|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
399,884 | 492,626 | 437,015 | 398,427 | 464,555 |
 | I. Cash and cash equivalents |
|
|
4,400 | 11,990 | 18,806 | 18,030 | 15,216 |
 | 1. Cash |
|
|
4,400 | 1,493 | 8,223 | 7,366 | 4,480 |
 | 2. Cash equivalents |
|
|
| 10,497 | 10,583 | 10,663 | 10,735 |
 | II. Short-term financial investments |
|
|
51,987 | 62,620 | 68,580 | 69,478 | 81,958 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
51,987 | 62,620 | 68,580 | 69,478 | 81,958 |
 | III. Short-term receivables |
|
|
103,663 | 163,547 | 90,763 | 85,992 | 142,758 |
 | 1. Short-term receivables of customers |
|
|
99,500 | 133,788 | 87,561 | 64,850 | 127,915 |
 | 2. Prepayments to suppliers |
|
|
5,109 | 13,549 | 5,338 | 21,045 | 13,378 |
 | 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 |
|
|
2,323 | 19,480 | 1,134 | 3,367 | 4,735 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,270 | -3,270 | -3,270 | -3,270 | -3,270 |
 | IV. Inventories |
|
|
236,327 | 250,355 | 256,155 | 218,126 | 195,197 |
 | 1. Inventories |
|
|
236,327 | 250,355 | 256,155 | 218,126 | 195,197 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,508 | 4,114 | 2,711 | 6,802 | 29,427 |
 | 1. Short-term prepaid expenses |
|
|
1,238 | 1,983 | 2,551 | 3,161 | 12,629 |
 | 2. Deductible VAT |
|
|
2,270 | 1,973 | 159 | 3,641 | 16,797 |
 | 3. Taxes and the State Receivables |
|
|
| 159 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
110,509 | 110,854 | 116,809 | 299,579 | 302,146 |
 | I. Long-term receivables |
|
|
| | 247 | 247 | 247 |
 | 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 |
|
|
| | 247 | 247 | 247 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
68,935 | 67,652 | 90,879 | 88,542 | 278,419 |
 | 1. Tangible fixed assets |
|
|
68,734 | 62,587 | 85,880 | 83,648 | 178,011 |
 | - Cost |
|
|
148,829 | 143,815 | 169,381 | 169,381 | 266,524 |
 | - Accumulated depreciation |
|
|
-80,095 | -81,227 | -83,501 | -85,733 | -88,513 |
 | 2. Fixed assets of financial leasing |
|
|
-68 | 4,145 | 4,110 | 4,035 | 3,921 |
 | - Cost |
|
|
| 4,483 | 4,483 | 4,483 | 4,483 |
 | - Accumulated depreciation |
|
|
-68 | -338 | -374 | -448 | -563 |
 | 3. Intangible fixed assets |
|
|
269 | 920 | 889 | 859 | 96,487 |
 | - Cost |
|
|
430 | 1,106 | 1,106 | 1,106 | 97,008 |
 | - Accumulated depreciation |
|
|
-161 | -186 | -216 | -247 | -522 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
23,422 | 25,725 | 9,803 | 196,957 | 18,877 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
23,422 | 25,725 | 9,803 | 196,957 | 18,877 |
 | 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 |
|
|
18,152 | 17,477 | 15,880 | 13,833 | 4,603 |
 | 1. Long-term prepaid expenses |
|
|
18,152 | 17,477 | 15,880 | 13,833 | 4,603 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
510,393 | 603,480 | 553,825 | 698,006 | 766,701 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
411,522 | 502,877 | 450,251 | 592,203 | 658,757 |
 | I. Current liabilities |
|
|
386,050 | 479,303 | 433,885 | 403,535 | 461,202 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
256,954 | 298,550 | 300,032 | 313,849 | 314,473 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
106,542 | 140,035 | 107,479 | 56,233 | 99,588 |
 | 4. Advances from customers |
|
|
12,979 | 31,958 | 18,370 | 21,888 | 38,495 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,457 | 2,085 | 2,053 | 2,607 | 483 |
 | 6. Payables to employees |
|
|
1,905 | 1,816 | 1,917 | 1,686 | 1,837 |
 | 7. Short-term accrued expenses |
|
|
3,351 | 1,941 | 1,263 | 1,447 | 2,104 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,851 | 2,906 | 2,300 | 5,353 | 3,749 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
11 | 11 | 472 | 472 | 472 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
25,472 | 23,575 | 16,366 | 188,668 | 197,555 |
 | 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 |
|
|
| 23,575 | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
25,472 | | 16,366 | 188,668 | 197,555 |
 | 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 |
|
|
98,871 | 100,603 | 103,574 | 105,803 | 107,944 |
 | I. ShareHolder's equity |
|
|
98,871 | 100,603 | 103,574 | 105,803 | 107,944 |
 | 1. Owner's investment capital |
|
|
79,000 | 79,000 | 79,000 | 79,000 | 79,000 |
 | 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 |
|
|
28 | 28 | 28 | 28 | 28 |
 | 11. After tax undistributed profit |
|
|
19,843 | 21,575 | 24,546 | 26,775 | 28,916 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
9,460 | 18,676 | 18,216 | 24,546 | 26,775 |
 | - Profit after tax undistributed this period |
|
|
10,383 | 2,899 | 6,331 | 2,229 | 2,141 |
 | 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 |
|
|
510,393 | 603,480 | 553,825 | 698,006 | 766,701 |
There is no report.
|
|