|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,326,965 | 1,624,553 | 1,561,960 | 1,368,246 | 1,238,928 |
 | I. Cash and cash equivalents |
|
|
135,721 | 110,691 | 356,161 | 323,602 | 60,339 |
 | 1. Cash |
|
|
20,721 | 18,691 | 39,161 | 88,602 | 60,339 |
 | 2. Cash equivalents |
|
|
115,000 | 92,000 | 317,000 | 235,000 | |
 | II. Short-term financial investments |
|
|
| | | | 295,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 295,000 |
 | III. Short-term receivables |
|
|
643,909 | 735,702 | 699,043 | 470,746 | 344,586 |
 | 1. Short-term receivables of customers |
|
|
569,889 | 643,730 | 610,630 | 396,626 | 262,615 |
 | 2. Prepayments to suppliers |
|
|
38,227 | 41,018 | 33,637 | 38,525 | 45,527 |
 | 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 |
|
|
60,563 | 75,723 | 80,063 | 60,882 | 62,671 |
 | 7. Provision for doubtful short-term receivables |
|
|
-24,770 | -24,770 | -25,287 | -25,287 | -26,227 |
 | IV. Inventories |
|
|
546,240 | 762,951 | 506,270 | 561,804 | 531,443 |
 | 1. Inventories |
|
|
546,240 | 762,951 | 506,270 | 561,804 | 531,443 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,096 | 15,209 | 487 | 12,093 | 7,560 |
 | 1. Short-term prepaid expenses |
|
|
86 | | 443 | 222 | |
 | 2. Deductible VAT |
|
|
1,010 | 15,197 | | 11,872 | 7,559 |
 | 3. Taxes and the State Receivables |
|
|
| 12 | 43 | | 1 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,007,131 | 1,023,177 | 1,011,918 | 1,036,557 | 1,090,466 |
 | I. Long-term receivables |
|
|
187 | 187 | 187 | 187 | 187 |
 | 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 |
|
|
187 | 187 | 187 | 187 | 187 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
107,542 | 105,845 | 103,357 | 102,690 | 104,702 |
 | 1. Tangible fixed assets |
|
|
93,181 | 91,585 | 89,206 | 88,653 | 90,778 |
 | - Cost |
|
|
476,982 | 477,668 | 475,982 | 478,502 | 481,886 |
 | - Accumulated depreciation |
|
|
-383,801 | -386,082 | -386,776 | -389,849 | -391,108 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
14,361 | 14,260 | 14,151 | 14,037 | 13,924 |
 | - Cost |
|
|
20,526 | 20,526 | 20,526 | 20,526 | 20,526 |
 | - Accumulated depreciation |
|
|
-6,165 | -6,266 | -6,375 | -6,489 | -6,602 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
763,660 | 772,549 | 778,640 | 785,298 | 809,205 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
763,660 | 772,549 | 778,640 | 785,298 | 809,205 |
 | IV. Long-term financial investments |
|
|
124,535 | 134,226 | 120,076 | 139,423 | 168,094 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
124,535 | 134,226 | 120,076 | 139,423 | 168,094 |
 | 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 |
|
|
11,206 | 10,369 | 9,659 | 8,958 | 8,277 |
 | 1. Long-term prepaid expenses |
|
|
11,206 | 10,369 | 9,659 | 8,958 | 8,277 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,334,096 | 2,647,730 | 2,573,878 | 2,404,803 | 2,329,394 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,249,521 | 1,522,188 | 1,413,484 | 1,180,644 | 1,033,652 |
 | I. Current liabilities |
|
|
1,043,790 | 1,316,394 | 1,207,669 | 972,704 | 825,601 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
580,608 | 562,302 | 440,721 | 369,468 | 571,929 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
393,221 | 698,154 | 684,559 | 503,482 | 128,835 |
 | 4. Advances from customers |
|
|
649 | 400 | 313 | 4,789 | 1,523 |
 | 5. Taxes and other payables to the State Budget |
|
|
18,883 | 7,858 | 28,821 | 37,935 | 17,239 |
 | 6. Payables to employees |
|
|
12,999 | 8,874 | 11,033 | 12,625 | 35,469 |
 | 7. Short-term accrued expenses |
|
|
664 | 4,378 | 8,453 | 10,761 | 870 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,134 | 2,101 | 1,548 | 1,533 | 1,013 |
 | 11. Other short-term payables |
|
|
1,379 | 943 | 839 | 728 | 686 |
 | 12. Provision for short term payables |
|
|
| | | | 31,375 |
 | 13. Bonus and welfare fund |
|
|
33,254 | 31,384 | 31,384 | 31,384 | 36,663 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
205,731 | 205,794 | 205,815 | 207,941 | 208,050 |
 | 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 |
|
|
3,931 | 3,994 | 4,015 | 207,941 | 208,050 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
201,800 | 201,800 | 201,800 | | |
 | 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 |
|
|
1,084,575 | 1,125,542 | 1,160,394 | 1,224,159 | 1,295,742 |
 | I. ShareHolder's equity |
|
|
1,084,575 | 1,125,542 | 1,160,394 | 1,224,159 | 1,295,742 |
 | 1. Owner's investment capital |
|
|
559,321 | 559,321 | 559,321 | 615,242 | 615,242 |
 | 2. Share capital surplus |
|
|
69,835 | 69,835 | 69,835 | 69,835 | 69,835 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
48,000 | 48,000 | 48,000 | 48,000 | 48,000 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
56,470 | 56,463 | 56,463 | 56,463 | 59,766 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
11,583 | 11,583 | 11,583 | 11,583 | 11,583 |
 | 11. After tax undistributed profit |
|
|
339,227 | 380,193 | 415,042 | 422,880 | 491,157 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
240,975 | 339,240 | 339,240 | 283,319 | 283,319 |
 | - Profit after tax undistributed this period |
|
|
98,252 | 40,953 | 75,802 | 139,561 | 207,838 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
139 | 147 | 150 | 156 | 159 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,334,096 | 2,647,730 | 2,573,878 | 2,404,803 | 2,329,394 |
There is no report.
|
|