|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,358,785 | 1,400,870 | 1,379,079 | 1,419,613 | 1,549,124 |
 | I. Cash and cash equivalents |
|
|
2,701 | 2,145 | 7,370 | 10,142 | 11,903 |
 | 1. Cash |
|
|
2,701 | 2,145 | 7,370 | 10,142 | 11,903 |
 | 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 |
|
|
1,136,696 | 1,162,233 | 1,129,415 | 1,135,355 | 1,253,085 |
 | 1. Short-term receivables of customers |
|
|
251,433 | 268,468 | 265,681 | 300,671 | 313,186 |
 | 2. Prepayments to suppliers |
|
|
50,083 | 63,831 | 66,632 | 62,287 | 63,826 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
316,490 | 316,490 | 316,490 | 316,490 | 347,345 |
 | 6. Other short-term receivables |
|
|
588,124 | 582,691 | 551,482 | 526,777 | 599,598 |
 | 7. Provision for doubtful short-term receivables |
|
|
-69,434 | -69,248 | -70,870 | -70,870 | -70,870 |
 | IV. Inventories |
|
|
213,092 | 229,143 | 229,133 | 263,321 | 278,357 |
 | 1. Inventories |
|
|
213,092 | 229,143 | 229,133 | 263,321 | 278,357 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
6,296 | 7,349 | 13,161 | 10,795 | 5,779 |
 | 1. Short-term prepaid expenses |
|
|
4,639 | 6,159 | 12,372 | 9,232 | 4,624 |
 | 2. Deductible VAT |
|
|
1,456 | 994 | 592 | 1,367 | 958 |
 | 3. Taxes and the State Receivables |
|
|
201 | 197 | 197 | 197 | 197 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
199,333 | 194,868 | 190,046 | 187,549 | 183,457 |
 | I. Long-term receivables |
|
|
7,023 | 7,268 | 7,476 | 7,308 | 7,477 |
 | 1. Long-term customer's receivables |
|
|
| | 7,476 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
7,023 | 7,268 | | 7,308 | 7,477 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
80,304 | 77,513 | 80,827 | 84,174 | 84,898 |
 | 1. Tangible fixed assets |
|
|
79,808 | 77,132 | 80,560 | 84,022 | 78,623 |
 | - Cost |
|
|
126,764 | 126,764 | 128,670 | 135,045 | 132,833 |
 | - Accumulated depreciation |
|
|
-46,956 | -49,632 | -48,110 | -51,023 | -54,210 |
 | 2. Fixed assets of financial leasing |
|
|
495 | 381 | 267 | 152 | 6,275 |
 | - Cost |
|
|
1,828 | 1,828 | 1,828 | 1,828 | 8,087 |
 | - Accumulated depreciation |
|
|
-1,333 | -1,447 | -1,561 | -1,675 | -1,812 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
6,342 | 8,676 | 2,679 | 2,344 | 2,344 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
6,342 | 8,676 | 2,679 | 2,344 | 2,344 |
 | 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 |
|
|
105,664 | 101,410 | 99,064 | 93,722 | 88,738 |
 | 1. Long-term prepaid expenses |
|
|
105,664 | 101,410 | 99,064 | 93,722 | 88,738 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,558,118 | 1,595,738 | 1,569,125 | 1,607,162 | 1,732,581 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
555,671 | 594,607 | 583,637 | 620,474 | 689,866 |
 | I. Current liabilities |
|
|
308,507 | 347,739 | 338,501 | 375,086 | 409,563 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,657 | 23,573 | 24,273 | 23,573 | 23,573 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
134,995 | 133,822 | 140,567 | 174,847 | 216,715 |
 | 4. Advances from customers |
|
|
9,217 | 26,369 | 13,986 | 13,340 | 23,751 |
 | 5. Taxes and other payables to the State Budget |
|
|
75,241 | 71,523 | 69,878 | 67,904 | 61,112 |
 | 6. Payables to employees |
|
|
1,787 | 1,330 | 1,827 | 1,416 | 1,848 |
 | 7. Short-term accrued expenses |
|
|
72,831 | 85,547 | 77,466 | 83,527 | 72,116 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
10,780 | 5,575 | 10,505 | 10,479 | 10,447 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
247,164 | 246,868 | 245,137 | 245,388 | 280,303 |
 | 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 |
|
|
2,697 | 2,697 | 2,697 | 2,697 | 2,697 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
241,856 | 241,432 | 239,940 | 240,191 | 275,106 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,611 | 2,739 | 2,500 | 2,500 | 2,500 |
 | 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 |
|
|
1,002,447 | 1,001,131 | 985,488 | 986,688 | 1,042,715 |
 | I. ShareHolder's equity |
|
|
1,002,447 | 1,001,131 | 985,488 | 986,688 | 1,042,715 |
 | 1. Owner's investment capital |
|
|
790,000 | 790,000 | 790,000 | 790,000 | 790,000 |
 | 2. Share capital surplus |
|
|
152,195 | 152,195 | 152,195 | 152,195 | 152,195 |
 | 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 |
|
|
21,283 | 21,283 | 21,283 | 21,283 | 21,283 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
42,953 | 41,006 | 33,640 | 34,841 | 90,868 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
40,068 | 43,706 | 43,706 | 43,706 | 99,427 |
 | - Profit after tax undistributed this period |
|
|
2,886 | -2,700 | -10,066 | -8,865 | -8,559 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
-3,985 | -3,354 | -11,630 | -11,631 | -11,631 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,558,118 | 1,595,738 | 1,569,125 | 1,607,162 | 1,732,581 |
There is no report.
|
|