|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
485,006 | 421,384 | 440,539 | 414,686 | 463,939 |
 | I. Cash and cash equivalents |
|
|
57,387 | 9,421 | 25,331 | 47,152 | 22,255 |
 | 1. Cash |
|
|
21,747 | 9,321 | 22,014 | 24,784 | 10,182 |
 | 2. Cash equivalents |
|
|
35,640 | 100 | 3,317 | 22,368 | 12,073 |
 | II. Short-term financial investments |
|
|
260,993 | 237,581 | 210,554 | 149,989 | 235,520 |
 | 1. Trading securities |
|
|
16,788 | 13,449 | 13,859 | 7,982 | 1,959 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,365 | -1,797 | -890 | -989 | -954 |
 | 3. Investments holding until maturity |
|
|
245,570 | 225,930 | 197,585 | 142,997 | 234,515 |
 | III. Short-term receivables |
|
|
158,563 | 163,827 | 185,138 | 194,701 | 182,118 |
 | 1. Short-term receivables of customers |
|
|
6,275 | 5,908 | 6,103 | 7,965 | 6,798 |
 | 2. Prepayments to suppliers |
|
|
122,667 | 65,524 | 175,582 | 182,722 | 172,108 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
24,900 | 87,234 | | | |
 | 6. Other short-term receivables |
|
|
4,740 | 5,180 | 3,473 | 4,033 | 3,378 |
 | 7. Provision for doubtful short-term receivables |
|
|
-19 | -19 | -19 | -19 | -165 |
 | IV. Inventories |
|
|
129 | 548 | 128 | 112 | 108 |
 | 1. Inventories |
|
|
129 | 548 | 128 | 112 | 108 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,933 | 10,006 | 19,388 | 22,732 | 23,938 |
 | 1. Short-term prepaid expenses |
|
|
440 | 345 | 294 | 374 | 233 |
 | 2. Deductible VAT |
|
|
7,493 | 9,661 | 19,094 | 22,358 | 23,700 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 5 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,395,032 | 1,429,049 | 1,472,895 | 1,510,900 | 1,537,363 |
 | I. Long-term receivables |
|
|
596,903 | 597,159 | 597,192 | 590,366 | 598,795 |
 | 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 |
|
|
596,903 | 597,159 | 597,192 | 590,366 | 598,795 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
110,134 | 106,173 | 102,280 | 151,371 | 146,818 |
 | 1. Tangible fixed assets |
|
|
110,134 | 106,173 | 102,280 | 151,371 | 146,818 |
 | - Cost |
|
|
185,374 | 185,374 | 185,374 | 238,508 | 238,817 |
 | - Accumulated depreciation |
|
|
-75,240 | -79,201 | -83,094 | -87,137 | -91,999 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
23,696 | 23,255 | 22,814 | 22,373 | 75,934 |
 | - Cost |
|
|
26,247 | 26,247 | 26,247 | 26,247 | 80,249 |
 | - Accumulated depreciation |
|
|
-2,551 | -2,992 | -3,433 | -3,874 | -4,315 |
 | IV. Long-term assets in progress |
|
|
185,328 | 224,936 | 255,349 | 252,789 | 211,158 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
185,328 | 224,936 | 255,349 | 252,789 | 211,158 |
 | IV. Long-term financial investments |
|
|
313,685 | 313,685 | 332,790 | 332,790 | 326,719 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
172,234 | 172,234 | 191,456 | 191,456 | 1,993 |
 | 3. Other investments in equity instruments |
|
|
143,810 | 143,810 | 143,810 | 143,810 | 327,551 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,358 | -2,358 | -2,476 | -2,476 | -2,825 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
165,287 | 163,841 | 162,470 | 161,212 | 177,938 |
 | 1. Long-term prepaid expenses |
|
|
165,135 | 163,693 | 162,326 | 161,069 | 176,907 |
 | 2. Deferred income tax assets |
|
|
151 | 149 | 145 | 143 | 1,031 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,880,038 | 1,850,433 | 1,913,434 | 1,925,586 | 2,001,301 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,005,390 | 1,006,023 | 1,037,690 | 1,033,681 | 1,050,472 |
 | I. Current liabilities |
|
|
161,643 | 162,276 | 197,968 | 222,959 | 190,219 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
21,080 | 30,750 | 40,251 | 78,237 | 74,007 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,968 | 6,723 | 4,780 | 2,182 | 5,275 |
 | 4. Advances from customers |
|
|
| | | 163 | 47 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,523 | 8,448 | 6,826 | 9,864 | 4,953 |
 | 6. Payables to employees |
|
|
4,505 | 2,411 | 1,836 | 1,976 | 4,336 |
 | 7. Short-term accrued expenses |
|
|
75,699 | 75,739 | 56,224 | 56,325 | 47,822 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
37,043 | 24,231 | 47,594 | 33,693 | 39,775 |
 | 11. Other short-term payables |
|
|
3,582 | 1,725 | 38,123 | 38,222 | 12,307 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
12,244 | 12,250 | 2,335 | 2,297 | 1,698 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
843,747 | 843,747 | 839,722 | 810,722 | 860,253 |
 | 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 |
|
|
3,508 | 3,508 | 3,508 | 3,508 | 3,508 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
60,113 | 60,113 | 63,193 | 34,193 | 33,562 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
11 | 11 | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
780,115 | 780,115 | 773,021 | 773,021 | 823,183 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
874,648 | 844,410 | 875,745 | 891,905 | 950,830 |
 | I. ShareHolder's equity |
|
|
874,648 | 844,410 | 875,745 | 891,905 | 950,830 |
 | 1. Owner's investment capital |
|
|
358,584 | 358,584 | 412,368 | 412,368 | 412,368 |
 | 2. Share capital surplus |
|
|
-11 | -11 | -11 | -11 | -11 |
 | 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 |
|
|
78,949 | 78,949 | 78,949 | 78,949 | 78,949 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
432,978 | 402,739 | 380,253 | 396,413 | 455,318 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
319,491 | 379,071 | 325,406 | 325,290 | 340,974 |
 | - Profit after tax undistributed this period |
|
|
113,486 | 23,669 | 54,846 | 71,123 | 114,344 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,148 | 4,148 | 4,186 | 4,186 | 4,205 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,880,038 | 1,850,433 | 1,913,434 | 1,925,586 | 2,001,301 |
There is no report.
|
|