|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,269,153 | 3,544,359 | 4,033,628 | 2,837,834 | 1,693,488 |
 | I. Cash and cash equivalents |
|
|
179,725 | 25,688 | 59,442 | 46,028 | 136,440 |
 | 1. Cash |
|
|
179,725 | 25,688 | 59,442 | 46,028 | 136,440 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
412,929 | 1,975,026 | 1,824,477 | 1,224,062 | 796,505 |
 | 1. Short-term receivables of customers |
|
|
239,271 | 1,953,373 | 1,763,483 | 1,071,972 | 665,757 |
 | 2. Prepayments to suppliers |
|
|
174,019 | 9,239 | 53,688 | 81,530 | 9,984 |
 | 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 |
|
|
3,655 | 16,405 | 11,378 | 74,671 | 124,855 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,015 | -3,990 | -4,072 | -4,111 | -4,092 |
 | IV. Inventories |
|
|
672,331 | 1,494,356 | 2,068,939 | 1,528,301 | 757,665 |
 | 1. Inventories |
|
|
672,331 | 1,507,256 | 2,068,939 | 1,528,301 | 757,665 |
 | 2. Provision for decline in value of inventories |
|
|
| -12,900 | | | |
 | V. Other current assets |
|
|
4,167 | 49,289 | 80,770 | 39,443 | 2,878 |
 | 1. Short-term prepaid expenses |
|
|
4,050 | 3,745 | 3,432 | 2,393 | 2,840 |
 | 2. Deductible VAT |
|
|
| 45,494 | 77,017 | 36,746 | 37 |
 | 3. Taxes and the State Receivables |
|
|
117 | 51 | 320 | 304 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
78,060 | 72,637 | 85,068 | 82,584 | 80,664 |
 | I. Long-term receivables |
|
|
2,861 | 2,861 | 2,861 | 2,861 | 2,963 |
 | 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 |
|
|
2,861 | 2,861 | 2,861 | 2,861 | 2,963 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
| | 9,100 | 8,881 | 8,506 |
 | 1. Tangible fixed assets |
|
|
| | 9,100 | 8,881 | 8,506 |
 | - Cost |
|
|
15,446 | 15,446 | 24,702 | 24,860 | 24,860 |
 | - Accumulated depreciation |
|
|
-15,446 | -15,446 | -15,602 | -15,979 | -16,354 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
65,376 | 64,210 | 63,044 | 61,878 | 60,712 |
 | - Cost |
|
|
134,772 | 134,772 | 134,772 | 134,772 | 134,772 |
 | - Accumulated depreciation |
|
|
-69,396 | -70,562 | -71,728 | -72,894 | -74,060 |
 | IV. Long-term assets in progress |
|
|
112 | 228 | 472 | 360 | 3,541 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
112 | 228 | 472 | 360 | 3,541 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
9,710 | 5,337 | 9,590 | 8,603 | 4,941 |
 | 1. Long-term prepaid expenses |
|
|
9,710 | 2,757 | 7,010 | 6,023 | 4,941 |
 | 2. Deferred income tax assets |
|
|
| 2,580 | 2,580 | 2,580 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,347,213 | 3,616,996 | 4,118,696 | 2,920,418 | 1,774,152 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
598,714 | 2,842,942 | 3,342,752 | 2,133,199 | 974,516 |
 | I. Current liabilities |
|
|
592,185 | 2,836,454 | 3,335,865 | 2,126,072 | 967,251 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,111 | 1,344,113 | 1,657,357 | 1,519,741 | 492,923 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
461,924 | 1,316,663 | 1,517,873 | 391,982 | 190,082 |
 | 4. Advances from customers |
|
|
47,288 | 37,858 | 45,989 | 85,452 | 42,951 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,521 | 6,731 | 10,194 | 4,527 | 38,752 |
 | 6. Payables to employees |
|
|
12,995 | 4,671 | 12,221 | 12,850 | 10,950 |
 | 7. Short-term accrued expenses |
|
|
5,091 | 34,615 | 25,651 | 14,908 | 1,906 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,524 | 1,521 | 1,630 | 1,692 | 35,572 |
 | 11. Other short-term payables |
|
|
33,376 | 84,788 | 53,733 | 84,064 | 146,047 |
 | 12. Provision for short term payables |
|
|
1,522 | 5,024 | 5,498 | 5,864 | 6,458 |
 | 13. Bonus and welfare fund |
|
|
1,834 | 470 | 5,720 | 4,993 | 1,609 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,529 | 6,488 | 6,888 | 7,127 | 7,265 |
 | 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 |
|
|
6,529 | 6,488 | 6,888 | 7,127 | 7,265 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
748,499 | 774,054 | 775,943 | 787,219 | 799,636 |
 | I. ShareHolder's equity |
|
|
748,499 | 774,054 | 775,943 | 787,219 | 799,636 |
 | 1. Owner's investment capital |
|
|
110,000 | 110,000 | 110,000 | 110,000 | 110,000 |
 | 2. Share capital surplus |
|
|
4,122 | 4,122 | 4,122 | 4,122 | 4,122 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
6,488 | | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
190,189 | 196,676 | 241,326 | 241,326 | 241,326 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
437,700 | 463,256 | 420,495 | 431,771 | 444,187 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
294,419 | 443,253 | 370,124 | 370,124 | 370,124 |
 | - Profit after tax undistributed this period |
|
|
143,281 | 20,003 | 50,371 | 61,647 | 74,063 |
 | 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 |
|
|
1,347,213 | 3,616,996 | 4,118,696 | 2,920,418 | 1,774,152 |
There is no report.
|
|