|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,872,904 | 5,513,299 | 5,459,164 | 4,118,616 | 3,201,752 |
 | I. Cash and cash equivalents |
|
|
17,767 | 29,939 | 33,412 | 34,375 | 69,783 |
 | 1. Cash |
|
|
17,767 | 29,939 | 33,412 | 34,375 | 69,783 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
967,018 | 1,891,600 | 1,298,895 | 349,347 | 601,101 |
 | 1. Short-term receivables of customers |
|
|
949,908 | 1,885,255 | 1,279,793 | 316,777 | 152,730 |
 | 2. Prepayments to suppliers |
|
|
4,004 | 6,379 | 1,576 | 16,530 | 1,413 |
 | 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 |
|
|
16,126 | 2,985 | 20,545 | 19,059 | 449,977 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,020 | -3,020 | -3,020 | -3,020 | -3,020 |
 | IV. Inventories |
|
|
2,840,339 | 3,512,968 | 4,007,598 | 3,611,281 | 2,515,146 |
 | 1. Inventories |
|
|
2,840,339 | 3,518,987 | 4,007,612 | 3,611,295 | 2,515,146 |
 | 2. Provision for decline in value of inventories |
|
|
| -6,019 | -14 | -14 | |
 | V. Other current assets |
|
|
47,780 | 78,792 | 119,260 | 123,613 | 15,722 |
 | 1. Short-term prepaid expenses |
|
|
7,875 | 4,010 | 7,692 | 6,130 | 10,427 |
 | 2. Deductible VAT |
|
|
36,983 | 71,412 | 110,221 | 87,496 | 3,956 |
 | 3. Taxes and the State Receivables |
|
|
2,922 | 3,370 | 1,347 | 29,987 | 1,338 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
101,163 | 112,795 | 109,983 | 108,591 | 118,169 |
 | I. Long-term receivables |
|
|
| 7,597 | 7,597 | 7,597 | 3,290 |
 | 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 |
|
|
| 7,597 | 7,597 | 7,597 | 3,290 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
47,549 | 59,374 | 58,684 | 56,787 | 67,320 |
 | 1. Tangible fixed assets |
|
|
44,606 | 56,754 | 56,387 | 54,813 | 65,669 |
 | - Cost |
|
|
187,051 | 198,774 | 198,534 | 189,131 | 201,337 |
 | - Accumulated depreciation |
|
|
-142,445 | -142,020 | -142,147 | -134,318 | -135,668 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,943 | 2,620 | 2,297 | 1,974 | 1,651 |
 | - Cost |
|
|
5,936 | 5,936 | 5,936 | 5,936 | 5,936 |
 | - Accumulated depreciation |
|
|
-2,993 | -3,316 | -3,639 | -3,962 | -4,285 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
9,884 | 3,613 | 2,779 | 4,600 | 8,050 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
9,884 | 3,613 | 2,779 | 4,600 | 8,050 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
43,731 | 42,211 | 40,922 | 39,606 | 39,509 |
 | 1. Long-term prepaid expenses |
|
|
43,731 | 42,211 | 40,922 | 39,606 | 39,509 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,974,068 | 5,626,094 | 5,569,147 | 4,227,207 | 3,319,921 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,183,335 | 4,740,743 | 4,703,364 | 3,364,238 | 2,448,981 |
 | I. Current liabilities |
|
|
3,183,335 | 4,740,743 | 4,703,364 | 3,364,238 | 2,448,981 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,286,187 | 3,313,414 | 3,654,848 | 2,787,411 | 1,172,240 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
699,835 | 1,265,272 | 848,306 | 342,306 | 775,224 |
 | 4. Advances from customers |
|
|
29,333 | 63,322 | 69,140 | 116,257 | 6,050 |
 | 5. Taxes and other payables to the State Budget |
|
|
80,962 | 18,577 | 21,571 | 12,308 | 38,105 |
 | 6. Payables to employees |
|
|
30,601 | 29,381 | 51,897 | 55,438 | 34,610 |
 | 7. Short-term accrued expenses |
|
|
4,739 | 24,382 | 20,562 | 14,211 | 1,263 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 394,092 |
 | 11. Other short-term payables |
|
|
27,618 | 17,308 | 8,425 | 7,852 | 4,936 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
24,059 | 9,086 | 28,616 | 28,456 | 22,462 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
790,733 | 885,352 | 865,783 | 862,968 | 870,940 |
 | I. ShareHolder's equity |
|
|
790,733 | 885,352 | 865,783 | 862,968 | 870,940 |
 | 1. Owner's investment capital |
|
|
150,000 | 150,000 | 150,000 | 150,000 | 150,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
5,184 | 4,587 | 3,990 | 3,392 | 2,795 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
215,080 | 215,677 | 276,168 | 276,766 | 277,364 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
420,469 | 515,088 | 435,624 | 432,809 | 440,781 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
276,726 | 474,746 | 360,047 | 360,047 | 360,047 |
 | - Profit after tax undistributed this period |
|
|
143,743 | 40,342 | 75,577 | 72,762 | 80,733 |
 | 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 |
|
|
3,974,068 | 5,626,094 | 5,569,147 | 4,227,207 | 3,319,921 |
There is no report.
|
|