|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,064,545 | 1,061,179 | 1,204,436 | 1,248,004 | 970,234 |
 | I. Cash and cash equivalents |
|
|
16,224 | 151,076 | 96,849 | 106,142 | 87,868 |
 | 1. Cash |
|
|
16,224 | 151,076 | 96,849 | 106,142 | 87,868 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
444,520 | 151,520 | 151,020 | 143,000 | 264,000 |
 | 1. Trading securities |
|
|
348,200 | 55,200 | 55,200 | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-3,680 | -3,680 | -4,180 | | |
 | 3. Investments holding until maturity |
|
|
100,000 | 100,000 | 100,000 | 143,000 | 264,000 |
 | III. Short-term receivables |
|
|
570,158 | 659,459 | 829,611 | 868,883 | 548,781 |
 | 1. Short-term receivables of customers |
|
|
34,629 | 365,236 | 367,283 | 347,697 | 191,444 |
 | 2. Prepayments to suppliers |
|
|
124,119 | 29,995 | 63,854 | 94,171 | 70,578 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
370,692 | 210,451 | 319,934 | 308,751 | 165,458 |
 | 6. Other short-term receivables |
|
|
41,390 | 67,849 | 95,952 | 122,371 | 125,808 |
 | 7. Provision for doubtful short-term receivables |
|
|
-673 | -14,073 | -17,412 | -4,107 | -4,508 |
 | IV. Inventories |
|
|
27,473 | 88,416 | 114,256 | 116,568 | 66,050 |
 | 1. Inventories |
|
|
27,473 | 118,276 | 140,548 | 140,140 | 87,220 |
 | 2. Provision for decline in value of inventories |
|
|
| -29,860 | -26,292 | -23,572 | -21,170 |
 | V. Other current assets |
|
|
6,171 | 10,709 | 12,701 | 13,411 | 3,535 |
 | 1. Short-term prepaid expenses |
|
|
1,338 | 485 | 1,704 | 1,898 | 1,193 |
 | 2. Deductible VAT |
|
|
4,834 | 10,224 | 10,986 | 11,513 | 2,342 |
 | 3. Taxes and the State Receivables |
|
|
| | 11 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,754,140 | 1,541,154 | 1,361,716 | 1,332,493 | 1,618,701 |
 | I. Long-term receivables |
|
|
156,861 | 156,765 | 2,064 | 2,064 | 297,674 |
 | 1. Long-term customer's receivables |
|
|
| | | | 41,000 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
112,900 | 112,900 | | | |
 | 5. Other long-term receivables |
|
|
43,961 | 43,865 | 2,064 | 2,064 | 256,674 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
704,800 | 840,802 | 800,367 | 769,949 | 758,581 |
 | 1. Tangible fixed assets |
|
|
704,409 | 736,761 | 723,558 | 709,658 | 698,269 |
 | - Cost |
|
|
957,359 | 1,823,340 | 1,824,065 | 1,832,814 | 1,854,664 |
 | - Accumulated depreciation |
|
|
-252,950 | -1,086,579 | -1,100,507 | -1,123,156 | -1,156,395 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
390 | 104,042 | 76,809 | 60,291 | 60,312 |
 | - Cost |
|
|
741 | 403,369 | 328,798 | 60,691 | 60,731 |
 | - Accumulated depreciation |
|
|
-351 | -299,327 | -251,989 | -400 | -418 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
1,892 | 1,892 | 1,892 | 1,892 | 1,892 |
 | - Accumulated depreciation |
|
|
-1,892 | -1,892 | -1,892 | -1,892 | -1,892 |
 | IV. Long-term assets in progress |
|
|
108,844 | 48,844 | 49,084 | 49,084 | 49,084 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
108,844 | 48,844 | 49,084 | 49,084 | 49,084 |
 | IV. Long-term financial investments |
|
|
695,761 | 274,647 | 285,755 | 284,871 | 295,114 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
695,761 | 244,952 | 252,106 | 255,386 | 264,926 |
 | 3. Other investments in equity instruments |
|
|
| 55,462 | 60,282 | 29,485 | 30,187 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -25,767 | -26,633 | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
27,981 | 59,591 | 84,747 | 102,676 | 101,998 |
 | 1. Long-term prepaid expenses |
|
|
27,981 | 59,591 | 84,747 | 102,554 | 101,873 |
 | 2. Deferred income tax assets |
|
|
| | | 122 | 125 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
59,893 | 160,504 | 139,698 | 123,849 | 116,250 |
 | TOTAL ASSETS |
|
|
2,818,685 | 2,602,333 | 2,566,152 | 2,580,496 | 2,588,935 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,335,771 | 1,213,950 | 1,169,886 | 1,225,459 | 1,217,437 |
 | I. Current liabilities |
|
|
660,105 | 485,496 | 543,640 | 598,137 | 593,594 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
191,166 | 166,119 | 213,972 | 194,444 | 225,404 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
279,360 | 112,611 | 131,644 | 209,118 | 198,959 |
 | 4. Advances from customers |
|
|
21,798 | 31,615 | 35,094 | 36,678 | 39,547 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,138 | 60,096 | 74,332 | 65,327 | 67,664 |
 | 6. Payables to employees |
|
|
2,132 | 30,558 | 23,545 | 14,762 | 23,275 |
 | 7. Short-term accrued expenses |
|
|
56,842 | 71,289 | 53,630 | 45,026 | 31,505 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
103,034 | 12,574 | 10,787 | 32,148 | 6,604 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
635 | 635 | 635 | 635 | 635 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
675,667 | 728,454 | 626,246 | 627,322 | 623,844 |
 | 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 |
|
|
14,034 | 14,815 | 424 | 2,014 | 2,051 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
661,632 | 711,632 | 623,793 | 621,748 | 619,704 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 2,007 | 2,029 | 3,559 | 2,089 |
 | 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 |
|
|
1,482,914 | 1,388,382 | 1,396,265 | 1,355,037 | 1,371,497 |
 | I. ShareHolder's equity |
|
|
1,482,914 | 1,388,382 | 1,396,265 | 1,355,037 | 1,371,497 |
 | 1. Owner's investment capital |
|
|
1,062,361 | 1,062,361 | 1,062,361 | 1,062,361 | 1,062,361 |
 | 2. Share capital surplus |
|
|
1,049 | 1,061 | 1,049 | 1,049 | 1,049 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| 19,769 | 26,670 | 10,701 | 15,578 |
 | 8. Investment and development funds |
|
|
663 | 663 | 663 | 663 | 663 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
216,893 | 98,892 | 179,112 | 170,510 | 173,084 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
163,466 | 97,496 | 164,151 | 164,050 | 164,050 |
 | - Profit after tax undistributed this period |
|
|
53,427 | 1,396 | 14,960 | 6,460 | 9,034 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
201,947 | 205,636 | 126,409 | 109,752 | 118,762 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,818,685 | 2,602,333 | 2,566,152 | 2,580,496 | 2,588,935 |
There is no report.
|
|