|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,902,650 | 1,800,376 | 2,156,763 | 2,406,833 | 2,796,665 |
 | I. Cash and cash equivalents |
|
|
26,182 | 318,206 | 80,049 | 23,592 | 139,626 |
 | 1. Cash |
|
|
15,232 | 96,511 | 80,049 | 23,592 | 139,626 |
 | 2. Cash equivalents |
|
|
10,950 | 221,696 | | | |
 | II. Short-term financial investments |
|
|
399,566 | 209,719 | 400,721 | 396,221 | 405,727 |
 | 1. Trading securities |
|
|
908 | 908 | 908 | 908 | 908 |
 | 2. Provision for diminution in value of trading securities |
|
|
-189 | -189 | -189 | -189 | -183 |
 | 3. Investments holding until maturity |
|
|
398,847 | 209,000 | 400,002 | 395,502 | 405,002 |
 | III. Short-term receivables |
|
|
1,123,335 | 880,352 | 1,155,165 | 1,042,964 | 1,129,486 |
 | 1. Short-term receivables of customers |
|
|
327,595 | 244,727 | 242,036 | 356,660 | 245,946 |
 | 2. Prepayments to suppliers |
|
|
565,493 | 465,039 | 688,884 | 419,023 | 645,130 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
59,352 | 56,352 | 74,487 | 72,237 | 41,907 |
 | 6. Other short-term receivables |
|
|
208,778 | 147,556 | 183,826 | 229,013 | 231,944 |
 | 7. Provision for doubtful short-term receivables |
|
|
-37,883 | -33,321 | -34,068 | -33,969 | -35,441 |
 | IV. Inventories |
|
|
343,548 | 379,233 | 501,331 | 918,553 | 1,090,305 |
 | 1. Inventories |
|
|
343,548 | 379,233 | 501,331 | 918,553 | 1,090,305 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
10,019 | 12,865 | 19,497 | 25,503 | 31,521 |
 | 1. Short-term prepaid expenses |
|
|
421 | 461 | 530 | 466 | 461 |
 | 2. Deductible VAT |
|
|
6,042 | 8,462 | 14,207 | 20,308 | 27,299 |
 | 3. Taxes and the State Receivables |
|
|
3,557 | 3,943 | 4,760 | 4,729 | 3,761 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
245,405 | 377,286 | 266,468 | 273,550 | 165,587 |
 | I. Long-term receivables |
|
|
240 | 135,522 | 18,339 | 18,534 | 1,617 |
 | 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 |
|
|
240 | 135,522 | 18,339 | 18,534 | 1,617 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,400 | 12,092 | 15,312 | 14,739 | 13,812 |
 | 1. Tangible fixed assets |
|
|
12,400 | 12,092 | 11,664 | 11,170 | 10,321 |
 | - Cost |
|
|
37,724 | 37,969 | 38,110 | 35,965 | 35,508 |
 | - Accumulated depreciation |
|
|
-25,323 | -25,877 | -26,446 | -24,795 | -25,187 |
 | 2. Fixed assets of financial leasing |
|
|
| | 3,648 | 3,569 | 3,491 |
 | - Cost |
|
|
| | 3,648 | 3,648 | 3,648 |
 | - Accumulated depreciation |
|
|
| | | -79 | -157 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
37,238 | 35,357 | 36,288 | 35,836 | 35,384 |
 | - Cost |
|
|
65,399 | 65,399 | 65,399 | 65,399 | 65,399 |
 | - Accumulated depreciation |
|
|
-28,161 | -30,043 | -29,111 | -29,563 | -30,015 |
 | IV. Long-term assets in progress |
|
|
119,871 | 120,094 | 118,725 | 121,840 | 35,739 |
 | 1. Costs of long-term production, business in progress |
|
|
119,780 | 120,003 | 118,320 | 121,189 | 34,556 |
 | 2. Costs of construction in progress |
|
|
91 | 91 | 404 | 650 | 1,183 |
 | IV. Long-term financial investments |
|
|
72,275 | 71,922 | 74,263 | 78,968 | 74,657 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
72,275 | 71,922 | 74,263 | 78,426 | 74,189 |
 | 3. Other investments in equity instruments |
|
|
| | | 542 | 468 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,382 | 2,300 | 3,542 | 3,634 | 4,379 |
 | 1. Long-term prepaid expenses |
|
|
2,862 | 1,779 | 1,433 | 1,525 | 2,270 |
 | 2. Deferred income tax assets |
|
|
521 | 521 | 2,109 | 2,109 | 2,109 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,148,055 | 2,177,662 | 2,423,231 | 2,680,382 | 2,962,252 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,760,786 | 1,719,322 | 1,721,516 | 1,953,930 | 2,090,773 |
 | I. Current liabilities |
|
|
1,387,540 | 1,234,127 | 1,082,421 | 1,167,310 | 1,170,738 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
931,850 | 876,482 | 740,022 | 770,510 | 768,013 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
127,815 | 132,737 | 109,000 | 147,225 | 100,707 |
 | 4. Advances from customers |
|
|
154,421 | 38,054 | 43,964 | 52,226 | 93,533 |
 | 5. Taxes and other payables to the State Budget |
|
|
10,573 | 12,100 | 7,557 | 7,532 | 11,991 |
 | 6. Payables to employees |
|
|
6,538 | 4,283 | 4,449 | 8,584 | 9,457 |
 | 7. Short-term accrued expenses |
|
|
124,632 | 135,007 | 144,393 | 153,178 | 155,473 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
7,881 | 9,345 | 5,177 | 5,793 | |
 | 11. Other short-term payables |
|
|
12,223 | 14,927 | 16,605 | 12,277 | 21,815 |
 | 12. Provision for short term payables |
|
|
8,451 | 8,451 | 8,451 | 8,451 | 8,451 |
 | 13. Bonus and welfare fund |
|
|
3,156 | 2,742 | 2,801 | 1,535 | 1,298 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
373,246 | 485,195 | 639,095 | 786,621 | 920,035 |
 | 1. Long-term payables to sellers |
|
|
52,001 | 49,750 | 39,731 | 44,126 | 52,811 |
 | 2. Long-term accrued expenses |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
103,469 | 103,509 | 103,513 | 103,483 | 100,291 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
184,171 | 299,070 | 462,430 | 605,618 | 734,076 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,553 | 1,814 | 2,368 | 2,342 | 1,806 |
 | 9. Provision for job loss allowance |
|
|
899 | | | | |
 | 10. Provision for long-term payables |
|
|
| 899 | 899 | 899 | 899 |
 | 11. Long-term unrealized revenue |
|
|
153 | 153 | 153 | 153 | 153 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
387,269 | 458,339 | 701,715 | 726,452 | 871,479 |
 | I. ShareHolder's equity |
|
|
387,269 | 458,339 | 701,715 | 726,452 | 871,479 |
 | 1. Owner's investment capital |
|
|
219,887 | 219,887 | 439,774 | 439,774 | 527,729 |
 | 2. Share capital surplus |
|
|
14,319 | 14,319 | 35,845 | 35,845 | 21,426 |
 | 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 |
|
|
5,927 | 7,123 | 7,123 | 7,123 | 7,123 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
69,168 | 84,678 | 90,590 | 95,246 | 32,657 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
40,530 | 82,883 | 84,959 | 81,540 | 8,687 |
 | - Profit after tax undistributed this period |
|
|
28,638 | 1,796 | 5,631 | 13,706 | 23,970 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
77,969 | 132,332 | 128,383 | 148,464 | 282,544 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,148,055 | 2,177,662 | 2,423,231 | 2,680,382 | 2,962,252 |
There is no report.
|
|