|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,549,094 | 1,476,841 | 1,424,555 | 1,448,177 | 1,597,426 |
 | I. Cash and cash equivalents |
|
|
283,315 | 204,758 | 247,013 | 233,483 | 380,674 |
 | 1. Cash |
|
|
122,784 | 67,138 | 137,310 | 123,977 | 239,678 |
 | 2. Cash equivalents |
|
|
160,531 | 137,620 | 109,703 | 109,506 | 140,996 |
 | II. Short-term financial investments |
|
|
69,702 | 54,260 | 45,204 | 24,635 | 34,562 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
69,702 | 54,260 | 45,204 | 24,635 | 34,562 |
 | III. Short-term receivables |
|
|
320,904 | 341,788 | 300,376 | 353,469 | 320,176 |
 | 1. Short-term receivables of customers |
|
|
267,139 | 263,772 | 249,859 | 273,701 | 274,908 |
 | 2. Prepayments to suppliers |
|
|
18,615 | 29,277 | 20,689 | 23,989 | 37,765 |
 | 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 |
|
|
74,988 | 88,846 | 72,214 | 97,518 | 54,308 |
 | 7. Provision for doubtful short-term receivables |
|
|
-39,837 | -40,107 | -42,387 | -41,739 | -46,805 |
 | IV. Inventories |
|
|
849,921 | 848,361 | 804,069 | 805,197 | 836,167 |
 | 1. Inventories |
|
|
850,288 | 848,729 | 804,436 | 805,565 | 836,534 |
 | 2. Provision for decline in value of inventories |
|
|
-367 | -367 | -367 | -367 | -367 |
 | V. Other current assets |
|
|
25,252 | 27,674 | 27,894 | 31,393 | 25,847 |
 | 1. Short-term prepaid expenses |
|
|
1,226 | 34 | 98 | 115 | 881 |
 | 2. Deductible VAT |
|
|
19,163 | 23,523 | 23,350 | 26,520 | 20,187 |
 | 3. Taxes and the State Receivables |
|
|
4,863 | 4,117 | 4,446 | 4,758 | 4,778 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
627,782 | 674,379 | 721,077 | 888,500 | 824,143 |
 | I. Long-term receivables |
|
|
331 | 331 | 331 | 337 | 337 |
 | 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 |
|
|
331 | 331 | 331 | 337 | 337 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
327,697 | 327,929 | 331,326 | 341,505 | 353,258 |
 | 1. Tangible fixed assets |
|
|
294,894 | 295,388 | 299,048 | 309,490 | 321,505 |
 | - Cost |
|
|
757,414 | 772,665 | 791,481 | 816,173 | 844,247 |
 | - Accumulated depreciation |
|
|
-462,520 | -477,276 | -492,434 | -506,683 | -522,742 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
32,803 | 32,540 | 32,278 | 32,016 | 31,753 |
 | - Cost |
|
|
38,977 | 38,977 | 38,977 | 38,977 | 38,977 |
 | - Accumulated depreciation |
|
|
-6,174 | -6,436 | -6,699 | -6,961 | -7,224 |
 | III. Real Estate Investments |
|
|
17,638 | 17,245 | 16,852 | 16,459 | 16,066 |
 | - Cost |
|
|
26,578 | 26,578 | 26,578 | 26,578 | 26,578 |
 | - Accumulated depreciation |
|
|
-8,940 | -9,333 | -9,726 | -10,119 | -10,512 |
 | IV. Long-term assets in progress |
|
|
269,657 | 317,690 | 332,193 | 488,114 | 401,263 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
269,657 | 317,690 | 332,193 | 488,114 | 401,263 |
 | IV. Long-term financial investments |
|
|
360 | 270 | 344 | 1,388 | 2,909 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
360 | 270 | 344 | 349 | 342 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | 1,038 | 2,568 |
 | V. Total other long-term assets |
|
|
12,099 | 10,914 | 40,031 | 40,696 | 50,309 |
 | 1. Long-term prepaid expenses |
|
|
5,663 | 3,857 | 30,177 | 30,047 | 29,541 |
 | 2. Deferred income tax assets |
|
|
6,435 | 7,057 | 9,854 | 10,650 | 20,768 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,176,876 | 2,151,219 | 2,145,632 | 2,336,677 | 2,421,568 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,420,906 | 1,414,529 | 1,410,761 | 1,555,561 | 1,627,125 |
 | I. Current liabilities |
|
|
1,184,790 | 1,158,865 | 1,062,018 | 1,107,584 | 1,198,241 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
262,920 | 235,042 | 216,854 | 233,836 | 259,414 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
455,995 | 450,022 | 434,209 | 476,508 | 447,931 |
 | 4. Advances from customers |
|
|
314,363 | 335,524 | 283,821 | 266,783 | 343,821 |
 | 5. Taxes and other payables to the State Budget |
|
|
21,160 | 5,750 | 16,519 | 27,289 | 42,464 |
 | 6. Payables to employees |
|
|
23,460 | 10,276 | 13,858 | 17,217 | 21,487 |
 | 7. Short-term accrued expenses |
|
|
86,271 | 78,201 | 39,388 | 56,542 | 53,928 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
198 | | | | |
 | 10. Short-term unrealized Revenue |
|
|
513 | 1,579 | 910 | 985 | 585 |
 | 11. Other short-term payables |
|
|
3,464 | 27,552 | 27,040 | 1,638 | 1,081 |
 | 12. Provision for short term payables |
|
|
11,853 | 12,672 | 13,007 | 14,244 | 15,674 |
 | 13. Bonus and welfare fund |
|
|
4,596 | 2,247 | 16,412 | 12,541 | 11,856 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
236,116 | 255,664 | 348,743 | 447,978 | 428,883 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | 48,964 | 53,778 | 51,091 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
408 | 408 | 408 | 408 | 408 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
230,628 | 250,177 | 293,193 | 387,007 | 370,483 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,079 | 5,079 | 6,178 | 6,785 | 6,901 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
755,971 | 736,691 | 734,872 | 781,116 | 794,444 |
 | I. ShareHolder's equity |
|
|
755,971 | 736,691 | 734,872 | 781,116 | 794,444 |
 | 1. Owner's investment capital |
|
|
259,419 | 259,419 | 311,299 | 311,299 | 311,299 |
 | 2. Share capital surplus |
|
|
5,701 | 5,701 | 5,701 | 5,701 | 5,701 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
212,359 | 212,359 | 241,238 | 241,238 | 241,238 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
265,963 | 246,369 | 164,546 | 209,791 | 222,174 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
125,442 | 215,355 | 92,895 | 92,895 | 61,743 |
 | - Profit after tax undistributed this period |
|
|
140,521 | 31,014 | 71,651 | 116,896 | 160,431 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
11,529 | 11,843 | 11,087 | 12,086 | 13,031 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,176,876 | 2,151,219 | 2,145,632 | 2,336,677 | 2,421,568 |
There is no report.
|
|