|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
363,870 | 350,426 | 426,603 | 407,936 | 388,406 |
 | I. Cash and cash equivalents |
|
|
20,447 | 57,487 | 74,432 | 67,923 | 60,283 |
 | 1. Cash |
|
|
20,447 | 12,487 | 29,230 | 22,516 | 14,876 |
 | 2. Cash equivalents |
|
|
| 45,000 | 45,202 | 45,407 | 45,407 |
 | II. Short-term financial investments |
|
|
1,205 | 462 | 40,462 | 53,576 | 53,576 |
 | 1. Trading securities |
|
|
462 | | 462 | 462 | 462 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
743 | 462 | 40,000 | 53,114 | 53,114 |
 | III. Short-term receivables |
|
|
169,812 | 118,418 | 137,391 | 131,683 | 140,797 |
 | 1. Short-term receivables of customers |
|
|
168,081 | 115,503 | 131,625 | 126,652 | 129,850 |
 | 2. Prepayments to suppliers |
|
|
7,701 | 9,206 | 12,388 | 11,202 | 16,165 |
 | 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 |
|
|
2,829 | 2,503 | 2,167 | 2,561 | 3,514 |
 | 7. Provision for doubtful short-term receivables |
|
|
-8,799 | -8,794 | -8,789 | -8,731 | -8,731 |
 | IV. Inventories |
|
|
151,196 | 145,052 | 145,592 | 123,055 | 116,821 |
 | 1. Inventories |
|
|
151,196 | 145,052 | 145,592 | 123,055 | 116,821 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
21,210 | 29,006 | 28,726 | 31,699 | 16,929 |
 | 1. Short-term prepaid expenses |
|
|
5,593 | 10,866 | 7,753 | 9,086 | 6,242 |
 | 2. Deductible VAT |
|
|
14,568 | 16,200 | 19,032 | 20,677 | 8,750 |
 | 3. Taxes and the State Receivables |
|
|
1,050 | 1,940 | 1,940 | 1,937 | 1,937 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
503,815 | 495,626 | 493,616 | 495,498 | 495,506 |
 | I. Long-term receivables |
|
|
495 | 495 | 535 | 679 | 983 |
 | 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 |
|
|
495 | 495 | 535 | 679 | 983 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
146,957 | 139,657 | 138,757 | 137,548 | 139,916 |
 | 1. Tangible fixed assets |
|
|
130,704 | 124,141 | 122,001 | 116,782 | 112,438 |
 | - Cost |
|
|
761,887 | 758,244 | 763,173 | 762,452 | 734,464 |
 | - Accumulated depreciation |
|
|
-631,182 | -634,103 | -641,172 | -645,670 | -622,026 |
 | 2. Fixed assets of financial leasing |
|
|
15,829 | 15,118 | 16,386 | 20,422 | 27,161 |
 | - Cost |
|
|
22,349 | 22,349 | 24,290 | 27,821 | 34,921 |
 | - Accumulated depreciation |
|
|
-6,520 | -7,230 | -7,904 | -7,399 | -7,760 |
 | 3. Intangible fixed assets |
|
|
423 | 397 | 371 | 344 | 318 |
 | - Cost |
|
|
4,386 | 4,386 | 4,386 | 4,386 | 4,386 |
 | - Accumulated depreciation |
|
|
-3,962 | -3,989 | -4,015 | -4,042 | -4,068 |
 | III. Real Estate Investments |
|
|
164,118 | 162,629 | 161,141 | 159,652 | 158,163 |
 | - Cost |
|
|
215,524 | 215,524 | 215,524 | 215,524 | 215,524 |
 | - Accumulated depreciation |
|
|
-51,406 | -52,894 | -54,383 | -55,872 | -57,360 |
 | IV. Long-term assets in progress |
|
|
2,160 | 2,473 | 1,997 | 5,128 | 5,019 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,160 | 2,473 | 1,997 | 5,128 | 5,019 |
 | IV. Long-term financial investments |
|
|
131,254 | 131,996 | 131,996 | 131,996 | 131,996 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
131,254 | 131,254 | 131,254 | 131,254 | 131,254 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| 743 | 743 | 743 | 743 |
 | V. Total other long-term assets |
|
|
58,832 | 58,375 | 59,190 | 60,494 | 59,427 |
 | 1. Long-term prepaid expenses |
|
|
58,832 | 58,375 | 59,190 | 60,494 | 59,427 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
867,685 | 846,052 | 920,219 | 903,434 | 883,912 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
436,963 | 412,743 | 478,846 | 459,486 | 443,034 |
 | I. Current liabilities |
|
|
421,420 | 397,055 | 452,085 | 425,471 | 387,655 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
297,110 | 292,600 | 300,883 | 300,274 | 244,746 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
75,536 | 70,661 | 82,842 | 62,186 | 85,989 |
 | 4. Advances from customers |
|
|
7 | 183 | 262 | 276 | 6 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,871 | 2,889 | 7,170 | 12,673 | 2,702 |
 | 6. Payables to employees |
|
|
20,671 | 11,538 | 10,739 | 10,703 | 23,077 |
 | 7. Short-term accrued expenses |
|
|
4,576 | 5,790 | 5,003 | 566 | 5,430 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,729 | 2,318 | 4,337 | 1,355 | 3,821 |
 | 11. Other short-term payables |
|
|
7,595 | 9,975 | 11,620 | 12,071 | 7,877 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,326 | 1,101 | 29,229 | 25,368 | 14,007 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
15,544 | 15,687 | 26,761 | 34,015 | 55,379 |
 | 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 |
|
|
4,631 | 4,631 | 5,115 | 5,115 | 6,061 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
10,913 | 11,056 | 21,646 | 28,900 | 49,318 |
 | 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 |
|
|
430,722 | 433,309 | 441,373 | 443,948 | 440,878 |
 | I. ShareHolder's equity |
|
|
430,200 | 432,787 | 440,851 | 443,426 | 440,356 |
 | 1. Owner's investment capital |
|
|
192,000 | 192,000 | 192,000 | 192,000 | 192,000 |
 | 2. Share capital surplus |
|
|
217 | 217 | 217 | 217 | 217 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
167,683 | 167,683 | 177,037 | 177,037 | 177,037 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
3,993 | 3,993 | 14,521 | 14,521 | 14,521 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
66,306 | 68,893 | 57,076 | 59,651 | 56,581 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
24,767 | 66,272 | 340 | 340 | -4,917 |
 | - Profit after tax undistributed this period |
|
|
41,540 | 2,622 | 56,736 | 59,311 | 61,499 |
 | 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 |
|
|
522 | 522 | 522 | 522 | 522 |
 | 1. Funding resources |
|
|
522 | 522 | 522 | 522 | 522 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
867,685 | 846,052 | 920,219 | 903,434 | 883,912 |
There is no report.
|
|