|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,553,305 | 1,364,728 | 1,585,998 | 1,595,433 | 1,618,521 |
 | I. Cash and cash equivalents |
|
|
106,205 | 183,772 | 197,898 | 55,957 | 57,817 |
 | 1. Cash |
|
|
57,100 | 157,698 | 181,639 | 53,607 | 35,340 |
 | 2. Cash equivalents |
|
|
49,105 | 26,074 | 16,259 | 2,350 | 22,477 |
 | II. Short-term financial investments |
|
|
30,674 | 39,056 | 49,966 | 64,545 | 97,922 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
30,674 | 39,056 | 49,966 | 64,545 | 97,922 |
 | III. Short-term receivables |
|
|
1,027,145 | 744,898 | 741,111 | 815,405 | 996,810 |
 | 1. Short-term receivables of customers |
|
|
624,702 | 489,071 | 473,521 | 521,861 | 659,533 |
 | 2. Prepayments to suppliers |
|
|
328,215 | 165,559 | 195,261 | 197,277 | 252,397 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
7,256 | 7,256 | 7,256 | 7,256 | 7,256 |
 | 5. Receivables on short-term loans |
|
|
337,138 | 94,414 | 68,553 | 68,553 | 68,553 |
 | 6. Other short-term receivables |
|
|
129,662 | 126,143 | 134,610 | 158,549 | 161,422 |
 | 7. Provision for doubtful short-term receivables |
|
|
-399,827 | -137,544 | -138,092 | -138,092 | -152,352 |
 | IV. Inventories |
|
|
353,693 | 352,129 | 549,901 | 608,700 | 413,647 |
 | 1. Inventories |
|
|
372,443 | 375,414 | 573,186 | 631,985 | 436,971 |
 | 2. Provision for decline in value of inventories |
|
|
-18,750 | -23,285 | -23,285 | -23,285 | -23,324 |
 | V. Other current assets |
|
|
35,588 | 44,873 | 47,123 | 50,825 | 52,326 |
 | 1. Short-term prepaid expenses |
|
|
21,352 | 27,448 | 24,358 | 22,599 | 27,972 |
 | 2. Deductible VAT |
|
|
14,056 | 17,169 | 22,512 | 27,915 | 22,768 |
 | 3. Taxes and the State Receivables |
|
|
180 | 256 | 253 | 311 | 1,587 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,257,007 | 1,406,027 | 1,438,953 | 1,438,256 | 1,275,099 |
 | I. Long-term receivables |
|
|
| 185,390 | 221,283 | 228,121 | 167,283 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 239,916 | 239,916 | 239,916 | 239,916 |
 | 5. Other long-term receivables |
|
|
| 176,148 | 212,041 | 218,879 | 158,041 |
 | 6. Provision for doubtful long-term receivables |
|
|
| -230,674 | -230,674 | -230,674 | -230,674 |
 | II. Fixed assets |
|
|
519,760 | 513,938 | 528,182 | 521,532 | 489,237 |
 | 1. Tangible fixed assets |
|
|
428,677 | 424,402 | 420,905 | 415,763 | 408,174 |
 | - Cost |
|
|
958,288 | 965,743 | 974,653 | 980,244 | 985,506 |
 | - Accumulated depreciation |
|
|
-529,611 | -541,341 | -553,749 | -564,481 | -577,332 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
91,083 | 89,536 | 107,277 | 105,769 | 81,063 |
 | - Cost |
|
|
134,111 | 134,128 | 172,630 | 172,630 | 130,053 |
 | - Accumulated depreciation |
|
|
-43,028 | -44,592 | -65,353 | -66,861 | -48,990 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
137,376 | 102,384 | 100,621 | 110,303 | 98,928 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | 110,303 | |
 | 2. Costs of construction in progress |
|
|
137,376 | 102,384 | 100,621 | | 98,928 |
 | IV. Long-term financial investments |
|
|
364,382 | 365,750 | 313,092 | 316,484 | 336,164 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
360,428 | 361,796 | 309,271 | 310,856 | 307,289 |
 | 3. Other investments in equity instruments |
|
|
1,080 | 1,080 | 2,611 | 4,382 | 28,388 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
2,875 | 2,875 | 1,210 | 1,246 | 487 |
 | V. Total other long-term assets |
|
|
235,489 | 238,566 | 275,777 | 261,816 | 183,488 |
 | 1. Long-term prepaid expenses |
|
|
131,678 | 140,033 | 182,514 | 173,841 | 100,791 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | 9 | | |
 | VI. Goodwills |
|
|
103,811 | 98,532 | 93,254 | 87,975 | 82,697 |
 | TOTAL ASSETS |
|
|
2,810,312 | 2,770,755 | 3,024,952 | 3,033,688 | 2,893,621 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,404,005 | 2,374,582 | 2,630,861 | 2,657,213 | 2,500,091 |
 | I. Current liabilities |
|
|
1,342,282 | 938,506 | 1,180,358 | 1,206,722 | 1,070,607 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
487,073 | 499,141 | 508,197 | 550,011 | 600,871 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
231,317 | 173,427 | 161,453 | 188,891 | 185,778 |
 | 4. Advances from customers |
|
|
228,309 | 95,657 | 258,261 | 329,554 | 134,459 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,670 | 25,344 | 9,374 | 10,149 | 7,453 |
 | 6. Payables to employees |
|
|
24,202 | 25,539 | 27,541 | 31,125 | 36,284 |
 | 7. Short-term accrued expenses |
|
|
329,490 | 87,905 | 84,506 | 74,766 | 86,341 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 1,350 | | |
 | 11. Other short-term payables |
|
|
16,221 | 31,492 | 129,675 | 22,227 | 19,422 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | 2 | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,061,723 | 1,436,076 | 1,450,503 | 1,450,491 | 1,429,484 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 213,500 | 213,500 | 213,500 | 213,500 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,033,753 | 1,173,328 | 1,173,268 | 1,173,228 | 1,173,391 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,999 | 21,930 | 23,946 | 24,181 | 23,829 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
16,510 | 16,339 | 28,981 | 28,811 | 15,827 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,189 | 1,189 | 1,189 | 1,189 | 1,189 |
 | 11. Long-term unrealized revenue |
|
|
8,272 | 9,791 | 9,620 | 9,583 | 1,750 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
406,307 | 396,173 | 394,090 | 376,475 | 393,530 |
 | I. ShareHolder's equity |
|
|
406,276 | 396,141 | 394,059 | 376,444 | 393,498 |
 | 1. Owner's investment capital |
|
|
4,111,983 | 4,111,983 | 4,111,983 | 4,111,983 | 4,111,983 |
 | 2. Share capital surplus |
|
|
-517,712 | -517,712 | -517,712 | -517,712 | -517,712 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-553 | -553 | -553 | -553 | -553 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
17,171 | 17,171 | 17,171 | 17,171 | 17,171 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
9 | 9 | 9 | 9 | 9 |
 | 11. After tax undistributed profit |
|
|
-3,234,097 | -3,241,828 | -3,245,258 | -3,262,812 | -3,246,528 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,246,558 | -3,245,613 | -3,250,893 | -3,256,232 | -3,261,570 |
 | - Profit after tax undistributed this period |
|
|
12,461 | 3,785 | 5,635 | -6,580 | 15,042 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
29,474 | 27,071 | 28,418 | 28,357 | 29,128 |
 | II. Funding resources and other funds |
|
|
32 | 32 | 32 | 32 | 32 |
 | 1. Funding resources |
|
|
32 | 32 | 32 | 32 | 32 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,810,312 | 2,770,755 | 3,024,952 | 3,033,688 | 2,893,621 |
There is no report.
|
|