|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
334,533 | 363,479 | 374,321 | 560,935 | 522,273 |
 | I. Cash and cash equivalents |
|
|
51,480 | 38,183 | 81,295 | 21,651 | 13,229 |
 | 1. Cash |
|
|
35,583 | 18,042 | 75,959 | 14,289 | 6,548 |
 | 2. Cash equivalents |
|
|
15,897 | 20,141 | 5,336 | 7,361 | 6,681 |
 | II. Short-term financial investments |
|
|
| | 2,875 | 2,875 | 2,875 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 2,875 | 2,875 | 2,875 |
 | III. Short-term receivables |
|
|
173,634 | 208,188 | 154,627 | 332,835 | 293,924 |
 | 1. Short-term receivables of customers |
|
|
155,578 | 129,192 | 140,608 | 314,899 | 173,902 |
 | 2. Prepayments to suppliers |
|
|
7,618 | 6,805 | 4,437 | 8,023 | 41,283 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| 59,882 | | | 48,474 |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
22,343 | 25,058 | 22,971 | 24,147 | 45,182 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,905 | -12,750 | -13,389 | -14,234 | -14,917 |
 | IV. Inventories |
|
|
97,422 | 105,817 | 125,137 | 193,483 | 202,197 |
 | 1. Inventories |
|
|
187,482 | 196,221 | 229,928 | 306,920 | 324,555 |
 | 2. Provision for decline in value of inventories |
|
|
-90,060 | -90,404 | -104,792 | -113,437 | -122,357 |
 | V. Other current assets |
|
|
11,998 | 11,292 | 10,387 | 10,092 | 10,048 |
 | 1. Short-term prepaid expenses |
|
|
2,331 | 1,625 | 720 | 425 | 382 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
9,667 | 9,667 | 9,667 | 9,667 | 9,667 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
503,345 | 493,453 | 477,810 | 470,546 | 462,238 |
 | I. Long-term receivables |
|
|
936 | 951 | 833 | 833 | 1,034 |
 | 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 |
|
|
936 | 951 | 833 | 833 | 1,034 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
395,751 | 388,682 | 376,597 | 370,856 | 365,101 |
 | 1. Tangible fixed assets |
|
|
386,187 | 379,336 | 373,004 | 367,416 | 361,814 |
 | - Cost |
|
|
926,047 | 924,903 | 920,947 | 921,641 | 922,936 |
 | - Accumulated depreciation |
|
|
-539,860 | -545,566 | -547,943 | -554,225 | -561,122 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
9,565 | 9,345 | 3,593 | 3,440 | 3,287 |
 | - Cost |
|
|
29,946 | 29,946 | 20,203 | 15,225 | 15,225 |
 | - Accumulated depreciation |
|
|
-20,381 | -20,601 | -16,610 | -11,785 | -11,938 |
 | III. Real Estate Investments |
|
|
11,399 | 12,115 | 13,756 | 13,020 | 12,412 |
 | - Cost |
|
|
18,122 | 19,433 | 22,299 | 21,605 | 20,392 |
 | - Accumulated depreciation |
|
|
-6,724 | -7,318 | -8,544 | -8,585 | -7,980 |
 | IV. Long-term assets in progress |
|
|
3,261 | 3,261 | 1,594 | 1,594 | 1,594 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,261 | 3,261 | 1,594 | 1,594 | 1,594 |
 | IV. Long-term financial investments |
|
|
50 | 50 | 50 | 50 | 50 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
5,050 | 5,050 | 5,050 | 5,050 | 5,050 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-5,000 | -5,000 | -5,000 | -5,000 | -5,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
91,949 | 88,395 | 84,980 | 84,193 | 82,047 |
 | 1. Long-term prepaid expenses |
|
|
91,949 | 88,395 | 84,980 | 84,193 | 82,047 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
837,878 | 856,932 | 852,131 | 1,031,480 | 984,511 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
711,259 | 726,685 | 735,694 | 911,281 | 889,683 |
 | I. Current liabilities |
|
|
704,516 | 719,869 | 732,426 | 910,601 | 888,974 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
12,210 | 10,210 | 11,720 | 11,450 | 12,150 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
550,524 | 544,949 | 594,565 | 593,454 | 593,518 |
 | 4. Advances from customers |
|
|
12,425 | 10,781 | 4,822 | 11,247 | 11,212 |
 | 5. Taxes and other payables to the State Budget |
|
|
27,126 | 23,903 | 24,766 | 20,383 | 13,925 |
 | 6. Payables to employees |
|
|
16,019 | 27,310 | 36,830 | 40,068 | 34,363 |
 | 7. Short-term accrued expenses |
|
|
64,429 | 81,608 | 32,197 | 208,242 | 172,024 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,248 | 3,368 | 1,753 | 741 | 139 |
 | 11. Other short-term payables |
|
|
15,549 | 14,753 | 16,872 | 16,115 | 42,742 |
 | 12. Provision for short term payables |
|
|
| | 5,912 | 5,912 | 5,912 |
 | 13. Bonus and welfare fund |
|
|
2,987 | 2,987 | 2,989 | 2,989 | 2,989 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,743 | 6,817 | 3,268 | 680 | 708 |
 | 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 |
|
|
632 | 730 | 668 | 680 | 708 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | 2,600 | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,912 | 5,912 | | | |
 | 11. Long-term unrealized revenue |
|
|
199 | 175 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
126,619 | 130,247 | 116,437 | 120,200 | 94,829 |
 | I. ShareHolder's equity |
|
|
126,619 | 130,247 | 116,437 | 120,200 | 94,829 |
 | 1. Owner's investment capital |
|
|
600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
 | 2. Share capital surplus |
|
|
13,251 | 13,251 | 13,251 | 13,251 | 13,251 |
 | 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 |
|
|
92,259 | 92,259 | 92,259 | 92,259 | 92,259 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-578,891 | -575,263 | -589,073 | -585,310 | -610,681 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-588,844 | -578,897 | -596,658 | -596,658 | -625,452 |
 | - Profit after tax undistributed this period |
|
|
9,953 | 3,634 | 7,585 | 11,348 | 14,770 |
 | 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 |
|
|
837,878 | 856,932 | 852,131 | 1,031,480 | 984,511 |
There is no report.
|
|