|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
294,362 | 340,437 | 395,512 | 423,682 | 424,393 |
 | I. Cash and cash equivalents |
|
|
687 | 6,423 | 870 | 1,471 | 5,144 |
 | 1. Cash |
|
|
687 | 6,423 | 870 | 1,471 | 5,144 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
84,292 | 97,855 | 174,995 | 105,304 | 95,564 |
 | 1. Short-term receivables of customers |
|
|
9,101 | 20,380 | 95,192 | 22,186 | 35,583 |
 | 2. Prepayments to suppliers |
|
|
14,390 | 16,675 | 19,004 | 22,318 | 17,406 |
 | 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 |
|
|
60,800 | 60,800 | 60,800 | 60,800 | 42,575 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
208,885 | 235,791 | 219,254 | 313,184 | 320,297 |
 | 1. Inventories |
|
|
208,885 | 235,791 | 219,254 | 313,184 | 320,297 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
498 | 368 | 393 | 3,723 | 3,387 |
 | 1. Short-term prepaid expenses |
|
|
303 | 155 | 103 | 298 | 307 |
 | 2. Deductible VAT |
|
|
195 | 206 | 290 | 3,425 | 3,079 |
 | 3. Taxes and the State Receivables |
|
|
| 7 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
199,749 | 198,039 | 198,238 | 197,083 | 195,766 |
 | 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 |
|
|
199,238 | 197,539 | 197,874 | 196,226 | 195,311 |
 | 1. Tangible fixed assets |
|
|
32,477 | 30,786 | 30,125 | 28,477 | 27,562 |
 | - Cost |
|
|
71,906 | 71,906 | 72,949 | 73,014 | 73,412 |
 | - Accumulated depreciation |
|
|
-39,428 | -41,120 | -42,824 | -44,537 | -45,850 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
166,760 | 166,753 | 167,749 | 167,749 | 167,749 |
 | - Cost |
|
|
167,055 | 167,055 | 168,052 | 168,052 | 168,052 |
 | - Accumulated depreciation |
|
|
-295 | -303 | -303 | -303 | -303 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
183 | 183 | 33 | 385 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
183 | 183 | 33 | 385 | |
 | 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 |
|
|
328 | 318 | 330 | 472 | 455 |
 | 1. Long-term prepaid expenses |
|
|
328 | 318 | 330 | 472 | 455 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
494,111 | 538,476 | 593,749 | 620,766 | 620,159 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
135,653 | 178,835 | 221,929 | 246,365 | 243,233 |
 | I. Current liabilities |
|
|
135,091 | 178,273 | 221,238 | 245,709 | 242,613 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
131,262 | 157,750 | 201,503 | 229,076 | 228,909 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,225 | 18,629 | 15,214 | 11,785 | 7,636 |
 | 4. Advances from customers |
|
|
106 | 565 | 288 | 417 | 271 |
 | 5. Taxes and other payables to the State Budget |
|
|
589 | 693 | 3,569 | 3,816 | 4,505 |
 | 6. Payables to employees |
|
|
249 | 252 | 242 | 246 | 262 |
 | 7. Short-term accrued expenses |
|
|
654 | 346 | 348 | 354 | 797 |
 | 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 | 39 | 75 | 14 | 233 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
562 | 562 | 691 | 657 | 621 |
 | 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 |
|
|
562 | 562 | 491 | 457 | 421 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | 199 | 199 | 199 |
 | 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 |
|
|
358,458 | 359,641 | 371,820 | 374,401 | 376,926 |
 | I. ShareHolder's equity |
|
|
358,458 | 359,641 | 371,820 | 374,401 | 376,926 |
 | 1. Owner's investment capital |
|
|
331,400 | 331,400 | 331,400 | 331,400 | 331,400 |
 | 2. Share capital surplus |
|
|
-418 | -418 | -418 | -418 | -418 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | 678 | 678 | 678 |
 | 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 |
|
|
4,926 | 6,042 | 17,380 | 19,960 | 22,480 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,070 | 4,888 | 4,888 | 4,888 | 4,888 |
 | - Profit after tax undistributed this period |
|
|
1,856 | 1,154 | 12,492 | 15,072 | 17,592 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
22,550 | 22,618 | 22,781 | 22,781 | 22,786 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
494,111 | 538,476 | 593,749 | 620,766 | 620,159 |
There is no report.
|
|