|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
823,947 | 736,635 | 782,365 | 803,162 | 675,519 |
 | I. Cash and cash equivalents |
|
|
189,426 | 138,386 | 82,816 | 103,628 | 77,047 |
 | 1. Cash |
|
|
129,426 | 78,386 | 82,366 | 103,088 | 77,047 |
 | 2. Cash equivalents |
|
|
60,000 | 60,000 | 450 | 540 | |
 | II. Short-term financial investments |
|
|
20,200 | 22,200 | 82,200 | 82,200 | 22,925 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
20,200 | 22,200 | 82,200 | 82,200 | 22,925 |
 | III. Short-term receivables |
|
|
518,248 | 481,072 | 529,909 | 546,630 | 525,086 |
 | 1. Short-term receivables of customers |
|
|
525,704 | 519,004 | 563,894 | 573,805 | 543,765 |
 | 2. Prepayments to suppliers |
|
|
11,955 | 10,535 | 9,406 | 8,938 | 9,055 |
 | 3. Short-term intercompany receivables |
|
|
| | 8,250 | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
19,475 | 5,450 | | 8,250 | 8,250 |
 | 6. Other short-term receivables |
|
|
33,897 | 15,783 | 17,967 | 25,245 | 31,849 |
 | 7. Provision for doubtful short-term receivables |
|
|
-72,783 | -69,700 | -69,608 | -69,608 | -67,832 |
 | IV. Inventories |
|
|
77,083 | 67,813 | 63,888 | 51,705 | 38,234 |
 | 1. Inventories |
|
|
82,511 | 73,305 | 69,381 | 57,198 | 42,358 |
 | 2. Provision for decline in value of inventories |
|
|
-5,428 | -5,493 | -5,493 | -5,493 | -4,124 |
 | V. Other current assets |
|
|
18,990 | 27,164 | 23,552 | 18,999 | 12,227 |
 | 1. Short-term prepaid expenses |
|
|
6,962 | 18,992 | 14,789 | 9,696 | 6,179 |
 | 2. Deductible VAT |
|
|
7,195 | 3,220 | 3,803 | 3,503 | 1,086 |
 | 3. Taxes and the State Receivables |
|
|
4,833 | 4,952 | 4,960 | 5,799 | 4,963 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
763,973 | 741,543 | 715,607 | 667,633 | 644,934 |
 | I. Long-term receivables |
|
|
49,919 | 45,270 | 39,084 | 29,780 | 29,596 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
15,187 | 19,737 | 19,737 | 19,737 | 19,737 |
 | 5. Other long-term receivables |
|
|
34,732 | 25,533 | 19,347 | 10,043 | 9,859 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
109,420 | 102,902 | 100,909 | 98,134 | 93,319 |
 | 1. Tangible fixed assets |
|
|
25,845 | 21,271 | 21,266 | 20,519 | 17,677 |
 | - Cost |
|
|
183,191 | 174,182 | 175,956 | 176,679 | 172,139 |
 | - Accumulated depreciation |
|
|
-157,346 | -152,911 | -154,690 | -156,160 | -154,462 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
83,575 | 81,630 | 79,643 | 77,616 | 75,642 |
 | - Cost |
|
|
108,165 | 108,245 | 108,127 | 108,127 | 108,172 |
 | - Accumulated depreciation |
|
|
-24,591 | -26,615 | -28,485 | -30,512 | -32,530 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
132,556 | 128,436 | 132,008 | 116,332 | 118,450 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
130,642 | 128,436 | 132,008 | 116,332 | 118,450 |
 | 3. Other investments in equity instruments |
|
|
18,254 | 16,340 | 16,340 | 16,340 | 16,340 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-16,340 | -16,340 | -16,340 | -16,340 | -16,340 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
472,077 | 464,935 | 4,443,606 | 423,387 | 403,570 |
 | 1. Long-term prepaid expenses |
|
|
469,539 | 461,581 | 4,440,452 | 422,408 | 402,652 |
 | 2. Deferred income tax assets |
|
|
2,776 | 2,775 | 2,720 | 655 | 614 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
-237 | 579 | 434 | 324 | 304 |
 | TOTAL ASSETS |
|
|
1,587,919 | 1,478,177 | 1,497,972 | 1,470,795 | 1,320,454 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,285,427 | 1,167,550 | 1,189,426 | 1,146,127 | 984,349 |
 | I. Current liabilities |
|
|
1,246,179 | 1,122,510 | 1,150,070 | 1,127,149 | 968,863 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
588,494 | 539,479 | 513,416 | 509,035 | 375,817 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
594,296 | 552,973 | 613,721 | 595,224 | 570,126 |
 | 4. Advances from customers |
|
|
4,272 | 3,779 | 2,645 | 2,654 | 1,357 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,132 | 5,559 | 6,054 | 2,238 | 3,849 |
 | 6. Payables to employees |
|
|
8,233 | 8,725 | 8,394 | 8,709 | 8,520 |
 | 7. Short-term accrued expenses |
|
|
3,160 | 1,435 | 483 | 435 | 904 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
90 | | | | |
 | 11. Other short-term payables |
|
|
44,939 | 9,998 | 4,795 | 8,292 | 7,729 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
562 | 562 | 562 | 562 | 562 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
39,247 | 45,040 | 39,356 | 18,978 | 15,486 |
 | 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 |
|
|
11,870 | 17,664 | 12,290 | 1,951 | 1,444 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
17,339 | 17,028 | 17,028 | 17,028 | 14,042 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
10,038 | 10,348 | 10,038 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
302,493 | 310,627 | 308,546 | 324,668 | 336,105 |
 | I. ShareHolder's equity |
|
|
302,493 | 310,627 | 308,546 | 324,668 | 336,105 |
 | 1. Owner's investment capital |
|
|
373,399 | 373,399 | 373,399 | 373,399 | 373,399 |
 | 2. Share capital surplus |
|
|
1,433 | 1,433 | 1,433 | 1,433 | 1,433 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-4 | -4 | -4 | -4 | -4 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
306 | 306 | 306 | 306 | 306 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-79,233 | -70,331 | -68,253 | -52,334 | -41,115 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-84,255 | -74,027 | -63,217 | -62,389 | -65,662 |
 | - Profit after tax undistributed this period |
|
|
5,022 | 3,696 | -5,036 | 10,055 | 24,547 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
6,590 | 5,823 | 1,664 | 1,866 | 2,084 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,587,919 | 1,478,177 | 1,497,972 | 1,470,795 | 1,320,454 |
There is no report.
|
|