|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,482,481 | 1,333,169 | 1,676,993 | 1,730,723 | 1,804,516 |
 | I. Cash and cash equivalents |
|
|
132,308 | 246,269 | 184,594 | 202,051 | 286,376 |
 | 1. Cash |
|
|
120,416 | 171,269 | 180,594 | 101,551 | 121,376 |
 | 2. Cash equivalents |
|
|
11,892 | 75,000 | 4,000 | 100,500 | 165,000 |
 | II. Short-term financial investments |
|
|
230 | 230 | 230 | 70,000 | 166,600 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
230 | 230 | 230 | 70,000 | 166,600 |
 | III. Short-term receivables |
|
|
1,290,454 | 1,004,136 | 1,387,845 | 1,252,597 | 1,231,677 |
 | 1. Short-term receivables of customers |
|
|
340,591 | 205,245 | 637,141 | 474,098 | 538,898 |
 | 2. Prepayments to suppliers |
|
|
349,563 | 460,448 | 424,410 | 415,869 | 369,137 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
329,691 | 207,908 | 245,622 | 222,095 | 272,653 |
 | 6. Other short-term receivables |
|
|
338,945 | 145,518 | 97,769 | 155,043 | 68,880 |
 | 7. Provision for doubtful short-term receivables |
|
|
-68,336 | -14,983 | -17,097 | -14,508 | -17,891 |
 | IV. Inventories |
|
|
35,668 | 62,331 | 93,414 | 178,748 | 104,167 |
 | 1. Inventories |
|
|
35,668 | 62,331 | 93,414 | 178,748 | 104,167 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
23,821 | 20,203 | 10,911 | 27,327 | 15,697 |
 | 1. Short-term prepaid expenses |
|
|
12,244 | 14,080 | 6,267 | 11,919 | 10,341 |
 | 2. Deductible VAT |
|
|
11,518 | 5,739 | 4,553 | 14,950 | 5,025 |
 | 3. Taxes and the State Receivables |
|
|
59 | 384 | 90 | 459 | 331 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,009,845 | 1,238,290 | 968,883 | 1,023,035 | 1,011,218 |
 | I. Long-term receivables |
|
|
306,746 | 624,312 | 336,422 | 306,827 | 306,527 |
 | 1. Long-term customer's receivables |
|
|
| 24,000 | 24,000 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
36,569 | 9,090 | 9,090 | 3,815 | 3,300 |
 | 5. Other long-term receivables |
|
|
270,177 | 591,222 | 303,332 | 303,012 | 303,227 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
231,100 | 205,247 | 212,022 | 244,859 | 215,210 |
 | 1. Tangible fixed assets |
|
|
58,419 | 9,918 | 5,622 | 36,667 | 5,562 |
 | - Cost |
|
|
64,221 | 15,778 | 11,956 | 43,290 | 12,682 |
 | - Accumulated depreciation |
|
|
-5,802 | -5,860 | -6,334 | -6,623 | -7,119 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
172,681 | 195,329 | 206,401 | 208,192 | 209,647 |
 | - Cost |
|
|
215,307 | 243,616 | 272,359 | 284,850 | 299,728 |
 | - Accumulated depreciation |
|
|
-42,626 | -48,287 | -65,958 | -76,658 | -90,080 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
13,738 | 52,878 | 88,366 | 56,757 | 57,109 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
13,738 | 52,878 | 88,366 | 56,757 | 57,109 |
 | IV. Long-term financial investments |
|
|
111,178 | 9,776 | 9,544 | 74,336 | 123,977 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
103,807 | 2,490 | 2,336 | 74,336 | 123,977 |
 | 3. Other investments in equity instruments |
|
|
19,716 | 19,716 | 19,716 | 11,616 | 11,616 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-12,345 | -12,430 | -12,508 | -11,616 | -11,616 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
57,751 | 52,217 | 36,670 | 62,400 | 38,542 |
 | 1. Long-term prepaid expenses |
|
|
54,907 | 48,704 | 32,676 | 60,436 | 36,578 |
 | 2. Deferred income tax assets |
|
|
2,843 | 3,513 | 3,994 | 1,964 | 1,964 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
289,332 | 293,861 | 285,858 | 277,855 | 269,853 |
 | TOTAL ASSETS |
|
|
2,492,326 | 2,571,459 | 2,645,876 | 2,753,758 | 2,815,734 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
985,419 | 500,323 | 543,948 | 643,424 | 680,679 |
 | I. Current liabilities |
|
|
936,785 | 464,395 | 500,553 | 605,323 | 638,376 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
527,656 | 229,772 | 169,159 | 213,323 | 306,829 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
139,364 | 67,826 | 114,292 | 132,302 | 150,339 |
 | 4. Advances from customers |
|
|
6,363 | 8,463 | 53,770 | 30,678 | 946 |
 | 5. Taxes and other payables to the State Budget |
|
|
35,436 | 20,416 | 21,531 | 24,258 | 28,407 |
 | 6. Payables to employees |
|
|
15,266 | 11,284 | 10,754 | 10,773 | 14,315 |
 | 7. Short-term accrued expenses |
|
|
59,037 | 29,296 | 74,654 | 58,824 | 53,459 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 19,569 | | 76,815 | 22,732 |
 | 11. Other short-term payables |
|
|
150,813 | 74,919 | 53,542 | 55,499 | 54,201 |
 | 12. Provision for short term payables |
|
|
| | 2,851 | | |
 | 13. Bonus and welfare fund |
|
|
2,851 | 2,851 | | 2,851 | 7,148 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
48,634 | 35,928 | 43,395 | 38,102 | 42,303 |
 | 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 |
|
|
39,589 | 35,928 | 43,395 | 38,102 | 34,309 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
9,045 | | | | 7,994 |
 | 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 |
|
|
1,506,907 | 2,071,137 | 2,101,928 | 2,110,334 | 2,135,055 |
 | I. ShareHolder's equity |
|
|
1,506,907 | 2,071,137 | 2,101,928 | 2,110,334 | 2,135,055 |
 | 1. Owner's investment capital |
|
|
1,370,015 | 1,918,020 | 1,918,020 | 1,918,020 | 1,918,020 |
 | 2. Share capital surplus |
|
|
141 | 141 | 75 | 75 | 75 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | 78 | | |
 | 8. Investment and development funds |
|
|
10,913 | | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
75,915 | 99,113 | 128,158 | 138,508 | 168,924 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
932 | 72,655 | 72,118 | 72,655 | 72,891 |
 | - Profit after tax undistributed this period |
|
|
74,982 | 26,459 | 56,040 | 65,853 | 96,034 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
49,924 | 53,863 | 55,596 | 53,730 | 48,035 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,492,326 | 2,571,459 | 2,645,876 | 2,753,758 | 2,815,734 |
There is no report.
|
|