|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
434,733 | 355,400 | 434,123 | 450,850 | 503,170 |
 | I. Cash and cash equivalents |
|
|
11,494 | 16,911 | 42,217 | 11,498 | 38,389 |
 | 1. Cash |
|
|
11,494 | 16,911 | 42,217 | 11,498 | 38,389 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
26,588 | 25,681 | 22,541 | 25,143 | 23,373 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
26,588 | 25,681 | 22,541 | 25,143 | 23,373 |
 | III. Short-term receivables |
|
|
375,133 | 299,147 | 343,090 | 375,745 | 409,092 |
 | 1. Short-term receivables of customers |
|
|
40,232 | 32,499 | 20,659 | 33,889 | 31,799 |
 | 2. Prepayments to suppliers |
|
|
165,322 | 180,280 | 244,307 | 161,997 | 295,186 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,244 | 7,394 | 71,480 | 74,533 | 67,000 |
 | 6. Other short-term receivables |
|
|
184,947 | 101,452 | 23,481 | 113,085 | 22,866 |
 | 7. Provision for doubtful short-term receivables |
|
|
-17,612 | -22,478 | -16,836 | -7,759 | -7,759 |
 | IV. Inventories |
|
|
13,145 | 6,094 | 15,631 | 23,953 | 18,159 |
 | 1. Inventories |
|
|
19,658 | 10,091 | 19,629 | 27,950 | 22,156 |
 | 2. Provision for decline in value of inventories |
|
|
-6,514 | -3,997 | -3,997 | -3,997 | -3,997 |
 | V. Other current assets |
|
|
8,373 | 7,566 | 10,644 | 14,510 | 14,157 |
 | 1. Short-term prepaid expenses |
|
|
| | 64 | | |
 | 2. Deductible VAT |
|
|
8,250 | 7,443 | 10,457 | 14,387 | 14,034 |
 | 3. Taxes and the State Receivables |
|
|
123 | 123 | 123 | 123 | 123 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
886,907 | 1,009,924 | 948,136 | 977,253 | 972,912 |
 | I. Long-term receivables |
|
|
2,154 | 90,914 | 45,086 | 35,375 | 7,561 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 90,914 | 44,109 | 34,167 | 6,353 |
 | 5. Other long-term receivables |
|
|
2,154 | | 977 | 1,208 | 1,208 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
293,923 | 75,845 | 71,398 | 74,346 | 88,994 |
 | 1. Tangible fixed assets |
|
|
290,435 | 70,605 | 66,651 | 58,610 | 75,069 |
 | - Cost |
|
|
399,817 | 168,307 | 171,560 | 164,560 | 181,730 |
 | - Accumulated depreciation |
|
|
-109,382 | -97,701 | -104,909 | -105,950 | -106,661 |
 | 2. Fixed assets of financial leasing |
|
|
3,488 | 5,239 | 4,747 | 15,736 | 13,925 |
 | - Cost |
|
|
6,258 | 8,455 | 8,455 | 20,429 | 19,542 |
 | - Accumulated depreciation |
|
|
-2,769 | -3,215 | -3,708 | -4,693 | -5,618 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
296,173 | 588,520 | 571,507 | 561,926 | 567,006 |
 | - Cost |
|
|
414,470 | 761,581 | 755,447 | 755,762 | 773,299 |
 | - Accumulated depreciation |
|
|
-118,297 | -173,061 | -183,940 | -193,836 | -206,293 |
 | IV. Long-term assets in progress |
|
|
166,743 | 115,878 | 124,448 | 173,556 | 175,519 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
166,743 | 115,878 | 124,448 | 173,556 | 175,519 |
 | 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 |
|
|
127,915 | 138,767 | 135,697 | 132,050 | 127,833 |
 | 1. Long-term prepaid expenses |
|
|
127,915 | 66,097 | 64,690 | 63,284 | 61,560 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| 72,670 | 71,006 | 68,766 | 66,273 |
 | TOTAL ASSETS |
|
|
1,321,640 | 1,365,324 | 1,382,259 | 1,428,103 | 1,476,082 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
589,735 | 631,007 | 642,439 | 679,958 | 711,539 |
 | I. Current liabilities |
|
|
182,198 | 259,740 | 275,515 | 324,668 | 343,078 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
121,423 | 170,497 | 170,510 | 206,679 | 223,604 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
21,356 | 15,346 | 13,522 | 30,661 | 37,141 |
 | 4. Advances from customers |
|
|
210 | 1,846 | 413 | 209 | 2,321 |
 | 5. Taxes and other payables to the State Budget |
|
|
14,374 | 11,805 | 10,502 | 9,640 | 6,565 |
 | 6. Payables to employees |
|
|
2,898 | 2,837 | 3,266 | 3,659 | 7,756 |
 | 7. Short-term accrued expenses |
|
|
| 34,208 | 63,687 | 63,654 | 63,796 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
20,737 | 17,795 | 12,896 | 8,582 | 1,382 |
 | 11. Other short-term payables |
|
|
1,099 | 5,305 | 619 | 1,484 | 413 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
101 | 101 | 101 | 101 | 101 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
407,536 | 371,267 | 366,924 | 355,291 | 368,460 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
76,619 | 69,042 | 582 | 582 | 582 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
86,280 | 89,314 | 136,811 | 137,669 | 141,376 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
243,687 | 200,219 | 215,822 | 203,345 | 212,065 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
532 | 12,692 | 13,708 | 13,695 | 14,437 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
418 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
731,905 | 734,316 | 739,820 | 748,144 | 764,543 |
 | I. ShareHolder's equity |
|
|
731,905 | 734,316 | 739,820 | 748,144 | 764,543 |
 | 1. Owner's investment capital |
|
|
708,191 | 708,191 | 708,191 | 708,191 | 708,191 |
 | 2. Share capital surplus |
|
|
-210 | -210 | -210 | -210 | -210 |
 | 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 |
|
|
440 | 440 | 440 | 440 | 440 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
18 | 18 | 18 | 18 | 18 |
 | 11. After tax undistributed profit |
|
|
-3,734 | 981 | 6,214 | 14,045 | 19,677 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-8,064 | -8,703 | -7,976 | -7,164 | -420 |
 | - Profit after tax undistributed this period |
|
|
4,330 | 9,684 | 14,189 | 21,209 | 20,096 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
27,201 | 24,897 | 25,168 | 25,661 | 36,428 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,321,640 | 1,365,324 | 1,382,259 | 1,428,103 | 1,476,082 |
There is no report.
|
|