|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
235,477 | 225,875 | 216,402 | 277,841 | 222,151 |
 | I. Cash and cash equivalents |
|
|
94,333 | 86,024 | 65,048 | 133,381 | 80,302 |
 | 1. Cash |
|
|
21,783 | 41,739 | 23,348 | 30,381 | 23,002 |
 | 2. Cash equivalents |
|
|
72,550 | 44,285 | 41,700 | 103,000 | 57,300 |
 | II. Short-term financial investments |
|
|
21,995 | 20,285 | 13,695 | 13,695 | 55,695 |
 | 1. Trading securities |
|
|
13,695 | 13,695 | 13,695 | 13,695 | 13,695 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
8,300 | 6,590 | | | 42,000 |
 | III. Short-term receivables |
|
|
110,056 | 106,322 | 123,193 | 120,506 | 80,142 |
 | 1. Short-term receivables of customers |
|
|
101,412 | 96,896 | 109,177 | 49,765 | 68,469 |
 | 2. Prepayments to suppliers |
|
|
7,225 | 7,732 | 9,210 | 8,923 | 4,311 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 3,000 | 4,500 | 6,000 |
 | 6. Other short-term receivables |
|
|
4,537 | 4,472 | 4,321 | 59,799 | 3,651 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,118 | -2,777 | -2,515 | -2,480 | -2,289 |
 | IV. Inventories |
|
|
5,340 | 8,146 | 8,813 | 6,560 | 5,080 |
 | 1. Inventories |
|
|
5,340 | 8,146 | 8,813 | 6,560 | 5,080 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,752 | 5,098 | 5,653 | 3,699 | 933 |
 | 1. Short-term prepaid expenses |
|
|
229 | 4,258 | 3,363 | 2,012 | 569 |
 | 2. Deductible VAT |
|
|
3,459 | | 1,635 | | 239 |
 | 3. Taxes and the State Receivables |
|
|
63 | 840 | 656 | 1,687 | 126 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,284,340 | 1,299,997 | 1,421,685 | 1,428,793 | 1,431,116 |
 | I. Long-term receivables |
|
|
10,000 | 30,000 | 62,000 | 60,500 | 59,000 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
10,000 | 30,000 | 62,000 | 60,500 | 59,000 |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
833,698 | 928,381 | 917,429 | 1,007,452 | 1,000,996 |
 | 1. Tangible fixed assets |
|
|
818,042 | 912,917 | 902,156 | 992,371 | 986,099 |
 | - Cost |
|
|
2,608,043 | 2,719,958 | 2,727,017 | 2,836,263 | 2,846,631 |
 | - Accumulated depreciation |
|
|
-1,790,001 | -1,807,041 | -1,824,861 | -1,843,892 | -1,860,532 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,656 | 15,464 | 15,273 | 15,081 | 14,898 |
 | - Cost |
|
|
23,192 | 23,192 | 23,192 | 23,192 | 23,192 |
 | - Accumulated depreciation |
|
|
-7,537 | -7,728 | -7,920 | -8,111 | -8,295 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
197,738 | 102,864 | 201,086 | 121,761 | 133,029 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
197,738 | 102,864 | 201,086 | 121,761 | 133,029 |
 | IV. Long-term financial investments |
|
|
160,406 | 159,479 | 165,566 | 167,392 | 171,098 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
99,895 | 98,968 | 105,055 | 106,882 | 110,588 |
 | 3. Other investments in equity instruments |
|
|
60,510 | 60,510 | 60,510 | 60,510 | 60,510 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
82,499 | 79,273 | 75,604 | 71,688 | 66,994 |
 | 1. Long-term prepaid expenses |
|
|
2,323 | 3,216 | 3,666 | 3,869 | 3,293 |
 | 2. Deferred income tax assets |
|
|
974 | 952 | 930 | 908 | 886 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
79,201 | 75,105 | 71,008 | 66,912 | 62,815 |
 | TOTAL ASSETS |
|
|
1,519,817 | 1,525,871 | 1,638,087 | 1,706,634 | 1,653,267 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
154,979 | 198,486 | 207,962 | 195,443 | 178,138 |
 | I. Current liabilities |
|
|
141,801 | 184,488 | 150,467 | 128,660 | 99,375 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
45,421 | 30,842 | 22,500 | 12,500 | 15,767 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
27,014 | 26,425 | 44,376 | 27,057 | 29,067 |
 | 4. Advances from customers |
|
|
| | 171 | 298 | 1,622 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,469 | 10,517 | 28,828 | 41,545 | 22,976 |
 | 6. Payables to employees |
|
|
7,463 | 4,653 | 5,552 | 6,945 | 13,359 |
 | 7. Short-term accrued expenses |
|
|
1,323 | 862 | 10,907 | 23,659 | 570 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 3,926 | 2,617 | 1,309 | |
 | 11. Other short-term payables |
|
|
52,853 | 104,164 | 33,825 | 14,548 | 15,937 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
259 | 3,099 | 1,692 | 800 | 77 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,178 | 13,998 | 57,495 | 66,783 | 78,763 |
 | 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 |
|
|
9,679 | 9,258 | 52,500 | 62,500 | 74,892 |
 | 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 |
|
|
3,498 | 4,740 | 4,995 | 4,283 | 3,872 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,364,838 | 1,327,385 | 1,430,125 | 1,511,191 | 1,475,129 |
 | I. ShareHolder's equity |
|
|
1,364,838 | 1,327,385 | 1,430,125 | 1,511,191 | 1,475,129 |
 | 1. Owner's investment capital |
|
|
635,000 | 635,000 | 635,000 | 635,000 | 635,000 |
 | 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 |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
302,058 | 302,058 | 302,058 | 302,058 | 302,058 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
139,008 | 90,675 | 192,045 | 257,356 | 231,120 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
99,476 | 61,771 | 102,429 | 102,429 | 193,856 |
 | - Profit after tax undistributed this period |
|
|
39,532 | 28,903 | 89,616 | 154,927 | 37,264 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
288,773 | 299,653 | 301,023 | 316,777 | 306,952 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,519,817 | 1,525,871 | 1,638,087 | 1,706,634 | 1,653,267 |
There is no report.
|
|