|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
409,514 | 399,969 | 473,717 | 465,340 | 532,155 |
 | I. Cash and cash equivalents |
|
|
19,411 | 25,962 | 51,114 | 10,304 | 42,242 |
 | 1. Cash |
|
|
19,411 | 10,962 | 36,114 | 10,304 | 42,242 |
 | 2. Cash equivalents |
|
|
| 15,000 | 15,000 | | |
 | II. Short-term financial investments |
|
|
21,742 | 36,911 | 35,808 | 20,908 | 40,908 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
21,742 | 36,911 | 35,808 | 20,908 | 40,908 |
 | III. Short-term receivables |
|
|
287,771 | 250,535 | 283,501 | 312,621 | 332,100 |
 | 1. Short-term receivables of customers |
|
|
119,582 | 116,670 | 120,111 | 141,632 | 131,327 |
 | 2. Prepayments to suppliers |
|
|
181,069 | 132,217 | 170,604 | 130,962 | 137,879 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 65,000 | 60,000 |
 | 6. Other short-term receivables |
|
|
15,603 | 33,641 | 28,737 | 18,746 | 32,802 |
 | 7. Provision for doubtful short-term receivables |
|
|
-28,483 | -31,993 | -35,952 | -43,719 | -29,908 |
 | IV. Inventories |
|
|
72,524 | 75,688 | 90,739 | 107,954 | 101,415 |
 | 1. Inventories |
|
|
73,223 | 75,688 | 90,739 | 107,954 | 101,415 |
 | 2. Provision for decline in value of inventories |
|
|
-699 | | | | |
 | V. Other current assets |
|
|
8,067 | 10,873 | 12,556 | 13,553 | 15,490 |
 | 1. Short-term prepaid expenses |
|
|
933 | 2,146 | 1,882 | 2,098 | 3,130 |
 | 2. Deductible VAT |
|
|
7,016 | 8,609 | 10,148 | 11,337 | 12,242 |
 | 3. Taxes and the State Receivables |
|
|
118 | 118 | 525 | 118 | 118 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
246,994 | 267,854 | 272,317 | 294,253 | 294,597 |
 | I. Long-term receivables |
|
|
1,253 | 2,105 | 2,711 | 1,377 | 1,234 |
 | 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 |
|
|
1,253 | 2,105 | 2,711 | 1,377 | 1,234 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
173,450 | 231,053 | 232,757 | 241,132 | 241,139 |
 | 1. Tangible fixed assets |
|
|
80,499 | 95,511 | 96,528 | 105,277 | 105,557 |
 | - Cost |
|
|
163,051 | 181,552 | 187,495 | 201,424 | 201,207 |
 | - Accumulated depreciation |
|
|
-82,551 | -86,040 | -90,967 | -96,147 | -95,650 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
92,950 | 135,541 | 136,230 | 135,854 | 135,583 |
 | - Cost |
|
|
98,072 | 141,072 | 142,147 | 142,147 | 141,845 |
 | - Accumulated depreciation |
|
|
-5,121 | -5,530 | -5,917 | -6,292 | -6,262 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
47,651 | 10,191 | 10,179 | 24,450 | 24,516 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
47,651 | 10,191 | 10,179 | 24,450 | 24,516 |
 | IV. Long-term financial investments |
|
|
10,103 | 10,103 | 11,206 | 11,305 | 11,206 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
10,103 | 10,103 | 10,103 | 10,203 | 10,103 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | 1,102 | 1,102 | 1,102 |
 | V. Total other long-term assets |
|
|
14,537 | 14,402 | 15,465 | 15,989 | 16,502 |
 | 1. Long-term prepaid expenses |
|
|
14,506 | 14,371 | 15,465 | 14,883 | 16,250 |
 | 2. Deferred income tax assets |
|
|
32 | 32 | | 1,106 | 252 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
656,508 | 667,823 | 746,034 | 759,593 | 826,752 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
231,023 | 238,421 | 279,911 | 321,132 | 141,969 |
 | I. Current liabilities |
|
|
217,293 | 220,230 | 261,973 | 303,333 | 123,025 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
166,460 | 153,777 | 204,216 | 229,543 | 62,769 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
15,582 | 22,235 | 20,351 | 26,287 | 20,060 |
 | 4. Advances from customers |
|
|
146 | 508 | 271 | 1,562 | 607 |
 | 5. Taxes and other payables to the State Budget |
|
|
13,234 | 11,991 | 7,926 | 12,094 | 10,713 |
 | 6. Payables to employees |
|
|
6,437 | 7,507 | 8,428 | 9,632 | 8,426 |
 | 7. Short-term accrued expenses |
|
|
11,916 | 15,026 | 14,186 | 17,947 | 14,423 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,132 | 1,548 | 2,479 | 3,687 | 2,681 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,385 | 7,638 | 4,115 | 2,581 | 3,346 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,730 | 18,191 | 17,938 | 17,799 | 18,943 |
 | 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 |
|
|
1,282 | 1,582 | 1,582 | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 3,150 | 2,992 | 2,205 | 2,678 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
12,448 | 13,459 | 13,364 | 15,594 | 16,266 |
 | 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 |
|
|
425,485 | 429,402 | 466,123 | 438,461 | 684,783 |
 | I. ShareHolder's equity |
|
|
425,485 | 429,402 | 466,123 | 438,461 | 684,783 |
 | 1. Owner's investment capital |
|
|
306,800 | 306,800 | 321,800 | 321,800 | 393,150 |
 | 2. Share capital surplus |
|
|
| | | | 142,700 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
111,144 | 116,500 | 138,050 | 111,614 | 143,584 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
53,525 | 53,908 | 113,869 | 62,456 | 62,381 |
 | - Profit after tax undistributed this period |
|
|
57,618 | 62,592 | 24,181 | 49,159 | 81,203 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
7,542 | 6,102 | 6,273 | 5,047 | 5,349 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
656,508 | 667,823 | 746,034 | 759,593 | 826,752 |
There is no report.
|
|