|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
605,818 | 641,802 | 688,533 | 783,802 | 688,377 |
 | I. Cash and cash equivalents |
|
|
134,540 | 176,920 | 158,431 | 201,388 | 212,284 |
 | 1. Cash |
|
|
107,662 | 115,042 | 112,570 | 80,607 | 128,038 |
 | 2. Cash equivalents |
|
|
26,878 | 61,878 | 45,862 | 120,782 | 84,246 |
 | II. Short-term financial investments |
|
|
297,185 | 275,935 | 249,691 | 242,190 | 212,170 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
297,185 | 275,935 | 249,691 | 242,190 | 212,170 |
 | III. Short-term receivables |
|
|
62,718 | 79,821 | 152,767 | 207,235 | 113,854 |
 | 1. Short-term receivables of customers |
|
|
30,674 | 28,488 | 67,760 | 123,921 | 71,126 |
 | 2. Prepayments to suppliers |
|
|
4,287 | 23,431 | 57,391 | 59,588 | 17,463 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,500 | 1,500 | 1,500 | | |
 | 6. Other short-term receivables |
|
|
26,440 | 26,584 | 26,300 | 23,911 | 26,113 |
 | 7. Provision for doubtful short-term receivables |
|
|
-183 | -183 | -184 | -184 | -848 |
 | IV. Inventories |
|
|
86,555 | 81,387 | 96,099 | 96,658 | 113,177 |
 | 1. Inventories |
|
|
86,555 | 81,387 | 96,099 | 96,658 | 113,177 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
24,820 | 27,738 | 31,545 | 36,329 | 36,892 |
 | 1. Short-term prepaid expenses |
|
|
6,318 | 7,218 | 9,413 | 7,644 | 8,427 |
 | 2. Deductible VAT |
|
|
18,492 | 20,289 | 18,943 | 25,364 | 23,314 |
 | 3. Taxes and the State Receivables |
|
|
10 | 231 | 3,189 | 3,320 | 5,152 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
247,462 | 249,092 | 284,468 | 322,370 | 342,881 |
 | I. Long-term receivables |
|
|
6,917 | 7,843 | 7,505 | 11,711 | 15,984 |
 | 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 |
|
|
6,917 | 7,843 | 7,505 | 11,711 | 15,984 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
136,128 | 131,732 | 163,783 | 196,018 | 206,610 |
 | 1. Tangible fixed assets |
|
|
112,028 | 107,620 | 139,734 | 172,032 | 182,687 |
 | - Cost |
|
|
312,143 | 314,123 | 348,480 | 389,494 | 404,529 |
 | - Accumulated depreciation |
|
|
-200,115 | -206,503 | -208,746 | -217,462 | -221,842 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
24,101 | 24,112 | 24,049 | 23,986 | 23,923 |
 | - Cost |
|
|
28,158 | 28,237 | 28,237 | 28,237 | 28,237 |
 | - Accumulated depreciation |
|
|
-4,058 | -4,124 | -4,187 | -4,250 | -4,313 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,426 | 2,124 | 2,044 | 730 | 1,282 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,426 | 2,124 | 2,044 | 730 | 1,282 |
 | IV. Long-term financial investments |
|
|
63,962 | 68,734 | 73,572 | 79,491 | 83,725 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
57,066 | 58,845 | 63,452 | 69,451 | 74,143 |
 | 3. Other investments in equity instruments |
|
|
6,405 | 6,405 | 6,405 | 6,405 | 6,405 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,107 | | | | -48 |
 | 5. Investments holding until maturity |
|
|
1,598 | 3,484 | 3,715 | 3,635 | 3,225 |
 | V. Total other long-term assets |
|
|
21,375 | 23,201 | 24,304 | 22,768 | 24,059 |
 | 1. Long-term prepaid expenses |
|
|
21,375 | 23,201 | 24,304 | 22,768 | 24,059 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
17,654 | 15,457 | 13,261 | 11,652 | 11,221 |
 | TOTAL ASSETS |
|
|
853,280 | 890,893 | 973,001 | 1,106,172 | 1,031,258 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
235,006 | 198,988 | 298,093 | 341,765 | 344,438 |
 | I. Current liabilities |
|
|
234,450 | 198,988 | 298,093 | 341,765 | 344,438 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
46,285 | 45,434 | 66,971 | 88,571 | 58,431 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
69,627 | 63,314 | 66,657 | 53,948 | 77,663 |
 | 4. Advances from customers |
|
|
9,127 | 14,013 | 10,846 | 7,707 | 28,533 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,757 | 16,984 | 26,836 | 29,617 | 34,043 |
 | 6. Payables to employees |
|
|
54,931 | 30,792 | 47,234 | 64,150 | 81,109 |
 | 7. Short-term accrued expenses |
|
|
16,118 | 19,243 | 69,954 | 89,260 | 35,176 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
4,964 | 5,248 | 6,427 | 5,366 | 18,375 |
 | 12. Provision for short term payables |
|
|
| 213 | 274 | 252 | |
 | 13. Bonus and welfare fund |
|
|
7,640 | 3,745 | 2,894 | 2,894 | 11,106 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
556 | | | | |
 | 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 |
|
|
556 | | | | |
 | 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 |
|
|
618,275 | 691,906 | 674,909 | 764,407 | 686,820 |
 | I. ShareHolder's equity |
|
|
618,275 | 691,906 | 674,909 | 764,407 | 686,820 |
 | 1. Owner's investment capital |
|
|
450,000 | 450,000 | 450,000 | 450,000 | 450,000 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
76,317 | 130,853 | 125,754 | 194,680 | 136,891 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,354 | 76,342 | 8,842 | 8,842 | 8,842 |
 | - Profit after tax undistributed this period |
|
|
74,963 | 54,511 | 116,912 | 185,838 | 128,049 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
91,958 | 111,053 | 99,155 | 119,727 | 99,929 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
853,280 | 890,893 | 973,001 | 1,106,172 | 1,031,258 |
There is no report.
|
|