|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,609,030 | 2,871,962 | 2,967,643 | 3,949,956 | 3,312,412 |
 | I. Cash and cash equivalents |
|
|
626,537 | 359,499 | 354,151 | 161,731 | 250,246 |
 | 1. Cash |
|
|
195,449 | 248,499 | 354,151 | 161,731 | 190,246 |
 | 2. Cash equivalents |
|
|
431,088 | 111,000 | | | 60,000 |
 | II. Short-term financial investments |
|
|
10,500 | 4,500 | 4,500 | 4,500 | 5,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10,500 | 4,500 | 4,500 | 4,500 | 5,000 |
 | III. Short-term receivables |
|
|
463,776 | 869,011 | 1,144,007 | 1,113,970 | 650,702 |
 | 1. Short-term receivables of customers |
|
|
499,278 | 875,110 | 1,155,391 | 1,106,018 | 672,265 |
 | 2. Prepayments to suppliers |
|
|
6,433 | 28,153 | 31,382 | 46,637 | 21,295 |
 | 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 |
|
|
14,621 | 22,305 | 14,720 | 18,753 | 14,480 |
 | 7. Provision for doubtful short-term receivables |
|
|
-56,556 | -56,556 | -57,487 | -57,439 | -57,338 |
 | IV. Inventories |
|
|
1,466,097 | 1,587,827 | 1,425,867 | 2,548,406 | 2,282,980 |
 | 1. Inventories |
|
|
1,466,682 | 1,588,412 | 1,426,452 | 2,548,991 | 2,283,566 |
 | 2. Provision for decline in value of inventories |
|
|
-585 | -585 | -585 | -585 | -585 |
 | V. Other current assets |
|
|
42,120 | 51,125 | 39,119 | 121,349 | 123,483 |
 | 1. Short-term prepaid expenses |
|
|
5,977 | 7,243 | 7,771 | 10,320 | 11,540 |
 | 2. Deductible VAT |
|
|
35,707 | 36,308 | 30,853 | 110,487 | 110,000 |
 | 3. Taxes and the State Receivables |
|
|
436 | 7,574 | 495 | 542 | 1,943 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
669,023 | 641,075 | 629,975 | 612,779 | 653,672 |
 | I. Long-term receivables |
|
|
3,972 | 4,650 | 4,658 | 3,899 | 4,684 |
 | 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 |
|
|
3,972 | 4,650 | 4,658 | 3,899 | 4,684 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
633,176 | 619,953 | 605,238 | 588,786 | 612,365 |
 | 1. Tangible fixed assets |
|
|
420,484 | 408,302 | 395,187 | 380,206 | 405,067 |
 | - Cost |
|
|
1,276,661 | 1,286,237 | 1,288,964 | 1,295,934 | 1,341,709 |
 | - Accumulated depreciation |
|
|
-856,177 | -877,935 | -893,778 | -915,728 | -936,642 |
 | 2. Fixed assets of financial leasing |
|
|
9,103 | 8,638 | 7,939 | 7,354 | 6,951 |
 | - Cost |
|
|
11,820 | 11,820 | 9,979 | 9,979 | 9,979 |
 | - Accumulated depreciation |
|
|
-2,717 | -3,182 | -2,040 | -2,625 | -3,027 |
 | 3. Intangible fixed assets |
|
|
203,589 | 203,013 | 202,112 | 201,226 | 200,346 |
 | - Cost |
|
|
245,068 | 245,368 | 245,260 | 245,260 | 245,260 |
 | - Accumulated depreciation |
|
|
-41,479 | -42,355 | -43,148 | -44,034 | -44,914 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
7,685 | 8,269 | 8,441 | 9,272 | 5,496 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
7,685 | 8,269 | 8,441 | 9,272 | 5,496 |
 | IV. Long-term financial investments |
|
|
5,161 | 5,161 | 5,161 | 5,161 | 4,731 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
11,662 | 11,662 | 11,662 | 11,662 | 11,662 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-6,501 | -6,501 | -6,501 | -6,501 | -6,931 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
19,029 | 3,041 | 6,477 | 5,661 | 26,397 |
 | 1. Long-term prepaid expenses |
|
|
2,672 | 2,671 | 6,477 | 5,291 | 6,211 |
 | 2. Deferred income tax assets |
|
|
15,679 | 370 | | 370 | 20,185 |
 | 3. Other long-term assets |
|
|
678 | | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,278,053 | 3,513,037 | 3,597,618 | 4,562,735 | 3,966,084 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,758,230 | 1,924,363 | 2,044,167 | 2,935,960 | 2,270,655 |
 | I. Current liabilities |
|
|
1,741,365 | 1,916,029 | 2,036,100 | 2,928,903 | 2,265,199 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
771,601 | 815,215 | 758,569 | 1,591,639 | 1,367,516 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
468,009 | 647,834 | 640,484 | 666,794 | 354,077 |
 | 4. Advances from customers |
|
|
21,600 | 23,376 | 15,146 | 6,418 | 31,276 |
 | 5. Taxes and other payables to the State Budget |
|
|
150,125 | 124,598 | 151,554 | 142,500 | 155,249 |
 | 6. Payables to employees |
|
|
126,684 | 56,899 | 136,134 | 151,088 | 139,281 |
 | 7. Short-term accrued expenses |
|
|
147,582 | 175,821 | 249,600 | 294,465 | 144,386 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
14,799 | 18,856 | 10,937 | 13,465 | 11,583 |
 | 12. Provision for short term payables |
|
|
3,500 | 3,500 | | | 4,500 |
 | 13. Bonus and welfare fund |
|
|
37,464 | 49,930 | 73,674 | 62,534 | 57,332 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
16,865 | 8,334 | 8,067 | 7,057 | 5,456 |
 | 1. Long-term payables to sellers |
|
|
7,579 | | | | |
 | 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 |
|
|
9,286 | 8,334 | 8,067 | 7,057 | 5,456 |
 | 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 |
|
|
1,519,823 | 1,588,674 | 1,553,451 | 1,626,775 | 1,695,428 |
 | I. ShareHolder's equity |
|
|
1,519,823 | 1,588,674 | 1,553,451 | 1,626,775 | 1,695,428 |
 | 1. Owner's investment capital |
|
|
571,680 | 571,680 | 571,680 | 571,680 | 571,680 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
24,230 | 24,230 | 24,230 | 24,230 | 24,230 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
215,631 | 219,253 | 234,329 | 234,329 | 234,329 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
13,192 | 13,192 | 13,192 | 13,192 | 13,192 |
 | 11. After tax undistributed profit |
|
|
434,253 | 510,153 | 435,835 | 497,008 | 537,749 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
104,577 | 417,539 | 227,519 | 227,519 | 227,833 |
 | - Profit after tax undistributed this period |
|
|
329,676 | 92,614 | 208,316 | 269,489 | 309,915 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
260,836 | 250,167 | 274,185 | 286,337 | 314,248 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,278,053 | 3,513,037 | 3,597,618 | 4,562,735 | 3,966,084 |
There is no report.
|
|