|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,095,048 | 1,990,092 | 2,368,292 | 2,729,359 | 2,745,128 |
 | I. Cash and cash equivalents |
|
|
467,128 | 405,213 | 524,581 | 823,335 | 406,320 |
 | 1. Cash |
|
|
20,291 | 18,752 | 23,952 | 104,198 | 59,689 |
 | 2. Cash equivalents |
|
|
446,837 | 386,461 | 500,629 | 719,137 | 346,631 |
 | II. Short-term financial investments |
|
|
254,147 | 236,000 | 307,890 | 547,667 | 780,795 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
254,147 | 236,000 | 307,890 | 547,667 | 780,795 |
 | III. Short-term receivables |
|
|
531,325 | 616,014 | 633,395 | 673,338 | 651,562 |
 | 1. Short-term receivables of customers |
|
|
516,828 | 561,714 | 615,687 | 597,454 | 615,669 |
 | 2. Prepayments to suppliers |
|
|
4,751 | 47,943 | 10,652 | 61,513 | 8,267 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,343 | 1,757 | 2,343 | 2,343 | 2,343 |
 | 6. Other short-term receivables |
|
|
13,114 | 10,310 | 10,423 | 17,738 | 26,160 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,710 | -5,710 | -5,710 | -5,710 | -876 |
 | IV. Inventories |
|
|
788,025 | 650,714 | 844,679 | 619,170 | 841,965 |
 | 1. Inventories |
|
|
791,138 | 652,393 | 845,948 | 620,336 | 845,721 |
 | 2. Provision for decline in value of inventories |
|
|
-3,113 | -1,679 | -1,269 | -1,166 | -3,756 |
 | V. Other current assets |
|
|
54,424 | 82,151 | 57,747 | 65,849 | 64,486 |
 | 1. Short-term prepaid expenses |
|
|
13,026 | 14,047 | 12,104 | 13,544 | 12,137 |
 | 2. Deductible VAT |
|
|
41,397 | 63,411 | 41,133 | 47,895 | 51,559 |
 | 3. Taxes and the State Receivables |
|
|
| 4,693 | 4,510 | 4,410 | 790 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
827,153 | 807,429 | 773,193 | 757,280 | 992,638 |
 | I. Long-term receivables |
|
|
3,336 | 3,340 | 2,136 | 2,136 | 964 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
2,343 | 2,343 | 1,171 | 1,171 | |
 | 5. Other long-term receivables |
|
|
993 | 997 | 964 | 964 | 964 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
743,410 | 730,002 | 704,410 | 685,343 | 670,309 |
 | 1. Tangible fixed assets |
|
|
741,858 | 728,661 | 703,269 | 683,800 | 668,949 |
 | - Cost |
|
|
2,205,248 | 2,226,232 | 2,234,798 | 2,222,829 | 2,158,076 |
 | - Accumulated depreciation |
|
|
-1,463,390 | -1,497,571 | -1,531,530 | -1,539,029 | -1,489,127 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,552 | 1,341 | 1,142 | 1,544 | 1,361 |
 | - Cost |
|
|
13,248 | 13,248 | 13,248 | 13,861 | 13,892 |
 | - Accumulated depreciation |
|
|
-11,696 | -11,907 | -12,106 | -12,317 | -12,532 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
16,491 | 3,341 | 2,430 | 8,750 | 182,346 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
16,491 | 3,341 | 2,430 | 8,750 | 182,346 |
 | IV. Long-term financial investments |
|
|
19,318 | 28,088 | 19,996 | 20,412 | 95,593 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
18,368 | 19,138 | 19,396 | 19,812 | 19,975 |
 | 3. Other investments in equity instruments |
|
|
7,756 | 7,756 | 6,900 | 6,900 | 6,900 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-6,806 | -6,806 | -6,300 | -6,300 | -6,300 |
 | 5. Investments holding until maturity |
|
|
| 8,000 | | | 75,018 |
 | V. Total other long-term assets |
|
|
44,598 | 42,658 | 44,220 | 40,640 | 43,425 |
 | 1. Long-term prepaid expenses |
|
|
42,995 | 42,541 | 43,080 | 40,613 | 41,987 |
 | 2. Deferred income tax assets |
|
|
1,603 | 117 | 1,140 | 27 | 1,438 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,922,201 | 2,797,521 | 3,141,485 | 3,486,639 | 3,737,766 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,998,265 | 1,816,533 | 2,073,069 | 2,337,259 | 2,625,255 |
 | I. Current liabilities |
|
|
1,790,090 | 1,606,666 | 1,862,804 | 2,125,401 | 2,332,741 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
926,130 | 929,441 | 1,057,535 | 1,225,762 | 1,374,987 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
275,304 | 217,569 | 219,400 | 185,692 | 245,377 |
 | 4. Advances from customers |
|
|
7,778 | 8,407 | 8,385 | 9,759 | 7,250 |
 | 5. Taxes and other payables to the State Budget |
|
|
31,998 | 17,652 | 74,439 | 85,304 | 27,049 |
 | 6. Payables to employees |
|
|
327,727 | 322,824 | 356,860 | 468,706 | 456,948 |
 | 7. Short-term accrued expenses |
|
|
6,704 | 10,350 | 7,127 | 14,006 | 6,545 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
88 | 989 | 720 | 448 | 109 |
 | 11. Other short-term payables |
|
|
136,212 | 27,803 | 28,084 | 29,016 | 118,326 |
 | 12. Provision for short term payables |
|
|
42 | 52 | 57 | 70 | 59 |
 | 13. Bonus and welfare fund |
|
|
78,109 | 71,580 | 110,197 | 106,640 | 96,092 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
208,175 | 209,867 | 210,265 | 211,858 | 292,514 |
 | 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 |
|
|
| | | | 396 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
207,697 | 209,233 | 209,864 | 211,326 | 291,732 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
478 | 634 | 401 | 532 | 387 |
 | 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 |
|
|
923,936 | 980,987 | 1,068,417 | 1,149,380 | 1,112,511 |
 | I. ShareHolder's equity |
|
|
923,936 | 980,987 | 1,068,417 | 1,149,380 | 1,112,511 |
 | 1. Owner's investment capital |
|
|
360,027 | 360,027 | 360,027 | 360,027 | 360,027 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
5,091 | 5,091 | 5,091 | 5,091 | 5,091 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
216,570 | 217,046 | 258,839 | 259,184 | 259,184 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
301,975 | 357,414 | 402,945 | 480,934 | 443,958 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
165,096 | 301,209 | 217,725 | 217,173 | 217,173 |
 | - Profit after tax undistributed this period |
|
|
136,879 | 56,205 | 185,220 | 263,761 | 226,785 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
40,274 | 41,409 | 41,515 | 44,144 | 44,251 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,922,201 | 2,797,521 | 3,141,485 | 3,486,639 | 3,737,766 |
There is no report.
|
|