|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,753,469 | 1,588,139 | 1,579,118 | 1,713,091 | 1,542,875 |
 | I. Cash and cash equivalents |
|
|
50,838 | 69,983 | 39,140 | 19,780 | 118,432 |
 | 1. Cash |
|
|
50,838 | 69,983 | 39,140 | 19,780 | 108,932 |
 | 2. Cash equivalents |
|
|
| | | | 9,500 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
604,751 | 447,073 | 467,679 | 625,768 | 367,453 |
 | 1. Short-term receivables of customers |
|
|
385,906 | 352,830 | 336,168 | 450,330 | 323,587 |
 | 2. Prepayments to suppliers |
|
|
63,724 | 72,079 | 67,887 | 65,093 | 35,163 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
149,050 | | 56,200 | 93,000 | |
 | 6. Other short-term receivables |
|
|
6,683 | 22,968 | 8,251 | 18,452 | 9,857 |
 | 7. Provision for doubtful short-term receivables |
|
|
-612 | -803 | -828 | -1,107 | -1,154 |
 | IV. Inventories |
|
|
1,001,893 | 979,459 | 983,482 | 993,399 | 983,233 |
 | 1. Inventories |
|
|
1,001,893 | 979,459 | 983,482 | 993,399 | 983,233 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
95,987 | 91,624 | 88,817 | 74,143 | 73,757 |
 | 1. Short-term prepaid expenses |
|
|
3,564 | 2,598 | 1,724 | 849 | 990 |
 | 2. Deductible VAT |
|
|
92,419 | 89,022 | 87,090 | 73,291 | 72,764 |
 | 3. Taxes and the State Receivables |
|
|
3 | 3 | 3 | 3 | 3 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,235,372 | 1,351,514 | 1,355,142 | 1,253,670 | 1,276,415 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
6,545 | 5,897 | 5,358 | 4,894 | 4,535 |
 | 1. Tangible fixed assets |
|
|
6,545 | 5,897 | 5,358 | 4,894 | 4,535 |
 | - Cost |
|
|
126,032 | 126,032 | 126,032 | 126,032 | 126,063 |
 | - Accumulated depreciation |
|
|
-119,487 | -120,135 | -120,674 | -121,137 | -121,528 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
1,769 | 1,769 | 1,769 | 1,769 | 1,769 |
 | - Accumulated depreciation |
|
|
-1,769 | -1,769 | -1,769 | -1,769 | -1,769 |
 | III. Real Estate Investments |
|
|
| | 747,879 | | |
 | - Cost |
|
|
| | 747,879 | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
739,624 | 743,406 | | 647,165 | 667,082 |
 | 1. Costs of long-term production, business in progress |
|
|
739,624 | 743,406 | | 647,165 | 667,082 |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
464,034 | 578,034 | 578,034 | 578,034 | 578,034 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 392,000 | 392,000 | 392,000 | 392,000 |
 | 3. Other investments in equity instruments |
|
|
465,682 | 187,682 | 187,682 | 187,682 | 187,682 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,648 | -1,648 | -1,648 | -1,648 | -1,648 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
25,169 | 24,176 | 23,871 | 23,576 | 26,763 |
 | 1. Long-term prepaid expenses |
|
|
24,369 | 24,176 | 23,871 | 23,576 | 26,763 |
 | 2. Deferred income tax assets |
|
|
801 | | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,988,841 | 2,939,653 | 2,934,260 | 2,966,761 | 2,819,289 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,651,823 | 1,594,501 | 1,580,976 | 1,588,739 | 1,430,736 |
 | I. Current liabilities |
|
|
1,490,540 | 1,436,104 | 992,002 | 1,018,338 | 882,136 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
564,747 | 572,229 | 569,391 | 573,404 | 493,387 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
796,564 | 795,197 | 338,150 | 346,353 | 345,781 |
 | 4. Advances from customers |
|
|
109,027 | 52,667 | 64,758 | 74,631 | 23,655 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,028 | 1,628 | 3,341 | 7,964 | 3,160 |
 | 6. Payables to employees |
|
|
1,346 | 1,265 | 1,290 | 1,201 | 1,658 |
 | 7. Short-term accrued expenses |
|
|
1,825 | 202 | 2,048 | 1,673 | 1,587 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
11,028 | 10,998 | 11,574 | 11,294 | 11,504 |
 | 12. Provision for short term payables |
|
|
1,260 | 1,547 | 1,079 | 1,449 | 1,033 |
 | 13. Bonus and welfare fund |
|
|
714 | 371 | 371 | 371 | 371 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
161,284 | 158,397 | 588,974 | 570,401 | 548,600 |
 | 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 |
|
|
151,895 | 149,295 | 579,751 | 558,929 | 538,108 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
9,389 | 9,101 | 9,223 | 11,471 | 10,492 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,337,018 | 1,345,152 | 1,353,284 | 1,378,022 | 1,388,553 |
 | I. ShareHolder's equity |
|
|
1,337,018 | 1,345,152 | 1,353,284 | 1,378,022 | 1,388,553 |
 | 1. Owner's investment capital |
|
|
1,050,000 | 1,050,000 | 1,050,000 | 1,050,000 | 1,050,000 |
 | 2. Share capital surplus |
|
|
-2,616 | -2,616 | -2,616 | -2,616 | -2,616 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
9,056 | 9,056 | 9,056 | 9,056 | 9,056 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
56,315 | 56,315 | 56,315 | 56,315 | 56,315 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
214,745 | 222,752 | 230,681 | 255,235 | 265,637 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
162,058 | 213,828 | 213,568 | 213,568 | 213,568 |
 | - Profit after tax undistributed this period |
|
|
52,688 | 8,923 | 17,113 | 41,667 | 52,068 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
9,518 | 9,646 | 9,849 | 10,032 | 10,162 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,988,841 | 2,939,653 | 2,934,260 | 2,966,761 | 2,819,289 |
There is no report.
|
|