|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
626,088 | 592,794 | 720,146 | 905,770 | 1,248,242 |
 | I. Cash and cash equivalents |
|
|
10,212 | 11,254 | 33,682 | 15,905 | 70,884 |
 | 1. Cash |
|
|
10,212 | 11,254 | 33,682 | 15,905 | 45,884 |
 | 2. Cash equivalents |
|
|
| | | | 25,000 |
 | II. Short-term financial investments |
|
|
| | | 5,000 | 45,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 5,000 | 45,000 |
 | III. Short-term receivables |
|
|
428,941 | 362,686 | 437,690 | 669,724 | 828,398 |
 | 1. Short-term receivables of customers |
|
|
366,216 | 258,883 | 340,344 | 517,028 | 683,875 |
 | 2. Prepayments to suppliers |
|
|
65,463 | 105,527 | 99,715 | 153,099 | 140,697 |
 | 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 |
|
|
2,437 | 3,451 | 3,424 | 5,389 | 9,619 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,175 | -5,175 | -5,793 | -5,793 | -5,793 |
 | IV. Inventories |
|
|
147,024 | 174,923 | 200,346 | 171,594 | 257,278 |
 | 1. Inventories |
|
|
147,024 | 174,923 | 200,346 | 171,594 | 257,278 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
39,910 | 43,931 | 48,428 | 43,548 | 46,682 |
 | 1. Short-term prepaid expenses |
|
|
2,479 | 2,013 | 2,839 | 4,803 | 4,092 |
 | 2. Deductible VAT |
|
|
37,403 | 41,889 | 45,560 | 38,716 | 42,561 |
 | 3. Taxes and the State Receivables |
|
|
29 | 29 | 29 | 29 | 29 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
415,020 | 418,461 | 431,195 | 433,751 | 439,252 |
 | I. Long-term receivables |
|
|
315,291 | 315,291 | 315,291 | 315,456 | 315,456 |
 | 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 |
|
|
315,291 | 315,291 | 315,291 | 315,456 | 315,456 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
61,478 | 60,869 | 66,389 | 66,535 | 74,566 |
 | 1. Tangible fixed assets |
|
|
52,572 | 52,199 | 57,956 | 58,339 | 63,551 |
 | - Cost |
|
|
82,651 | 83,540 | 90,647 | 92,494 | 99,188 |
 | - Accumulated depreciation |
|
|
-30,079 | -31,341 | -32,691 | -34,155 | -35,637 |
 | 2. Fixed assets of financial leasing |
|
|
851 | 712 | 573 | 435 | 3,352 |
 | - Cost |
|
|
2,218 | 2,218 | 2,218 | 2,218 | 5,274 |
 | - Accumulated depreciation |
|
|
-1,368 | -1,506 | -1,645 | -1,784 | -1,922 |
 | 3. Intangible fixed assets |
|
|
8,055 | 7,958 | 7,860 | 7,762 | 7,664 |
 | - Cost |
|
|
12,406 | 12,406 | 12,406 | 12,406 | 12,406 |
 | - Accumulated depreciation |
|
|
-4,351 | -4,449 | -4,547 | -4,645 | -4,743 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,723 | 5,510 | 5,924 | 6,854 | 607 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,723 | 5,510 | 5,924 | 6,854 | 607 |
 | 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 |
|
|
33,528 | 36,790 | 43,590 | 44,905 | 48,623 |
 | 1. Long-term prepaid expenses |
|
|
33,528 | 36,790 | 43,590 | 44,905 | 48,623 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,041,108 | 1,011,255 | 1,151,341 | 1,339,521 | 1,687,494 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
556,436 | 514,367 | 642,697 | 702,616 | 1,033,743 |
 | I. Current liabilities |
|
|
553,655 | 512,156 | 640,682 | 699,917 | 1,029,284 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
181,040 | 248,873 | 265,187 | 198,571 | 453,557 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
249,931 | 188,688 | 219,284 | 226,909 | 295,177 |
 | 4. Advances from customers |
|
|
42,282 | 18,102 | 60,049 | 115,977 | 118,010 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,122 | 8,775 | 16,181 | 24,835 | 8,963 |
 | 6. Payables to employees |
|
|
13,261 | 5,235 | 6,759 | 7,212 | 5,190 |
 | 7. Short-term accrued expenses |
|
|
46,172 | 39,478 | 62,397 | 114,859 | 139,623 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
10,905 | 1,063 | 989 | 1,717 | 916 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,941 | 1,941 | 9,836 | 9,836 | 7,848 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,781 | 2,211 | 2,015 | 2,699 | 4,459 |
 | 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 |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
781 | 211 | 15 | 699 | 2,459 |
 | 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 |
|
|
484,672 | 496,888 | 508,644 | 636,905 | 653,751 |
 | I. ShareHolder's equity |
|
|
484,672 | 496,888 | 508,644 | 636,905 | 653,751 |
 | 1. Owner's investment capital |
|
|
300,000 | 300,000 | 429,989 | 529,989 | 529,989 |
 | 2. Share capital surplus |
|
|
100,599 | 100,599 | 599 | 349 | 349 |
 | 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 |
|
|
30,884 | 30,884 | 34,823 | 34,823 | 34,823 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
53,190 | 65,405 | 43,234 | 71,745 | 88,591 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
13,805 | 53,190 | 11,367 | 11,367 | 13,355 |
 | - Profit after tax undistributed this period |
|
|
39,384 | 12,216 | 31,867 | 60,379 | 75,236 |
 | 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 |
|
|
1,041,108 | 1,011,255 | 1,151,341 | 1,339,521 | 1,687,494 |
There is no report.
|
|