|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
588,560 | 527,978 | 579,671 | 536,491 | 561,804 |
 | I. Cash and cash equivalents |
|
|
151,971 | 89,723 | 83,642 | 77,018 | 147,046 |
 | 1. Cash |
|
|
15,098 | 11,433 | 10,462 | 12,933 | 11,291 |
 | 2. Cash equivalents |
|
|
136,872 | 78,290 | 73,180 | 64,085 | 135,755 |
 | II. Short-term financial investments |
|
|
210,775 | 153,125 | 201,145 | 185,945 | 170,235 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
210,775 | 153,125 | 201,145 | 185,945 | 170,235 |
 | III. Short-term receivables |
|
|
58,419 | 128,925 | 180,155 | 178,525 | 161,868 |
 | 1. Short-term receivables of customers |
|
|
81,118 | 79,991 | 131,512 | 129,349 | 106,509 |
 | 2. Prepayments to suppliers |
|
|
4,116 | 77,664 | 78,148 | 81,228 | 89,991 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,049 | 849 | 849 | 849 | 849 |
 | 6. Other short-term receivables |
|
|
17,194 | 17,870 | 15,758 | 16,412 | 14,215 |
 | 7. Provision for doubtful short-term receivables |
|
|
-46,058 | -47,449 | -46,113 | -49,313 | -49,695 |
 | IV. Inventories |
|
|
155,268 | 138,201 | 107,617 | 89,464 | 79,234 |
 | 1. Inventories |
|
|
155,576 | 138,794 | 108,164 | 92,166 | 79,617 |
 | 2. Provision for decline in value of inventories |
|
|
-308 | -593 | -548 | -2,702 | -383 |
 | V. Other current assets |
|
|
12,127 | 18,004 | 7,113 | 5,539 | 3,422 |
 | 1. Short-term prepaid expenses |
|
|
1,502 | 888 | 1,389 | 1,316 | 523 |
 | 2. Deductible VAT |
|
|
1,625 | 8,087 | 5,723 | 4,224 | 2,420 |
 | 3. Taxes and the State Receivables |
|
|
9,000 | 9,028 | | | 479 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
420,716 | 436,573 | 430,393 | 428,445 | 418,976 |
 | I. Long-term receivables |
|
|
1,064 | 1,197 | 1,235 | 1,235 | 1,235 |
 | 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 |
|
|
1,064 | 1,197 | 1,235 | 1,235 | 1,235 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
55,310 | 174,113 | 166,121 | 160,971 | 148,481 |
 | 1. Tangible fixed assets |
|
|
53,522 | 172,389 | 164,462 | 159,376 | 146,951 |
 | - Cost |
|
|
285,038 | 407,425 | 407,416 | 406,824 | 378,082 |
 | - Accumulated depreciation |
|
|
-231,516 | -235,036 | -242,954 | -247,448 | -231,132 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,788 | 1,724 | 1,659 | 1,595 | 1,531 |
 | - Cost |
|
|
5,540 | 5,540 | 5,540 | 5,540 | 4,848 |
 | - Accumulated depreciation |
|
|
-3,752 | -3,816 | -3,880 | -3,945 | -3,317 |
 | III. Real Estate Investments |
|
|
48,479 | 47,629 | 47,570 | 46,707 | 45,766 |
 | - Cost |
|
|
103,749 | 103,877 | 104,848 | 104,994 | 105,067 |
 | - Accumulated depreciation |
|
|
-55,269 | -56,248 | -57,278 | -58,287 | -59,301 |
 | IV. Long-term assets in progress |
|
|
114,851 | 410 | 599 | 1,535 | 6,734 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
114,851 | 410 | 599 | 1,535 | 6,734 |
 | IV. Long-term financial investments |
|
|
175,346 | 185,806 | 188,396 | 191,833 | 190,612 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
174,223 | 184,683 | 187,273 | 190,711 | 189,490 |
 | 3. Other investments in equity instruments |
|
|
1,123 | 1,123 | 1,123 | 1,123 | 1,123 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
25,666 | 27,418 | 26,471 | 26,164 | 26,147 |
 | 1. Long-term prepaid expenses |
|
|
22,163 | 22,922 | 22,834 | 22,919 | 22,400 |
 | 2. Deferred income tax assets |
|
|
3,503 | 4,496 | 3,637 | 3,245 | 3,747 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,009,276 | 964,550 | 1,010,064 | 964,936 | 980,780 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
413,875 | 353,811 | 383,646 | 331,745 | 321,348 |
 | I. Current liabilities |
|
|
232,371 | 187,548 | 172,581 | 168,413 | 158,414 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
12,635 | 16,238 | 12,579 | 1,784 | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
37,315 | 28,713 | 26,556 | 29,007 | 21,504 |
 | 4. Advances from customers |
|
|
58,313 | 29,918 | 17,181 | 16,464 | 15,655 |
 | 5. Taxes and other payables to the State Budget |
|
|
12,363 | 4,940 | 6,358 | 9,584 | 15,616 |
 | 6. Payables to employees |
|
|
12,566 | 17,891 | 4,110 | 7,657 | 9,414 |
 | 7. Short-term accrued expenses |
|
|
3,505 | 3,602 | 900 | 1,137 | 1,870 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
13,709 | 4,248 | 29,720 | 21,670 | 13,703 |
 | 11. Other short-term payables |
|
|
55,266 | 54,276 | 52,043 | 52,515 | 53,039 |
 | 12. Provision for short term payables |
|
|
13,222 | 16,491 | 11,988 | 12,393 | 12,212 |
 | 13. Bonus and welfare fund |
|
|
13,477 | 11,232 | 11,146 | 16,203 | 15,400 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
181,504 | 166,263 | 211,065 | 163,332 | 162,934 |
 | 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 |
|
|
22,011 | 13,958 | 19,552 | 18,924 | 20,445 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
55,533 | 48,635 | 45,999 | 106 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,832 | 2,334 | 2,297 | 2,297 | 1,853 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
9,792 | 10,076 | 9,651 | 9,493 | 9,180 |
 | 11. Long-term unrealized revenue |
|
|
92,337 | 91,260 | 133,566 | 132,511 | 131,456 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
595,401 | 610,740 | 626,418 | 633,191 | 659,432 |
 | I. ShareHolder's equity |
|
|
595,401 | 610,740 | 626,418 | 633,191 | 659,432 |
 | 1. Owner's investment capital |
|
|
262,984 | 262,984 | 262,984 | 262,984 | 302,429 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
28,902 | 28,902 | 28,902 | 28,902 | 24,169 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
28,809 | 28,809 | 28,809 | 40,209 | 39,941 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
234,209 | 249,356 | 264,690 | 261,447 | 252,385 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
185,374 | 185,374 | 253,242 | 235,348 | 200,821 |
 | - Profit after tax undistributed this period |
|
|
48,835 | 63,982 | 11,448 | 26,099 | 51,563 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
40,496 | 40,688 | 41,032 | 39,648 | 40,509 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,009,276 | 964,550 | 1,010,064 | 964,936 | 980,780 |
There is no report.
|
|