|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
781,802 | 1,087,960 | 1,362,817 | 1,409,892 | 1,271,132 |
 | I. Cash and cash equivalents |
|
|
18,170 | 287,989 | 398,406 | 288,891 | 305,164 |
 | 1. Cash |
|
|
18,170 | 283,919 | 320,406 | 288,891 | 305,164 |
 | 2. Cash equivalents |
|
|
| 4,070 | 78,000 | | |
 | II. Short-term financial investments |
|
|
13,628 | 14,241 | 38,986 | 1 | 601 |
 | 1. Trading securities |
|
|
1 | 1 | 1 | 1 | 1 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
13,627 | 14,240 | 38,985 | | 600 |
 | III. Short-term receivables |
|
|
145,668 | 287,336 | 342,137 | 427,997 | 257,715 |
 | 1. Short-term receivables of customers |
|
|
44,535 | 81,921 | 151,386 | 88,927 | 86,119 |
 | 2. Prepayments to suppliers |
|
|
48,056 | 82,708 | 52,834 | 49,279 | 43,593 |
 | 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 |
|
|
59,054 | 134,442 | 154,461 | 307,280 | 145,492 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,978 | -11,735 | -16,545 | -17,490 | -17,490 |
 | IV. Inventories |
|
|
594,763 | 486,974 | 567,766 | 673,415 | 689,584 |
 | 1. Inventories |
|
|
614,167 | 490,627 | 571,178 | 676,683 | 695,899 |
 | 2. Provision for decline in value of inventories |
|
|
-19,404 | -3,653 | -3,412 | -3,268 | -6,315 |
 | V. Other current assets |
|
|
9,574 | 11,419 | 15,522 | 19,589 | 18,068 |
 | 1. Short-term prepaid expenses |
|
|
2,597 | 2,433 | 2,352 | 3,730 | 4,179 |
 | 2. Deductible VAT |
|
|
6,584 | 6,810 | 12,824 | 15,661 | 13,284 |
 | 3. Taxes and the State Receivables |
|
|
393 | 2,176 | 346 | 198 | 605 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
501,817 | 377,790 | 368,380 | 374,085 | 370,625 |
 | I. Long-term receivables |
|
|
255 | 255 | 110 | 110 | 115 |
 | 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 |
|
|
255 | 255 | 110 | 110 | 115 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
294,306 | 284,594 | 194,739 | 196,194 | 196,500 |
 | 1. Tangible fixed assets |
|
|
241,840 | 232,210 | 192,857 | 194,441 | 194,833 |
 | - Cost |
|
|
495,517 | 460,165 | 408,121 | 412,872 | 418,303 |
 | - Accumulated depreciation |
|
|
-253,677 | -227,955 | -215,264 | -218,431 | -223,470 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
52,466 | 52,384 | 1,883 | 1,753 | 1,668 |
 | - Cost |
|
|
53,474 | 53,404 | 2,984 | 2,984 | 2,984 |
 | - Accumulated depreciation |
|
|
-1,008 | -1,020 | -1,101 | -1,230 | -1,316 |
 | III. Real Estate Investments |
|
|
| | 85,031 | 84,562 | 84,002 |
 | - Cost |
|
|
| | 102,456 | 102,543 | 102,543 |
 | - Accumulated depreciation |
|
|
| | -17,425 | -17,981 | -18,541 |
 | IV. Long-term assets in progress |
|
|
1,792 | 935 | 971 | 3,531 | 3,095 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,792 | 935 | 971 | 3,531 | 3,095 |
 | 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 |
|
|
84,719 | 81,930 | 78,900 | 81,435 | 79,034 |
 | 1. Long-term prepaid expenses |
|
|
84,719 | 81,930 | 78,900 | 81,435 | 79,034 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
120,746 | 10,076 | 8,629 | 8,254 | 7,879 |
 | TOTAL ASSETS |
|
|
1,283,620 | 1,465,750 | 1,731,197 | 1,783,977 | 1,641,757 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,037,881 | 1,343,139 | 1,585,058 | 1,616,669 | 1,472,569 |
 | I. Current liabilities |
|
|
984,263 | 1,078,602 | 1,334,169 | 1,403,176 | 1,267,438 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
446,624 | 441,638 | 349,910 | 489,939 | 495,539 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
133,305 | 310,008 | 669,959 | 795,172 | 663,202 |
 | 4. Advances from customers |
|
|
33,137 | 122,949 | 112,973 | 69,632 | 64,901 |
 | 5. Taxes and other payables to the State Budget |
|
|
49,933 | 54,192 | 53,246 | 7,728 | 7,072 |
 | 6. Payables to employees |
|
|
2,168 | 4,714 | 5,125 | 4,968 | 3,771 |
 | 7. Short-term accrued expenses |
|
|
5,597 | 11,426 | 10,131 | 19,724 | 17,102 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
312,904 | 133,080 | 132,230 | 15,418 | 15,259 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
593 | 593 | 593 | 593 | 593 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
53,619 | 264,537 | 250,889 | 213,493 | 205,131 |
 | 1. Long-term payables to sellers |
|
|
| 18,003 | | 6,731 | 5,341 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
35,950 | 59,168 | 57,968 | 58,318 | 31,162 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
13,694 | 185,843 | 191,364 | 146,663 | 166,761 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
3,975 | 1,522 | 1,556 | 1,781 | 1,866 |
 | 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 |
|
|
245,738 | 122,611 | 146,139 | 167,308 | 169,188 |
 | I. ShareHolder's equity |
|
|
245,738 | 122,611 | 146,139 | 167,308 | 169,188 |
 | 1. Owner's investment capital |
|
|
372,877 | 372,877 | 372,877 | 372,877 | 372,877 |
 | 2. Share capital surplus |
|
|
361 | 361 | 361 | 361 | 361 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
483 | 483 | 483 | 483 | 483 |
 | 5. Treasury shares |
|
|
-8,681 | -8,681 | -8,681 | -8,681 | -8,681 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
17,289 | 17,289 | 17,289 | 17,289 | 17,289 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-138,940 | -259,703 | -236,209 | -215,034 | -213,148 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
52,723 | 55,737 | -269,980 | -269,980 | -269,980 |
 | - Profit after tax undistributed this period |
|
|
-191,663 | -315,440 | 33,771 | 54,946 | 56,832 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,349 | -15 | 19 | 13 | 7 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,283,620 | 1,465,750 | 1,731,197 | 1,783,977 | 1,641,757 |
There is no report.
|
|