|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
747,166 | 718,554 | 874,848 | 751,345 | 712,031 |
 | I. Cash and cash equivalents |
|
|
1,449 | 10,275 | 5,157 | 8,977 | 3,054 |
 | 1. Cash |
|
|
1,449 | 10,275 | 5,157 | 8,977 | 3,054 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
12,031 | 8,347 | 8,847 | 8,847 | 9,776 |
 | 1. Trading securities |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -3,700 | -3,500 | -3,500 | -2,600 |
 | 3. Investments holding until maturity |
|
|
2,031 | 2,047 | 2,347 | 2,347 | 2,376 |
 | III. Short-term receivables |
|
|
704,969 | 668,851 | 808,417 | 710,598 | 675,580 |
 | 1. Short-term receivables of customers |
|
|
682,205 | 651,266 | 775,097 | 696,153 | 662,158 |
 | 2. Prepayments to suppliers |
|
|
35,024 | 29,686 | 41,093 | 23,346 | 18,915 |
 | 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 |
|
|
9,123 | 6,401 | 10,175 | 8,393 | 11,706 |
 | 7. Provision for doubtful short-term receivables |
|
|
-21,383 | -18,502 | -17,948 | -17,294 | -17,199 |
 | IV. Inventories |
|
|
27,759 | 30,483 | 50,271 | 22,199 | 23,131 |
 | 1. Inventories |
|
|
27,759 | 30,594 | 50,271 | 22,259 | 23,351 |
 | 2. Provision for decline in value of inventories |
|
|
| -111 | | -60 | -219 |
 | V. Other current assets |
|
|
959 | 598 | 2,156 | 724 | 489 |
 | 1. Short-term prepaid expenses |
|
|
223 | 98 | 380 | 252 | 184 |
 | 2. Deductible VAT |
|
|
719 | 485 | 1,761 | 283 | 221 |
 | 3. Taxes and the State Receivables |
|
|
16 | 15 | 15 | 190 | 84 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
75,195 | 74,747 | 74,100 | 73,832 | 74,472 |
 | I. Long-term receivables |
|
|
82 | 82 | 82 | 82 | |
 | 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 |
|
|
82 | 82 | 82 | 82 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
48,639 | 48,299 | 47,958 | 47,622 | 47,286 |
 | 1. Tangible fixed assets |
|
|
15,178 | 14,850 | 14,523 | 14,196 | 13,869 |
 | - Cost |
|
|
31,459 | 31,459 | 31,459 | 31,459 | 31,459 |
 | - Accumulated depreciation |
|
|
-16,281 | -16,608 | -16,935 | -17,263 | -17,590 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
33,461 | 33,448 | 33,435 | 33,426 | 33,417 |
 | - Cost |
|
|
34,468 | 34,468 | 34,468 | 34,468 | 34,468 |
 | - Accumulated depreciation |
|
|
-1,006 | -1,019 | -1,033 | -1,042 | -1,051 |
 | III. Real Estate Investments |
|
|
21,833 | 21,630 | 21,428 | 21,225 | 21,022 |
 | - Cost |
|
|
28,056 | 28,056 | 28,056 | 28,056 | 28,056 |
 | - Accumulated depreciation |
|
|
-6,222 | -6,425 | -6,628 | -6,831 | -7,034 |
 | IV. Long-term assets in progress |
|
|
135 | 135 | 135 | 135 | 1,294 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
135 | 135 | 135 | 135 | 1,294 |
 | 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 |
|
|
4,505 | 4,601 | 4,497 | 4,767 | 4,871 |
 | 1. Long-term prepaid expenses |
|
|
4,505 | 4,601 | 4,497 | 4,767 | 4,871 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
822,362 | 793,301 | 948,949 | 825,177 | 786,502 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
685,293 | 654,598 | 808,221 | 682,723 | 650,340 |
 | I. Current liabilities |
|
|
685,293 | 654,598 | 808,221 | 682,723 | 650,340 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
610,928 | 583,208 | 674,298 | 618,504 | 599,512 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
23,515 | 1,766 | 53,991 | 29,400 | 16,725 |
 | 4. Advances from customers |
|
|
4,049 | 3,544 | 4,663 | 5,063 | 4,651 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,088 | 2,862 | 1,107 | 2,437 | 1,135 |
 | 6. Payables to employees |
|
|
305 | 3,431 | 1,108 | 978 | 1,603 |
 | 7. Short-term accrued expenses |
|
|
3 | 824 | 1,201 | 835 | 740 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
955 | 893 | 881 | 879 | 882 |
 | 11. Other short-term payables |
|
|
42,984 | 57,996 | 70,972 | 24,374 | 24,839 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
465 | 74 | | 252 | 252 |
 | 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 |
|
|
137,069 | 138,703 | 140,728 | 142,454 | 136,162 |
 | I. ShareHolder's equity |
|
|
137,069 | 138,703 | 140,728 | 142,454 | 136,162 |
 | 1. Owner's investment capital |
|
|
98,466 | 98,466 | 98,466 | 98,466 | 98,466 |
 | 2. Share capital surplus |
|
|
300 | 300 | 300 | 300 | 300 |
 | 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 |
|
|
14,356 | 14,356 | 14,356 | 14,356 | 14,356 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,491 | 1,491 | 1,491 | 1,491 | 1,491 |
 | 11. After tax undistributed profit |
|
|
22,456 | 24,090 | 26,115 | 27,842 | 21,549 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
13,366 | 13,366 | 24,090 | 23,190 | 15,313 |
 | - Profit after tax undistributed this period |
|
|
9,090 | 10,724 | 2,025 | 4,652 | 6,236 |
 | 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 |
|
|
822,362 | 793,301 | 948,949 | 825,177 | 786,502 |
There is no report.
|
|