|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,519,120 | 2,595,147 | 2,609,317 | 2,621,573 | 2,435,455 |
 | I. Cash and cash equivalents |
|
|
117,009 | 373,717 | 220,994 | 334,020 | 285,224 |
 | 1. Cash |
|
|
100,242 | 356,939 | 204,546 | 317,593 | 268,789 |
 | 2. Cash equivalents |
|
|
16,768 | 16,778 | 16,447 | 16,427 | 16,435 |
 | II. Short-term financial investments |
|
|
15,464 | 15,927 | 26,627 | 27,664 | 27,929 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
15,464 | 15,927 | 26,627 | 27,664 | 27,929 |
 | III. Short-term receivables |
|
|
2,045,187 | 1,773,559 | 1,912,010 | 1,835,200 | 1,654,919 |
 | 1. Short-term receivables of customers |
|
|
251,437 | 272,494 | 444,353 | 509,632 | 438,915 |
 | 2. Prepayments to suppliers |
|
|
745,818 | 818,765 | 395,062 | 350,633 | 403,502 |
 | 3. Short-term intercompany receivables |
|
|
376 | | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 50,000 | 156,192 | 148,417 | 100,417 |
 | 6. Other short-term receivables |
|
|
1,058,678 | 648,950 | 934,232 | 843,406 | 839,572 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,122 | -16,650 | -17,828 | -16,889 | -127,487 |
 | IV. Inventories |
|
|
221 | 376 | 34,302 | 49,213 | 33,418 |
 | 1. Inventories |
|
|
221 | 376 | 36,591 | 51,502 | 36,007 |
 | 2. Provision for decline in value of inventories |
|
|
| | -2,289 | -2,289 | -2,589 |
 | V. Other current assets |
|
|
341,240 | 431,568 | 415,383 | 375,477 | 433,964 |
 | 1. Short-term prepaid expenses |
|
|
340,934 | 428,462 | 410,078 | 371,066 | 430,406 |
 | 2. Deductible VAT |
|
|
36 | 2,087 | 4,180 | 3,953 | 2,764 |
 | 3. Taxes and the State Receivables |
|
|
26 | 782 | 1,126 | 458 | 561 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
243 | 237 | | | 234 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
129,500 | 144,891 | 324,439 | 512,607 | 511,617 |
 | I. Long-term receivables |
|
|
8,221 | 9,594 | 10,099 | 10,029 | 10,165 |
 | 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 |
|
|
8,221 | 9,594 | 10,099 | 10,029 | 10,165 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
18,819 | 18,667 | 18,051 | 17,317 | 30,875 |
 | 1. Tangible fixed assets |
|
|
5,772 | 6,015 | 6,043 | 5,841 | 19,957 |
 | - Cost |
|
|
202,472 | 203,698 | 207,306 | 206,960 | 210,501 |
 | - Accumulated depreciation |
|
|
-196,701 | -197,683 | -201,263 | -201,120 | -190,544 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
13,047 | 12,653 | 12,008 | 11,476 | 10,918 |
 | - Cost |
|
|
41,735 | 41,735 | 41,986 | 42,074 | 42,140 |
 | - Accumulated depreciation |
|
|
-28,688 | -29,083 | -29,978 | -30,598 | -31,223 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
82,310 | 96,249 | 109,228 | 145,044 | 162,993 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
82,310 | 96,249 | 109,228 | 145,044 | 162,993 |
 | IV. Long-term financial investments |
|
|
4,510 | 5,804 | 25,861 | 182,237 | 3,208 |
 | 1. Investment in subsidiaries |
|
|
| | | 152,472 | |
 | 2. Investments in associated companies, joint ventures |
|
|
733 | 733 | 2,028 | 2,028 | 2,028 |
 | 3. Other investments in equity instruments |
|
|
181,913 | 183,208 | 181,913 | 188,413 | 3,776 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-178,137 | -178,137 | -158,080 | -160,676 | -2,596 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
15,641 | 14,577 | 161,200 | 157,981 | 304,376 |
 | 1. Long-term prepaid expenses |
|
|
15,160 | 14,156 | 16,846 | 17,286 | 30,547 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
481 | 421 | 144,354 | 140,694 | 273,828 |
 | TOTAL ASSETS |
|
|
2,648,621 | 2,740,037 | 2,933,756 | 3,134,181 | 2,947,072 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,166,609 | 2,264,131 | 2,445,300 | 2,330,918 | 2,155,084 |
 | I. Current liabilities |
|
|
2,130,630 | 2,211,071 | 2,392,296 | 2,248,559 | 2,058,546 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
880,666 | 907,607 | 852,421 | 849,079 | 744,537 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
695,077 | 710,657 | 807,480 | 804,160 | 730,762 |
 | 4. Advances from customers |
|
|
325,012 | 404,068 | 491,128 | 414,271 | 357,269 |
 | 5. Taxes and other payables to the State Budget |
|
|
61,506 | 28,403 | 20,298 | 20,494 | 20,908 |
 | 6. Payables to employees |
|
|
27,431 | 13,013 | 14,015 | 11,349 | 22,647 |
 | 7. Short-term accrued expenses |
|
|
60 | 73 | 50,114 | 32,764 | 73,895 |
 | 8. Short-term intercompany payables |
|
|
117 | 31 | | 80 | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
138,821 | 145,278 | 153,987 | 113,905 | 106,128 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,941 | 1,941 | 2,852 | 2,456 | 2,401 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
35,979 | 53,061 | 53,005 | 82,359 | 96,538 |
 | 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 |
|
|
1,081 | 1,099 | 1,165 | 1,167 | 1,176 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
34,898 | 51,962 | 51,840 | 81,192 | 95,362 |
 | 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 |
|
|
482,012 | 475,906 | 488,455 | 803,263 | 791,987 |
 | I. ShareHolder's equity |
|
|
482,012 | 475,906 | 488,455 | 803,263 | 791,987 |
 | 1. Owner's investment capital |
|
|
292,391 | 292,391 | 292,391 | 578,973 | 664,944 |
 | 2. Share capital surplus |
|
|
123,105 | 123,105 | 123,105 | 179,421 | 93,440 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-6,180 | -6,180 | -6,180 | -6,180 | -6,180 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
1,525 | 1,676 | 3,152 | 2,729 | 2,621 |
 | 8. Investment and development funds |
|
|
23,077 | 23,077 | 23,077 | 26,720 | 26,983 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
46,851 | 41,517 | 40,845 | 15,388 | 2,748 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-928 | 34,692 | 32,856 | 3,451 | 1,471 |
 | - Profit after tax undistributed this period |
|
|
47,779 | 6,825 | 7,989 | 11,937 | 1,277 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,243 | 321 | 12,066 | 6,213 | 7,431 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,648,621 | 2,740,037 | 2,933,756 | 3,134,181 | 2,947,072 |
There is no report.
|
|