|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
367,060 | 408,358 | 397,595 | 397,438 | 395,865 |
 | I. Cash and cash equivalents |
|
|
86,223 | 94,933 | 45,443 | 62,422 | 60,567 |
 | 1. Cash |
|
|
37,163 | 26,403 | 31,443 | 34,422 | 54,567 |
 | 2. Cash equivalents |
|
|
49,060 | 68,530 | 14,000 | 28,000 | 6,000 |
 | II. Short-term financial investments |
|
|
58,500 | 74,920 | 116,820 | 116,700 | 108,596 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
58,500 | 74,920 | 116,820 | 116,700 | 108,596 |
 | III. Short-term receivables |
|
|
94,111 | 108,531 | 101,410 | 100,516 | 100,537 |
 | 1. Short-term receivables of customers |
|
|
66,164 | 64,814 | 64,651 | 79,881 | 81,674 |
 | 2. Prepayments to suppliers |
|
|
24,771 | 41,494 | 35,119 | 19,583 | 16,297 |
 | 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 |
|
|
5,598 | 4,646 | 4,259 | 4,575 | 6,088 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,423 | -2,423 | -2,619 | -3,523 | -3,523 |
 | IV. Inventories |
|
|
115,698 | 112,834 | 114,936 | 99,207 | 104,765 |
 | 1. Inventories |
|
|
115,698 | 112,834 | 114,936 | 99,207 | 104,765 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,528 | 17,140 | 18,986 | 18,592 | 21,401 |
 | 1. Short-term prepaid expenses |
|
|
349 | 270 | 848 | 889 | 1,259 |
 | 2. Deductible VAT |
|
|
12,142 | 15,876 | 17,156 | 17,536 | 19,987 |
 | 3. Taxes and the State Receivables |
|
|
37 | 994 | 982 | 167 | 155 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
196,456 | 241,943 | 256,341 | 320,803 | 349,478 |
 | 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 |
|
|
73,360 | 70,125 | 66,544 | 229,315 | 244,961 |
 | 1. Tangible fixed assets |
|
|
73,130 | 69,860 | 66,282 | 229,053 | 244,701 |
 | - Cost |
|
|
280,741 | 277,762 | 278,619 | 450,893 | 465,810 |
 | - Accumulated depreciation |
|
|
-207,611 | -207,901 | -212,337 | -221,840 | -221,109 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
230 | 265 | 263 | 261 | 259 |
 | - Cost |
|
|
354 | 390 | 390 | 390 | 390 |
 | - Accumulated depreciation |
|
|
-124 | -125 | -127 | -129 | -130 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
122,623 | 171,437 | 189,340 | 89,945 | 103,315 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
122,623 | 171,437 | 189,340 | 89,945 | 103,315 |
 | IV. Long-term financial investments |
|
|
| | | | -548 |
 | 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 |
|
|
| | | | -548 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
473 | 381 | 457 | 1,544 | 1,751 |
 | 1. Long-term prepaid expenses |
|
|
473 | 381 | 457 | 1,371 | 1,751 |
 | 2. Deferred income tax assets |
|
|
| | | 173 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
563,517 | 650,302 | 653,936 | 718,241 | 745,344 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
149,233 | 251,077 | 230,676 | 263,101 | 280,288 |
 | I. Current liabilities |
|
|
148,969 | 250,813 | 125,586 | 122,896 | 140,067 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
93,882 | 136,771 | 67,161 | 56,833 | 64,548 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
18,944 | 51,197 | 33,425 | 30,089 | 36,943 |
 | 4. Advances from customers |
|
|
7,137 | 3,933 | 6,300 | 8,205 | 7,530 |
 | 5. Taxes and other payables to the State Budget |
|
|
16,360 | 5,935 | 6,645 | 15,033 | 18,503 |
 | 6. Payables to employees |
|
|
5,872 | 13,259 | 5,540 | 5,960 | 6,321 |
 | 7. Short-term accrued expenses |
|
|
| 554 | | 623 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,832 | 34,252 | 1,919 | 1,587 | 1,670 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
4,943 | 4,912 | 4,595 | 4,564 | 4,551 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
264 | 264 | 105,091 | 140,205 | 140,221 |
 | 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 |
|
|
264 | 264 | 205 | 205 | 221 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | 104,886 | 140,000 | 140,000 |
 | 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 |
|
|
414,283 | 399,224 | 423,259 | 455,140 | 465,056 |
 | I. ShareHolder's equity |
|
|
414,283 | 399,224 | 423,259 | 455,140 | 465,056 |
 | 1. Owner's investment capital |
|
|
338,972 | 338,972 | 338,972 | 379,648 | 379,648 |
 | 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 |
|
|
13,983 | 13,983 | 13,983 | 13,983 | 13,983 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
61,328 | 46,270 | 70,305 | 61,510 | 71,425 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
923 | 923 | 44,658 | 1,753 | 2,901 |
 | - Profit after tax undistributed this period |
|
|
60,405 | 45,347 | 25,647 | 59,757 | 68,525 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
563,517 | 650,302 | 653,936 | 718,241 | 745,344 |
There is no report.
|
|