|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,097,544 | 1,039,301 | 1,089,235 | 1,146,685 | 1,401,363 |
 | I. Cash and cash equivalents |
|
|
40,436 | 11,239 | 80,270 | 24,993 | 86,424 |
 | 1. Cash |
|
|
40,436 | 11,239 | 80,200 | 24,923 | 86,424 |
 | 2. Cash equivalents |
|
|
| | 70 | 70 | |
 | II. Short-term financial investments |
|
|
9,032 | 11,032 | 9,650 | 11,170 | 15,070 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
9,032 | 11,032 | 9,650 | 11,170 | 15,070 |
 | III. Short-term receivables |
|
|
760,087 | 714,876 | 701,204 | 835,997 | 871,950 |
 | 1. Short-term receivables of customers |
|
|
593,969 | 533,975 | 550,032 | 549,942 | 622,366 |
 | 2. Prepayments to suppliers |
|
|
152,230 | 164,723 | 140,666 | 274,555 | 239,030 |
 | 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 |
|
|
18,779 | 21,069 | 15,398 | 16,550 | 15,629 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,891 | -4,891 | -4,891 | -5,050 | -5,076 |
 | IV. Inventories |
|
|
277,578 | 291,016 | 286,352 | 263,600 | 405,831 |
 | 1. Inventories |
|
|
277,578 | 291,016 | 287,691 | 264,939 | 407,003 |
 | 2. Provision for decline in value of inventories |
|
|
| | -1,340 | -1,340 | -1,172 |
 | V. Other current assets |
|
|
10,411 | 11,137 | 11,759 | 10,925 | 22,088 |
 | 1. Short-term prepaid expenses |
|
|
745 | 732 | 667 | 826 | 1,772 |
 | 2. Deductible VAT |
|
|
9,653 | 10,346 | 11,050 | 9,738 | 20,286 |
 | 3. Taxes and the State Receivables |
|
|
12 | 59 | 43 | 362 | 30 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
97,872 | 100,941 | 114,053 | 120,595 | 126,465 |
 | I. Long-term receivables |
|
|
1,829 | 1,824 | 1,864 | 1,864 | 1,864 |
 | 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 |
|
|
1,829 | 1,824 | 1,864 | 1,864 | 1,864 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
38,892 | 38,325 | 36,495 | 43,121 | 50,231 |
 | 1. Tangible fixed assets |
|
|
38,733 | 38,192 | 36,389 | 43,040 | 50,176 |
 | - Cost |
|
|
199,499 | 200,957 | 200,845 | 207,538 | 208,217 |
 | - Accumulated depreciation |
|
|
-160,766 | -162,765 | -164,457 | -164,498 | -158,041 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
159 | 133 | 107 | 81 | 55 |
 | - Cost |
|
|
1,489 | 1,489 | 1,489 | 1,489 | 1,489 |
 | - Accumulated depreciation |
|
|
-1,330 | -1,357 | -1,383 | -1,409 | -1,435 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,229 | 2,697 | 6,121 | 3,224 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,229 | 2,697 | 6,121 | 3,224 | |
 | IV. Long-term financial investments |
|
|
49,483 | 51,864 | 63,752 | 67,268 | 67,662 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
44,583 | 46,964 | 42,743 | 46,259 | 46,526 |
 | 3. Other investments in equity instruments |
|
|
22 | 22 | 22 | 22 | 22 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-22 | -22 | -22 | -22 | -22 |
 | 5. Investments holding until maturity |
|
|
4,900 | 4,900 | 21,009 | 21,009 | 21,137 |
 | V. Total other long-term assets |
|
|
6,439 | 6,231 | 5,820 | 5,118 | 6,707 |
 | 1. Long-term prepaid expenses |
|
|
6,439 | 6,231 | 5,820 | 5,118 | 6,707 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,195,416 | 1,140,242 | 1,203,287 | 1,267,280 | 1,527,828 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
994,608 | 938,316 | 1,000,402 | 1,063,741 | 1,323,013 |
 | I. Current liabilities |
|
|
993,674 | 937,225 | 999,467 | 1,062,650 | 1,322,078 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
406,450 | 405,413 | 392,030 | 465,409 | 589,372 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
301,726 | 268,218 | 297,331 | 266,673 | 417,955 |
 | 4. Advances from customers |
|
|
119,435 | 103,054 | 153,045 | 176,782 | 206,639 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,144 | 3,591 | 1,942 | 1,698 | 3,963 |
 | 6. Payables to employees |
|
|
7,448 | 2,471 | 2,742 | 3,016 | 6,050 |
 | 7. Short-term accrued expenses |
|
|
77,395 | 79,295 | 81,456 | 84,404 | 8,594 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
77,957 | 74,984 | 70,829 | 64,644 | 89,482 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
118 | 198 | 93 | 25 | 24 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
934 | 1,091 | 934 | 1,091 | 934 |
 | 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 |
|
|
934 | 1,091 | 934 | 1,091 | 934 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
200,808 | 201,926 | 202,886 | 203,538 | 204,815 |
 | I. ShareHolder's equity |
|
|
200,761 | 201,879 | 202,839 | 203,491 | 204,768 |
 | 1. Owner's investment capital |
|
|
130,000 | 130,000 | 130,000 | 130,000 | 130,000 |
 | 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 |
|
|
18,691 | 18,691 | 18,691 | 18,691 | 18,691 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
51,770 | 52,888 | 53,848 | 54,500 | 55,777 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
48,117 | 51,770 | 51,770 | 51,770 | 51,770 |
 | - Profit after tax undistributed this period |
|
|
3,653 | 1,118 | 2,078 | 2,730 | 4,007 |
 | 12. Investment capital resource for basic construction |
|
|
300 | 300 | 300 | 300 | 300 |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
47 | 47 | 47 | 47 | 47 |
 | 1. Funding resources |
|
|
| | | | 47 |
 | 2. Funding resources that form fixed assets |
|
|
47 | 47 | 47 | 47 | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,195,416 | 1,140,242 | 1,203,287 | 1,267,280 | 1,527,828 |
There is no report.
|
|