|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
395,771 | 423,859 | 379,587 | 326,891 | 345,206 |
 | I. Cash and cash equivalents |
|
|
98,236 | 199,815 | 209,602 | 94,304 | 90,322 |
 | 1. Cash |
|
|
24,236 | 23,815 | 33,559 | 28,194 | 25,167 |
 | 2. Cash equivalents |
|
|
74,000 | 176,000 | 176,044 | 66,109 | 65,155 |
 | II. Short-term financial investments |
|
|
171,973 | 105,254 | 59,912 | 109,993 | 133,462 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
171,973 | 105,254 | 59,912 | 109,993 | 133,462 |
 | III. Short-term receivables |
|
|
96,681 | 97,127 | 89,882 | 93,731 | 97,350 |
 | 1. Short-term receivables of customers |
|
|
83,344 | 82,372 | 77,886 | 84,157 | 85,447 |
 | 2. Prepayments to suppliers |
|
|
1,108 | 2,733 | 1,861 | 1,117 | 2,154 |
 | 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 |
|
|
14,379 | 14,172 | 13,880 | 12,263 | 12,832 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,149 | -2,149 | -3,745 | -3,805 | -3,084 |
 | IV. Inventories |
|
|
9,094 | 9,077 | 9,154 | 9,433 | 9,357 |
 | 1. Inventories |
|
|
9,094 | 9,077 | 9,154 | 9,433 | 9,357 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
19,788 | 12,587 | 11,036 | 19,431 | 14,716 |
 | 1. Short-term prepaid expenses |
|
|
14,785 | 12,346 | 10,653 | 14,850 | 14,553 |
 | 2. Deductible VAT |
|
|
4,964 | 115 | 115 | 4,169 | 115 |
 | 3. Taxes and the State Receivables |
|
|
38 | 126 | 269 | 412 | 48 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,459,433 | 1,396,596 | 1,397,281 | 1,528,669 | 1,428,434 |
 | I. Long-term receivables |
|
|
3,092 | 3,185 | 3,013 | 2,833 | 2,848 |
 | 1. Long-term customer's receivables |
|
|
1,295 | 1,115 | 930 | 750 | 558 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,797 | 2,070 | 2,083 | 2,083 | 2,290 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,411,443 | 1,346,907 | 1,286,575 | 1,462,056 | 1,380,015 |
 | 1. Tangible fixed assets |
|
|
1,214,102 | 1,157,792 | 1,105,685 | 1,289,391 | 1,215,575 |
 | - Cost |
|
|
1,746,014 | 1,702,694 | 1,652,808 | 1,786,884 | 1,646,630 |
 | - Accumulated depreciation |
|
|
-531,911 | -544,902 | -547,123 | -497,493 | -431,055 |
 | 2. Fixed assets of financial leasing |
|
|
197,069 | 188,881 | 180,693 | 172,505 | 164,317 |
 | - Cost |
|
|
262,016 | 262,016 | 262,016 | 262,016 | 262,016 |
 | - Accumulated depreciation |
|
|
-64,946 | -73,134 | -81,322 | -89,510 | -97,698 |
 | 3. Intangible fixed assets |
|
|
271 | 234 | 197 | 159 | 122 |
 | - Cost |
|
|
2,414 | 2,414 | 2,414 | 2,414 | 2,414 |
 | - Accumulated depreciation |
|
|
-2,143 | -2,180 | -2,218 | -2,255 | -2,292 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 61,911 | 18,694 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 61,911 | 18,694 | |
 | IV. Long-term financial investments |
|
|
10 | 10 | 10 | 10 | |
 | 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 |
|
|
10 | 10 | 10 | 10 | |
 | V. Total other long-term assets |
|
|
44,888 | 46,495 | 45,772 | 45,077 | 45,572 |
 | 1. Long-term prepaid expenses |
|
|
44,888 | 46,495 | 45,772 | 45,077 | 44,416 |
 | 2. Deferred income tax assets |
|
|
| | | | 1,156 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,855,204 | 1,820,456 | 1,776,868 | 1,855,561 | 1,773,641 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
705,620 | 656,868 | 671,353 | 741,057 | 654,378 |
 | I. Current liabilities |
|
|
260,481 | 259,538 | 312,116 | 318,633 | 281,045 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
195,049 | 195,948 | 200,686 | 230,818 | 218,227 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
13,127 | 13,251 | 31,019 | 16,923 | 15,085 |
 | 4. Advances from customers |
|
|
281 | 208 | 7,962 | 238 | 249 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,262 | 11,279 | 27,521 | 36,149 | 13,025 |
 | 6. Payables to employees |
|
|
8,836 | 1,804 | 1,982 | 2,007 | 7,311 |
 | 7. Short-term accrued expenses |
|
|
7,554 | 4,525 | 7,487 | 11,576 | 4,697 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,727 | 1,716 | 1,922 | 1,968 | 2,444 |
 | 11. Other short-term payables |
|
|
31,545 | 30,788 | 33,516 | 18,934 | 19,987 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
99 | 20 | 20 | 20 | 20 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
445,139 | 397,330 | 359,237 | 422,424 | 373,332 |
 | 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 |
|
|
83,252 | 81,588 | 78,372 | 92,787 | 89,540 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
358,672 | 312,529 | 277,699 | 326,488 | 280,634 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
3,216 | | 3,166 | 3,149 | 3,158 |
 | 10. Provision for long-term payables |
|
|
| 3,213 | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,149,583 | 1,163,588 | 1,105,515 | 1,114,504 | 1,119,263 |
 | I. ShareHolder's equity |
|
|
1,149,583 | 1,163,588 | 1,105,515 | 1,114,504 | 1,119,263 |
 | 1. Owner's investment capital |
|
|
678,592 | 678,592 | 678,592 | 678,592 | 678,592 |
 | 2. Share capital surplus |
|
|
86,929 | 86,929 | 86,929 | 86,929 | 86,929 |
 | 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 |
|
|
268,688 | 268,688 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
114,746 | 128,738 | 339,349 | 348,323 | 353,080 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
31,318 | 114,746 | 315,575 | 315,575 | 315,575 |
 | - Profit after tax undistributed this period |
|
|
83,428 | 13,992 | 23,774 | 32,748 | 37,505 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
628 | 640 | 645 | 659 | 662 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,855,204 | 1,820,456 | 1,776,868 | 1,855,561 | 1,773,641 |
There is no report.
|
|