|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
90,803 | 85,513 | 77,325 | 91,510 | 150,128 |
 | I. Cash and cash equivalents |
|
|
8,953 | 5,804 | 13,001 | 2,070 | 14,982 |
 | 1. Cash |
|
|
6,953 | 5,104 | 5,201 | 1,070 | 2,982 |
 | 2. Cash equivalents |
|
|
2,000 | 700 | 7,800 | 1,000 | 12,000 |
 | II. Short-term financial investments |
|
|
40,000 | 53,500 | 15,500 | 29,300 | 80,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
40,000 | 53,500 | 15,500 | 29,300 | 80,500 |
 | III. Short-term receivables |
|
|
34,062 | 18,451 | 41,055 | 52,190 | 46,488 |
 | 1. Short-term receivables of customers |
|
|
33,525 | 17,165 | 40,631 | 51,777 | 45,364 |
 | 2. Prepayments to suppliers |
|
|
533 | 561 | 94 | 291 | 249 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 875 |
 | 6. Other short-term receivables |
|
|
5 | 725 | 330 | 123 | |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
7,739 | 7,505 | 7,710 | 7,826 | 7,974 |
 | 1. Inventories |
|
|
7,739 | 7,505 | 7,710 | 7,826 | 7,974 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
49 | 253 | 60 | 123 | 185 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
49 | 49 | 60 | 60 | 66 |
 | 3. Taxes and the State Receivables |
|
|
| 204 | | 63 | 119 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
542,470 | 533,142 | 524,167 | 515,133 | 498,486 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
375,222 | 367,284 | 359,623 | 351,756 | 336,495 |
 | 1. Tangible fixed assets |
|
|
373,015 | 365,116 | 357,494 | 349,594 | 334,378 |
 | - Cost |
|
|
1,085,195 | 1,085,265 | 1,085,619 | 1,085,709 | 1,073,353 |
 | - Accumulated depreciation |
|
|
-712,180 | -720,149 | -728,125 | -736,114 | -738,975 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,207 | 2,168 | 2,129 | 2,162 | 2,117 |
 | - Cost |
|
|
4,941 | 4,941 | 4,941 | 5,016 | 5,016 |
 | - Accumulated depreciation |
|
|
-2,734 | -2,773 | -2,813 | -2,854 | -2,900 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,467 | 1,467 | 1,602 | 1,602 | 1,602 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,467 | 1,467 | 1,602 | 1,602 | 1,602 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
165,781 | 164,390 | 162,943 | 161,774 | 160,390 |
 | 1. Long-term prepaid expenses |
|
|
165,224 | 163,933 | 162,643 | 161,352 | 160,061 |
 | 2. Deferred income tax assets |
|
|
557 | 457 | 300 | 423 | 329 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
633,273 | 618,655 | 601,492 | 606,642 | 648,615 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
37,776 | 19,479 | 31,677 | 45,923 | 60,990 |
 | I. Current liabilities |
|
|
37,776 | 19,479 | 31,677 | 45,923 | 60,990 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
16,378 | 9,134 | 12,336 | 20,000 | 34,952 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
157 | 317 | 292 | 83 | 212 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
11,163 | 2,980 | 9,871 | 14,113 | 13,504 |
 | 6. Payables to employees |
|
|
1,201 | 929 | 1,134 | 1,370 | 3,431 |
 | 7. Short-term accrued expenses |
|
|
759 | 554 | 506 | 578 | 174 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,474 | 3,612 | 4,730 | 6,928 | 6,138 |
 | 12. Provision for short term payables |
|
|
2,187 | 1,894 | 1,100 | 1,650 | 1,625 |
 | 13. Bonus and welfare fund |
|
|
458 | 59 | 1,707 | 1,201 | 955 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
595,497 | 599,176 | 569,816 | 560,720 | 587,625 |
 | I. ShareHolder's equity |
|
|
595,497 | 599,176 | 569,816 | 560,720 | 587,625 |
 | 1. Owner's investment capital |
|
|
450,000 | 450,000 | 450,000 | 450,000 | 450,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
145,497 | 149,176 | 119,816 | 110,720 | 137,625 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
69,304 | 145,497 | 98,377 | 53,377 | 53,377 |
 | - Profit after tax undistributed this period |
|
|
76,193 | 3,679 | 21,438 | 57,342 | 84,247 |
 | 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 |
|
|
633,273 | 618,655 | 601,492 | 606,642 | 648,615 |
There is no report.
|
|