|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,594,032 | 1,536,961 | 1,735,706 | 1,776,577 | 1,769,426 |
 | I. Cash and cash equivalents |
|
|
208,296 | 87,804 | 300,670 | 222,963 | 175,952 |
 | 1. Cash |
|
|
180,156 | 87,804 | 218,629 | 165,571 | 113,980 |
 | 2. Cash equivalents |
|
|
28,140 | | 82,041 | 57,392 | 61,972 |
 | II. Short-term financial investments |
|
|
521,787 | 495,913 | 464,927 | 477,993 | 529,512 |
 | 1. Trading securities |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
511,787 | 485,913 | 454,927 | 467,993 | 519,512 |
 | III. Short-term receivables |
|
|
274,512 | 370,936 | 438,902 | 517,298 | 417,186 |
 | 1. Short-term receivables of customers |
|
|
245,952 | 279,671 | 385,142 | 402,263 | 356,416 |
 | 2. Prepayments to suppliers |
|
|
29,101 | 59,350 | 47,194 | 102,749 | 58,750 |
 | 3. Short-term intercompany receivables |
|
|
| 21,100 | | 687 | 487 |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
11,155 | 22,511 | 21,159 | 26,192 | 17,604 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,696 | -11,696 | -14,593 | -14,593 | -16,071 |
 | IV. Inventories |
|
|
549,326 | 548,349 | 498,075 | 511,065 | 562,684 |
 | 1. Inventories |
|
|
550,390 | 549,359 | 499,946 | 512,904 | 565,060 |
 | 2. Provision for decline in value of inventories |
|
|
-1,064 | -1,009 | -1,871 | -1,839 | -2,376 |
 | V. Other current assets |
|
|
40,111 | 33,958 | 33,132 | 47,259 | 84,092 |
 | 1. Short-term prepaid expenses |
|
|
1,504 | 1,194 | 1,550 | 2,673 | 2,336 |
 | 2. Deductible VAT |
|
|
38,590 | 32,746 | 31,560 | 44,481 | 79,880 |
 | 3. Taxes and the State Receivables |
|
|
17 | 19 | 22 | 105 | 1,875 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
574,879 | 565,484 | 555,078 | 561,432 | 569,877 |
 | I. Long-term receivables |
|
|
| | | | 8,869 |
 | 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 |
|
|
| | | | 8,869 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
495,642 | 485,622 | 474,026 | 461,740 | 462,293 |
 | 1. Tangible fixed assets |
|
|
435,647 | 426,891 | 415,839 | 398,627 | 399,469 |
 | - Cost |
|
|
1,191,950 | 1,201,427 | 1,209,065 | 1,209,249 | 1,229,064 |
 | - Accumulated depreciation |
|
|
-756,303 | -774,536 | -793,226 | -810,622 | -829,595 |
 | 2. Fixed assets of financial leasing |
|
|
| | | 5,576 | 5,369 |
 | - Cost |
|
|
| | | 5,645 | 5,645 |
 | - Accumulated depreciation |
|
|
| | | -69 | -275 |
 | 3. Intangible fixed assets |
|
|
59,995 | 58,731 | 58,186 | 57,537 | 57,454 |
 | - Cost |
|
|
81,640 | 81,607 | 82,447 | 83,216 | 84,510 |
 | - Accumulated depreciation |
|
|
-21,645 | -22,876 | -24,261 | -25,679 | -27,056 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
13,954 | 9,092 | 9,971 | 10,942 | 25,776 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
13,954 | 9,092 | 9,971 | 10,942 | 25,776 |
 | IV. Long-term financial investments |
|
|
500 | 500 | 500 | 500 | 500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | 500 | 500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
64,783 | 70,270 | 70,581 | 88,251 | 72,439 |
 | 1. Long-term prepaid expenses |
|
|
42,872 | 49,074 | 43,069 | 52,647 | 48,067 |
 | 2. Deferred income tax assets |
|
|
21,791 | 21,076 | 27,399 | 35,491 | 24,372 |
 | 3. Other long-term assets |
|
|
120 | 120 | 113 | 113 | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,168,911 | 2,102,445 | 2,290,784 | 2,338,009 | 2,339,302 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
553,297 | 609,385 | 731,309 | 710,435 | 653,056 |
 | I. Current liabilities |
|
|
553,297 | 609,385 | 731,309 | 710,435 | 653,056 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
189,909 | 207,395 | 263,884 | 170,559 | 136,160 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
180,757 | 135,906 | 204,502 | 230,232 | 259,647 |
 | 4. Advances from customers |
|
|
882 | 7,418 | 1,250 | 14,072 | 6,224 |
 | 5. Taxes and other payables to the State Budget |
|
|
22,283 | 16,931 | 23,831 | 47,746 | 51,093 |
 | 6. Payables to employees |
|
|
54,633 | 26,234 | 41,892 | 57,331 | 70,437 |
 | 7. Short-term accrued expenses |
|
|
46,472 | 86,301 | 70,117 | 158,816 | 82,713 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
43,996 | 34,296 | 33,037 | 22,012 | 20,930 |
 | 11. Other short-term payables |
|
|
7,916 | 92,369 | 89,085 | 7,413 | 14,632 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,449 | 2,535 | 3,710 | 2,255 | 11,221 |
 | 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 |
|
|
1,615,614 | 1,493,061 | 1,559,475 | 1,627,575 | 1,686,247 |
 | I. ShareHolder's equity |
|
|
1,615,263 | 1,492,743 | 1,559,191 | 1,627,324 | 1,686,030 |
 | 1. Owner's investment capital |
|
|
414,537 | 414,537 | 414,537 | 414,537 | 414,537 |
 | 2. Share capital surplus |
|
|
133,022 | 133,022 | 133,022 | 133,022 | 133,022 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
9,653 | 9,653 | 9,653 | 9,653 | 9,653 |
 | 5. Treasury shares |
|
|
-4 | -4 | -4 | -4 | -4 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
598,094 | 598,094 | 652,346 | 652,346 | 652,337 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
346,634 | 218,260 | 225,486 | 285,451 | 343,077 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
139,795 | 180,825 | 176,692 | 126,573 | 126,581 |
 | - Profit after tax undistributed this period |
|
|
206,839 | 37,436 | 48,794 | 158,878 | 216,496 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
113,327 | 119,182 | 124,152 | 132,320 | 133,408 |
 | II. Funding resources and other funds |
|
|
351 | 317 | 284 | 250 | 217 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
351 | 317 | 284 | 250 | 217 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,168,911 | 2,102,445 | 2,290,784 | 2,338,009 | 2,339,302 |
There is no report.
|
|