|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
575,142 | 574,905 | 623,205 | 666,095 | 613,879 |
 | I. Cash and cash equivalents |
|
|
490,108 | 474,980 | 440,423 | 491,648 | 426,323 |
 | 1. Cash |
|
|
19,608 | 15,480 | 22,915 | 15,140 | 7,215 |
 | 2. Cash equivalents |
|
|
470,500 | 459,500 | 417,508 | 476,508 | 419,108 |
 | II. Short-term financial investments |
|
|
45,000 | 45,000 | 50,048 | 50,048 | 50,048 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
45,000 | 45,000 | 50,048 | 50,048 | 50,048 |
 | III. Short-term receivables |
|
|
22,798 | 39,542 | 38,957 | 43,165 | 22,986 |
 | 1. Short-term receivables of customers |
|
|
24,144 | 9,904 | 23,362 | 11,936 | 21,668 |
 | 2. Prepayments to suppliers |
|
|
3,194 | 34,224 | 18,812 | 33,856 | 7,580 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,000 | 2,000 | 2,000 | 2,000 | |
 | 6. Other short-term receivables |
|
|
1,507 | 1,462 | 2,831 | 3,419 | 1,785 |
 | 7. Provision for doubtful short-term receivables |
|
|
-8,047 | -8,047 | -8,047 | -8,047 | -8,047 |
 | IV. Inventories |
|
|
16,889 | 15,382 | 90,839 | 76,646 | 98,490 |
 | 1. Inventories |
|
|
17,648 | 16,141 | 91,598 | 77,405 | 99,249 |
 | 2. Provision for decline in value of inventories |
|
|
-759 | -759 | -759 | -759 | -759 |
 | V. Other current assets |
|
|
347 | | 2,938 | 4,588 | 16,031 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
347 | | 2,938 | 4,588 | 16,031 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
517,778 | 523,243 | 532,785 | 567,403 | 697,066 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
480,561 | 480,319 | 466,177 | 449,669 | 448,533 |
 | 1. Tangible fixed assets |
|
|
465,722 | 466,110 | 451,985 | 436,114 | 430,663 |
 | - Cost |
|
|
1,039,500 | 1,055,895 | 1,057,665 | 1,057,665 | 1,068,246 |
 | - Accumulated depreciation |
|
|
-573,778 | -589,786 | -605,681 | -621,552 | -637,584 |
 | 2. Fixed assets of financial leasing |
|
|
10,880 | 10,377 | 10,486 | 9,976 | 10,006 |
 | - Cost |
|
|
45,232 | 45,232 | 45,232 | 45,232 | 45,232 |
 | - Accumulated depreciation |
|
|
-34,352 | -34,855 | -34,746 | -35,257 | -35,226 |
 | 3. Intangible fixed assets |
|
|
3,958 | 3,832 | 3,706 | 3,579 | 7,864 |
 | - Cost |
|
|
8,175 | 8,175 | 8,175 | 8,175 | 12,818 |
 | - Accumulated depreciation |
|
|
-4,216 | -4,342 | -4,469 | -4,595 | -4,954 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
32,757 | 24,138 | 48,107 | 93,901 | 222,389 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
32,757 | 24,138 | 48,107 | 93,901 | 222,389 |
 | 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 |
|
|
4,459 | 18,787 | 18,501 | 23,833 | 26,143 |
 | 1. Long-term prepaid expenses |
|
|
4,459 | 18,787 | 18,501 | 23,833 | 26,143 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,092,919 | 1,098,148 | 1,155,990 | 1,233,498 | 1,310,945 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
385,489 | 330,413 | 390,852 | 438,796 | 463,321 |
 | I. Current liabilities |
|
|
300,981 | 239,578 | 289,140 | 301,502 | 340,535 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
29,328 | 21,033 | 27,222 | 21,231 | 27,039 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
144,716 | 98,143 | 127,188 | 142,205 | 186,846 |
 | 4. Advances from customers |
|
|
17,865 | 15,106 | 16,268 | 16,482 | 14,447 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,450 | 20,811 | 21,006 | 19,070 | 24,375 |
 | 6. Payables to employees |
|
|
60,670 | 60,835 | 72,962 | 81,965 | 63,970 |
 | 7. Short-term accrued expenses |
|
|
14,764 | 10,475 | 14,423 | 11,926 | 15,896 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
7,876 | 13,013 | 9,939 | 8,492 | 7,830 |
 | 12. Provision for short term payables |
|
|
131 | 131 | 131 | 131 | 131 |
 | 13. Bonus and welfare fund |
|
|
179 | 31 | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
84,508 | 90,834 | 101,712 | 137,294 | 122,786 |
 | 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 |
|
|
82,334 | 88,460 | 99,275 | 134,857 | 120,349 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,174 | 2,374 | 2,437 | 2,437 | 2,437 |
 | 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 |
|
|
707,430 | 767,736 | 765,138 | 794,701 | 847,624 |
 | I. ShareHolder's equity |
|
|
707,430 | 767,736 | 765,138 | 794,701 | 847,624 |
 | 1. Owner's investment capital |
|
|
320,000 | 320,000 | 320,000 | 480,000 | 480,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
387,430 | 447,736 | 445,138 | 314,701 | 367,624 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
163,094 | 393,499 | 355,099 | 195,099 | 195,099 |
 | - Profit after tax undistributed this period |
|
|
224,336 | 54,237 | 90,039 | 119,603 | 172,525 |
 | 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 |
|
|
1,092,919 | 1,098,148 | 1,155,990 | 1,233,498 | 1,310,945 |
There is no report.
|
|