
8,022 | 46 | 1,148 | 1,148 | 1,148 |
 | 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 |
|
|
8,022 | 46 | 1,148 | 1,148 | 1,148 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
64,983 | 64,419 | 70,764 | 69,586 | 68,469 |
 | 1. Tangible fixed assets |
|
|
7,310 | 7,259 | 14,116 | 13,451 | 12,846 |
 | - Cost |
|
|
20,806 | 19,821 | 27,235 | 27,235 | 21,966 |
 | - Accumulated depreciation |
|
|
-13,496 | -12,563 | -13,119 | -13,785 | -9,121 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
57,672 | 57,160 | 56,648 | 56,135 | 55,623 |
 | - Cost |
|
|
64,793 | 64,793 | 64,793 | 64,793 | 64,793 |
 | - Accumulated depreciation |
|
|
-7,121 | -7,633 | -8,145 | -8,658 | -9,170 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,350 | 1,350 | 1,350 | 1,350 | 1,350 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,350 | -1,350 | -1,350 | -1,350 | -1,350 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
| | | | |
 | 1. Long-term prepaid expenses |
|
|
| | | | |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,802,459 | 3,040,062 | 3,788,209 | 3,995,234 | 4,677,304 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,226,771 | 2,441,685 | 3,160,140 | 3,322,790 | 3,960,660 |
 | I. Current liabilities |
|
|
2,224,487 | 2,439,501 | 3,158,179 | 3,320,940 | 3,958,922 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,537,823 | 1,500,415 | 2,196,826 | 2,381,610 | 2,572,040 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
389,060 | 576,823 | 705,287 | 637,051 | 1,044,179 |
 | 4. Advances from customers |
|
|
17,899 | 28,174 | 8,802 | 25,673 | 35,053 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,633 | 6,347 | 9,127 | 11,882 | 12,096 |
 | 6. Payables to employees |
|
|
22,876 | 13,845 | 15,795 | 23,828 | 32,344 |
 | 7. Short-term accrued expenses |
|
|
6,204 | 13,626 | 10,125 | 16,653 | 15,014 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
229,769 | 285,197 | 197,141 | 209,949 | 231,353 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
15,223 | 15,076 | 15,076 | 14,294 | 16,842 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,284 | 2,184 | 1,961 | 1,849 | 1,738 |
 | 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 |
|
|
707 | 607 | 607 | 607 | 607 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,577 | 1,577 | 1,354 | 1,242 | 1,131 |
 | 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 |
|
|
575,688 | 598,377 | 628,070 | 672,444 | 716,644 |
 | I. ShareHolder's equity |
|
|
575,688 | 598,377 | 628,070 | 672,444 | 716,644 |
 | 1. Owner's investment capital |
|
|
518,279 | 518,279 | 518,279 | 518,279 | 518,279 |
 | 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 |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
57,398 | 80,087 | 109,779 | 154,154 | 198,354 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
28,951 | 57,940 | 57,940 | 57,940 | 57,940 |
 | - Profit after tax undistributed this period |
|
|
28,447 | 22,147 | 51,840 | 96,214 | 140,414 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
12 | 12 | 12 | 12 | 12 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,802,459 | 3,040,062 | 3,788,209 | 3,995,234 | 4,677,304 |
There is no report.
|
|