|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
343,494 | 398,940 | 528,706 | 580,238 | 515,508 |
 | I. Cash and cash equivalents |
|
|
105,181 | 124,419 | 259,138 | 188,293 | 258,355 |
 | 1. Cash |
|
|
82,181 | 124,419 | 157,262 | 86,417 | 258,355 |
 | 2. Cash equivalents |
|
|
23,000 | | 101,876 | 101,876 | |
 | II. Short-term financial investments |
|
|
202,700 | 214,699 | 212,999 | 369,780 | 222,899 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
202,700 | 214,699 | 212,999 | 369,780 | 222,899 |
 | III. Short-term receivables |
|
|
12,117 | 36,104 | 46,062 | 11,671 | 10,943 |
 | 1. Short-term receivables of customers |
|
|
4,587 | 26,073 | 34,053 | 234 | 234 |
 | 2. Prepayments to suppliers |
|
|
2,416 | 2,324 | 3,652 | 2,895 | 3,772 |
 | 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 |
|
|
5,840 | 8,433 | 9,083 | 9,268 | 7,663 |
 | 7. Provision for doubtful short-term receivables |
|
|
-726 | -726 | -726 | -726 | -726 |
 | IV. Inventories |
|
|
23,496 | 22,162 | 10,508 | 10,494 | 23,310 |
 | 1. Inventories |
|
|
23,496 | 22,162 | 10,508 | 10,494 | 23,310 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
| 1,556 | | | |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| 1,556 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
81,017 | 82,059 | 92,639 | 95,060 | 108,276 |
 | I. Long-term receivables |
|
|
3,730 | 3,740 | 3,740 | 5,103 | 7,361 |
 | 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 |
|
|
3,730 | 3,740 | 3,740 | 5,103 | 7,361 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
17,809 | 20,605 | 19,704 | 19,652 | 18,629 |
 | 1. Tangible fixed assets |
|
|
13,931 | 17,061 | 16,493 | 16,775 | 16,085 |
 | - Cost |
|
|
83,431 | 87,542 | 87,163 | 88,633 | 89,171 |
 | - Accumulated depreciation |
|
|
-69,499 | -70,481 | -70,670 | -71,858 | -73,086 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,877 | 3,544 | 3,210 | 2,877 | 2,544 |
 | - Cost |
|
|
46,169 | 46,169 | 46,169 | 46,169 | 46,169 |
 | - Accumulated depreciation |
|
|
-42,291 | -42,625 | -42,958 | -43,291 | -43,625 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
11,933 | 10,236 | 10,700 | 11,862 | 12,284 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
11,933 | 10,236 | 10,700 | 11,862 | 12,284 |
 | IV. Long-term financial investments |
|
|
46,864 | 46,864 | 57,754 | 57,754 | 69,366 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
69,470 | 69,470 | 69,470 | 69,470 | 69,470 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-28,606 | -28,606 | -17,716 | -17,716 | -6,104 |
 | 5. Investments holding until maturity |
|
|
6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
 | V. Total other long-term assets |
|
|
681 | 614 | 741 | 689 | 635 |
 | 1. Long-term prepaid expenses |
|
|
681 | 614 | 741 | 689 | 635 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
424,511 | 480,999 | 621,345 | 675,298 | 623,783 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
79,276 | 78,828 | 131,995 | 143,058 | 148,073 |
 | I. Current liabilities |
|
|
66,447 | 66,001 | 119,299 | 130,371 | 135,463 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,224 | 7,250 | 6,237 | 2,090 | 1,891 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
18,744 | 30,857 | 81,603 | 84,030 | 68,646 |
 | 6. Payables to employees |
|
|
10,314 | 2,444 | 2,625 | 2,889 | 8,980 |
 | 7. Short-term accrued expenses |
|
|
75 | | | | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
13,160 | 6,209 | 5,605 | 2,668 | 16,541 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
14,929 | 19,241 | 23,229 | 38,694 | 39,405 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,830 | 12,827 | 12,696 | 12,687 | 12,610 |
 | 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 |
|
|
9 | 9 | 9 | 9 | 9 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
12,821 | 12,818 | 12,687 | 12,678 | 12,601 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
345,234 | 402,172 | 489,350 | 532,240 | 475,710 |
 | I. ShareHolder's equity |
|
|
345,234 | 402,172 | 489,350 | 532,240 | 475,710 |
 | 1. Owner's investment capital |
|
|
126,000 | 126,000 | 126,000 | 126,000 | 126,000 |
 | 2. Share capital surplus |
|
|
4,978 | 9,478 | 9,478 | 9,478 | 9,478 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
4,500 | | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,103 | 1,103 | 1,103 | 1,103 | 1,103 |
 | 11. After tax undistributed profit |
|
|
158,653 | 215,590 | 302,768 | 345,659 | 289,128 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,781 | 118,779 | 1,057 | 1,057 | 1,057 |
 | - Profit after tax undistributed this period |
|
|
150,871 | 96,811 | 301,711 | 344,602 | 288,072 |
 | 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 |
|
|
424,511 | 480,999 | 621,345 | 675,298 | 623,783 |
There is no report.
|
|