|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,032,655 | 1,014,940 | 1,371,673 | 1,339,835 | 1,273,058 |
 | I. Cash and cash equivalents |
|
|
38,860 | 31,873 | 73,221 | 42,263 | 33,358 |
 | 1. Cash |
|
|
13,860 | 31,873 | 10,921 | 42,263 | 33,358 |
 | 2. Cash equivalents |
|
|
25,000 | | 62,300 | | |
 | II. Short-term financial investments |
|
|
213,351 | 74,124 | 62,924 | 34,731 | 28,196 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
213,351 | 74,124 | 62,924 | 34,731 | 28,196 |
 | III. Short-term receivables |
|
|
216,255 | 340,426 | 268,919 | 295,312 | 257,071 |
 | 1. Short-term receivables of customers |
|
|
51,435 | 39,866 | 44,931 | 25,368 | 23,963 |
 | 2. Prepayments to suppliers |
|
|
18,878 | 19,531 | 9,653 | 9,470 | 8,747 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
58,000 | 164,500 | 140,400 | 182,400 | 170,500 |
 | 6. Other short-term receivables |
|
|
87,941 | 116,530 | 73,935 | 78,074 | 53,861 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
562,408 | 565,677 | 964,201 | 964,708 | 951,275 |
 | 1. Inventories |
|
|
562,408 | 565,677 | 964,201 | 964,708 | 951,275 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,781 | 2,839 | 2,408 | 2,820 | 3,158 |
 | 1. Short-term prepaid expenses |
|
|
359 | 1,188 | 919 | 956 | 538 |
 | 2. Deductible VAT |
|
|
1,422 | 1,647 | 1,485 | 1,860 | 2,616 |
 | 3. Taxes and the State Receivables |
|
|
| 4 | 4 | 4 | 4 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
155,530 | 140,576 | 224,936 | 249,281 | 266,961 |
 | I. Long-term receivables |
|
|
18,900 | 19,400 | 19,400 | 19,465 | 19,465 |
 | 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 |
|
|
18,900 | 19,400 | 19,400 | 19,465 | 19,465 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
34,478 | 33,245 | 31,052 | 29,399 | 26,363 |
 | 1. Tangible fixed assets |
|
|
34,070 | 32,871 | 30,713 | 29,095 | 26,095 |
 | - Cost |
|
|
104,691 | 104,272 | 97,374 | 97,278 | 94,395 |
 | - Accumulated depreciation |
|
|
-70,621 | -71,400 | -66,661 | -68,183 | -68,300 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
408 | 373 | 338 | 303 | 268 |
 | - Cost |
|
|
919 | 919 | 919 | 919 | 919 |
 | - Accumulated depreciation |
|
|
-511 | -546 | -581 | -616 | -651 |
 | III. Real Estate Investments |
|
|
1,203 | 1,094 | 984 | 875 | 766 |
 | - Cost |
|
|
3,500 | 3,500 | 3,500 | 3,500 | 3,500 |
 | - Accumulated depreciation |
|
|
-2,297 | -2,406 | -2,516 | -2,625 | -2,734 |
 | IV. Long-term assets in progress |
|
|
1,232 | 1,417 | 1,417 | 1,931 | 3,212 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,232 | 1,417 | 1,417 | 1,931 | 3,212 |
 | IV. Long-term financial investments |
|
|
95,405 | 81,270 | 167,943 | 193,637 | 211,309 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
37,905 | 8,770 | 51,343 | 51,837 | 94,709 |
 | 3. Other investments in equity instruments |
|
|
57,500 | 72,500 | 116,600 | 141,800 | 116,600 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,312 | 4,150 | 4,140 | 3,974 | 5,846 |
 | 1. Long-term prepaid expenses |
|
|
1,011 | 890 | 912 | 779 | 2,522 |
 | 2. Deferred income tax assets |
|
|
235 | 297 | 368 | 439 | 672 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
3,066 | 2,963 | 2,860 | 2,756 | 2,653 |
 | TOTAL ASSETS |
|
|
1,188,185 | 1,155,515 | 1,596,609 | 1,589,115 | 1,540,019 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
338,333 | 301,562 | 715,816 | 701,033 | 647,251 |
 | I. Current liabilities |
|
|
337,863 | 301,033 | 715,156 | 700,307 | 380,636 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
267,860 | 234,178 | 198,200 | 171,499 | 160,163 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
45,268 | 49,986 | 56,432 | 62,880 | 65,643 |
 | 4. Advances from customers |
|
|
12,625 | 8,092 | 7,065 | 30,838 | 29,342 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,174 | 6,870 | 451,286 | 381,982 | 19,920 |
 | 6. Payables to employees |
|
|
1,944 | 1,102 | 1,059 | 1,140 | 2,564 |
 | 7. Short-term accrued expenses |
|
|
594 | 392 | 494 | 497 | 1,246 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 8 | 7,200 | 7,107 |
 | 11. Other short-term payables |
|
|
234 | 256 | 251 | 43,909 | 94,344 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
165 | 157 | 363 | 363 | 307 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
470 | 528 | 660 | 726 | 266,615 |
 | 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 |
|
|
| 124 | 66 | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
470 | 404 | 338 | 272 | 266,105 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | 255 | 454 | 510 |
 | 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 |
|
|
849,851 | 853,954 | 880,793 | 888,082 | 892,767 |
 | I. ShareHolder's equity |
|
|
849,851 | 853,954 | 880,793 | 888,082 | 892,767 |
 | 1. Owner's investment capital |
|
|
618,000 | 618,000 | 618,000 | 618,000 | 618,000 |
 | 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 |
|
|
2,500 | 2,500 | 3,000 | 3,000 | 3,000 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
51,656 | 55,673 | 81,352 | 87,664 | 91,102 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
34,821 | 51,734 | 50,334 | 50,334 | 50,334 |
 | - Profit after tax undistributed this period |
|
|
16,835 | 3,940 | 31,019 | 37,331 | 40,768 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
177,696 | 177,781 | 178,441 | 179,418 | 180,666 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,188,185 | 1,155,515 | 1,596,609 | 1,589,115 | 1,540,019 |
There is no report.
|
|