|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
943,365 | 899,268 | 948,424 | 925,959 | 851,746 |
 | I. Cash and cash equivalents |
|
|
85,716 | 47,705 | 124,167 | 42,207 | 1,456 |
 | 1. Cash |
|
|
50,050 | 11,867 | 88,330 | 6,031 | 1,456 |
 | 2. Cash equivalents |
|
|
35,667 | 35,838 | 35,838 | 36,176 | |
 | II. Short-term financial investments |
|
|
118,907 | 123,553 | 98,553 | 52,668 | 152,812 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
118,907 | 123,553 | 98,553 | 52,668 | 152,812 |
 | III. Short-term receivables |
|
|
498,272 | 462,877 | 484,393 | 585,300 | 586,763 |
 | 1. Short-term receivables of customers |
|
|
434,649 | 410,664 | 441,486 | 488,020 | 460,122 |
 | 2. Prepayments to suppliers |
|
|
57,013 | 52,974 | 53,158 | 52,884 | 102,903 |
 | 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 |
|
|
8,645 | 1,936 | 2,036 | 58,585 | 40,660 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,035 | -2,697 | -12,288 | -14,189 | -16,921 |
 | IV. Inventories |
|
|
238,707 | 263,776 | 241,022 | 245,571 | 110,668 |
 | 1. Inventories |
|
|
238,707 | 263,776 | 241,022 | 245,571 | 110,668 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,763 | 1,357 | 288 | 212 | 47 |
 | 1. Short-term prepaid expenses |
|
|
1,763 | 1,357 | 288 | 212 | 47 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
693,298 | 686,077 | 680,520 | 674,536 | 797,447 |
 | I. Long-term receivables |
|
|
93,580 | 93,582 | 93,577 | 93,577 | 222,922 |
 | 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 |
|
|
93,580 | 93,582 | 93,577 | 93,577 | 222,922 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
369,933 | 363,910 | 357,269 | 351,055 | 344,842 |
 | 1. Tangible fixed assets |
|
|
137,790 | 134,321 | 130,235 | 126,560 | 122,963 |
 | - Cost |
|
|
210,956 | 211,272 | 210,956 | 210,956 | 210,956 |
 | - Accumulated depreciation |
|
|
-73,165 | -76,952 | -80,721 | -84,396 | -87,993 |
 | 2. Fixed assets of financial leasing |
|
|
25,152 | 22,932 | 20,713 | 18,493 | 16,197 |
 | - Cost |
|
|
42,326 | 42,326 | 42,326 | 42,326 | 42,326 |
 | - Accumulated depreciation |
|
|
-17,175 | -19,394 | -21,614 | -23,833 | -26,130 |
 | 3. Intangible fixed assets |
|
|
206,991 | 206,657 | 206,322 | 206,002 | 205,682 |
 | - Cost |
|
|
210,320 | 210,320 | 210,320 | 210,320 | 210,320 |
 | - Accumulated depreciation |
|
|
-3,329 | -3,664 | -3,998 | -4,318 | -4,638 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
208,715 | 207,749 | 207,749 | 207,749 | 207,749 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
208,715 | 207,749 | 207,749 | 207,749 | 207,749 |
 | IV. Long-term financial investments |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 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 |
|
|
1,069 | 837 | 1,925 | 2,155 | 1,934 |
 | 1. Long-term prepaid expenses |
|
|
1,069 | 837 | 1,925 | 2,155 | 1,934 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,636,663 | 1,585,346 | 1,628,943 | 1,600,495 | 1,649,193 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
898,255 | 836,503 | 871,068 | 834,542 | 873,169 |
 | I. Current liabilities |
|
|
870,020 | 808,417 | 851,380 | 817,911 | 857,774 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
740,666 | 634,406 | 654,001 | 585,221 | 539,983 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
92,564 | 83,805 | 106,468 | 146,338 | 222,479 |
 | 4. Advances from customers |
|
|
68 | 197 | 180 | 477 | 444 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,956 | 8,154 | 11,454 | 7,637 | 16,690 |
 | 6. Payables to employees |
|
|
2,998 | 5,110 | 2,566 | 4,066 | 4,841 |
 | 7. Short-term accrued expenses |
|
|
956 | 1,058 | 999 | 576 | 528 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,791 | 2,321 | 1,884 | 1,414 | 943 |
 | 11. Other short-term payables |
|
|
20,231 | 71,188 | 70,952 | 70,636 | 70,239 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,789 | 2,179 | 2,875 | 1,547 | 1,627 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
28,236 | 28,085 | 19,688 | 16,632 | 15,395 |
 | 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 |
|
|
2,349 | 2,309 | 1,960 | 1,745 | 1,739 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
25,886 | 25,776 | 17,728 | 14,887 | 13,656 |
 | 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 |
|
|
738,408 | 748,843 | 757,875 | 765,952 | 776,024 |
 | I. ShareHolder's equity |
|
|
738,408 | 748,843 | 757,875 | 765,952 | 776,024 |
 | 1. Owner's investment capital |
|
|
427,799 | 427,799 | 427,799 | 427,799 | 470,578 |
 | 2. Share capital surplus |
|
|
159,200 | 159,200 | 159,200 | 159,200 | 159,200 |
 | 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 |
|
|
44,681 | 44,681 | 47,353 | 47,353 | 47,075 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
106,728 | 117,163 | 123,523 | 131,600 | 99,172 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
56,992 | 104,867 | 101,661 | 101,661 | 59,216 |
 | - Profit after tax undistributed this period |
|
|
49,735 | 12,296 | 21,863 | 29,940 | 39,956 |
 | 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 |
|
|
1,636,663 | 1,585,346 | 1,628,943 | 1,600,495 | 1,649,193 |
There is no report.
|
|