|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
488,204 | 599,463 | 592,013 | 479,661 | 498,498 |
 | I. Cash and cash equivalents |
|
|
52,096 | 28,373 | 26,822 | 22,750 | 26,995 |
 | 1. Cash |
|
|
1,754 | 2,731 | 2,191 | 2,190 | 8,995 |
 | 2. Cash equivalents |
|
|
50,342 | 25,642 | 24,630 | 20,560 | 18,000 |
 | II. Short-term financial investments |
|
|
16,000 | 16,550 | 8,459 | 1,388 | 9,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
16,000 | 16,550 | 8,459 | 1,388 | 9,500 |
 | III. Short-term receivables |
|
|
153,381 | 172,789 | 141,544 | 93,604 | 111,905 |
 | 1. Short-term receivables of customers |
|
|
53,241 | 64,813 | 47,963 | 28,389 | 44,645 |
 | 2. Prepayments to suppliers |
|
|
7,124 | 16,892 | 19,454 | 13,920 | 27,380 |
 | 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 |
|
|
93,016 | 91,085 | 74,127 | 51,295 | 39,880 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
254,318 | 370,304 | 387,803 | 321,178 | 299,877 |
 | 1. Inventories |
|
|
259,456 | 373,524 | 391,818 | 325,194 | 308,757 |
 | 2. Provision for decline in value of inventories |
|
|
-5,138 | -3,220 | -4,015 | -4,015 | -8,880 |
 | V. Other current assets |
|
|
12,409 | 11,447 | 27,386 | 40,741 | 50,222 |
 | 1. Short-term prepaid expenses |
|
|
2,735 | 2,270 | 1,258 | 1,358 | 2,540 |
 | 2. Deductible VAT |
|
|
7,941 | 7,271 | 25,890 | 39,146 | 45,698 |
 | 3. Taxes and the State Receivables |
|
|
1,733 | 1,905 | 238 | 238 | 1,983 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
427,659 | 428,099 | 481,159 | 524,483 | 515,255 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
416,810 | 408,896 | 404,775 | 400,687 | 417,015 |
 | 1. Tangible fixed assets |
|
|
416,693 | 408,795 | 404,689 | 400,616 | 416,959 |
 | - Cost |
|
|
922,536 | 922,704 | 923,537 | 926,541 | 948,992 |
 | - Accumulated depreciation |
|
|
-505,842 | -513,910 | -518,848 | -525,925 | -532,033 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
116 | 101 | 86 | 71 | 56 |
 | - Cost |
|
|
549 | 549 | 549 | 549 | 549 |
 | - Accumulated depreciation |
|
|
-433 | -448 | -463 | -478 | -494 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,671 | 14,123 | 69,860 | 118,396 | 92,152 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,671 | 14,123 | 69,860 | 118,396 | 92,152 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,075 | 1,075 | 1,075 | 1,075 | 1,075 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,075 | -1,075 | -1,075 | -1,075 | -1,075 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
5,179 | 5,080 | 6,524 | 5,401 | 6,088 |
 | 1. Long-term prepaid expenses |
|
|
5,028 | 4,930 | 6,373 | 5,250 | 5,957 |
 | 2. Deferred income tax assets |
|
|
151 | 151 | 151 | 151 | 131 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
915,863 | 1,027,562 | 1,073,172 | 1,004,145 | 1,013,754 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
678,789 | 784,867 | 827,200 | 749,165 | 754,744 |
 | I. Current liabilities |
|
|
381,613 | 485,689 | 506,758 | 404,851 | 426,380 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
258,443 | 401,939 | 438,670 | 313,321 | 336,894 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
86,764 | 59,164 | 37,836 | 55,362 | 46,922 |
 | 4. Advances from customers |
|
|
6,202 | 963 | 3,022 | 502 | 2,398 |
 | 5. Taxes and other payables to the State Budget |
|
|
651 | 404 | 722 | 404 | 758 |
 | 6. Payables to employees |
|
|
17,556 | 11,379 | 17,394 | 23,287 | 26,295 |
 | 7. Short-term accrued expenses |
|
|
3,315 | 2,698 | 1,759 | 4,660 | 5,758 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,320 | 3,909 | 2,122 | 2,162 | 2,268 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,361 | 5,233 | 5,233 | 5,152 | 5,086 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
297,176 | 299,178 | 320,443 | 344,315 | 328,364 |
 | 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 |
|
|
297,176 | 299,178 | 320,443 | 344,315 | 328,364 |
 | 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 |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
237,074 | 242,695 | 245,972 | 254,980 | 259,010 |
 | I. ShareHolder's equity |
|
|
237,074 | 242,695 | 245,972 | 254,980 | 259,010 |
 | 1. Owner's investment capital |
|
|
133,001 | 133,001 | 133,001 | 133,001 | 133,001 |
 | 2. Share capital surplus |
|
|
52,791 | 52,791 | 52,791 | 52,791 | 52,791 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1 | 1 | 1 | 1 | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
68,452 | 68,452 | 68,452 | 68,452 | 68,452 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | 1 |
 | 11. After tax undistributed profit |
|
|
-17,170 | -11,549 | -8,272 | 736 | 4,766 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-32,326 | -17,170 | -17,170 | -17,170 | -17,170 |
 | - Profit after tax undistributed this period |
|
|
15,156 | 5,621 | 8,898 | 17,906 | 21,936 |
 | 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 |
|
|
915,863 | 1,027,562 | 1,073,172 | 1,004,145 | 1,013,754 |
There is no report.
|
|