|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
607,357 | 519,925 | 594,492 | 661,019 | 690,211 |
 | I. Cash and cash equivalents |
|
|
273,011 | 186,222 | 229,748 | 282,415 | 311,588 |
 | 1. Cash |
|
|
110,011 | 44,222 | 58,748 | 62,915 | 66,330 |
 | 2. Cash equivalents |
|
|
163,000 | 142,000 | 171,000 | 219,500 | 245,258 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
183,687 | 199,589 | 240,725 | 228,168 | 269,282 |
 | 1. Short-term receivables of customers |
|
|
119,704 | 104,392 | 109,643 | 94,300 | 121,870 |
 | 2. Prepayments to suppliers |
|
|
60,137 | 67,757 | 101,239 | 110,878 | 122,299 |
 | 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 |
|
|
35,492 | 58,115 | 61,600 | 54,746 | 56,557 |
 | 7. Provision for doubtful short-term receivables |
|
|
-31,646 | -30,675 | -31,756 | -31,756 | -31,443 |
 | IV. Inventories |
|
|
143,112 | 124,477 | 117,877 | 142,978 | 104,849 |
 | 1. Inventories |
|
|
144,663 | 126,028 | 119,428 | 144,529 | 106,399 |
 | 2. Provision for decline in value of inventories |
|
|
-1,551 | -1,551 | -1,551 | -1,551 | -1,551 |
 | V. Other current assets |
|
|
7,546 | 9,637 | 6,141 | 7,458 | 4,491 |
 | 1. Short-term prepaid expenses |
|
|
719 | 3,541 | 566 | 612 | 391 |
 | 2. Deductible VAT |
|
|
6,570 | 6,031 | 5,029 | 6,098 | 3,631 |
 | 3. Taxes and the State Receivables |
|
|
236 | 47 | 546 | 716 | 400 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
21 | 18 | | 32 | 70 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
588,823 | 582,230 | 646,631 | 665,777 | 673,119 |
 | I. Long-term receivables |
|
|
3,203 | 3,210 | 3,210 | 3,210 | 3,015 |
 | 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 |
|
|
3,203 | 3,210 | 3,210 | 3,210 | 3,015 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
370,630 | 365,356 | 416,090 | 421,483 | 440,943 |
 | 1. Tangible fixed assets |
|
|
353,606 | 348,462 | 399,305 | 404,850 | 424,376 |
 | - Cost |
|
|
998,039 | 979,770 | 1,046,284 | 1,073,806 | 1,115,474 |
 | - Accumulated depreciation |
|
|
-644,433 | -631,309 | -646,979 | -668,956 | -691,098 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
17,024 | 16,894 | 16,785 | 16,633 | 16,566 |
 | - Cost |
|
|
23,069 | 23,069 | 23,069 | 23,069 | 20,540 |
 | - Accumulated depreciation |
|
|
-6,045 | -6,175 | -6,284 | -6,436 | -3,974 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
185,790 | 184,216 | 197,773 | 212,684 | 200,265 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
185,790 | 184,216 | 197,773 | 212,684 | 200,265 |
 | 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 |
|
|
29,200 | 29,448 | 29,558 | 28,399 | 28,896 |
 | 1. Long-term prepaid expenses |
|
|
25,076 | 24,986 | 25,020 | 23,593 | 24,466 |
 | 2. Deferred income tax assets |
|
|
4,124 | 4,462 | 4,538 | 4,806 | 4,430 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,196,180 | 1,102,155 | 1,241,123 | 1,326,796 | 1,363,329 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
448,492 | 347,597 | 445,272 | 502,700 | 535,147 |
 | I. Current liabilities |
|
|
416,233 | 319,231 | 422,905 | 479,253 | 518,700 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
97,702 | 11,584 | 72,708 | 168,552 | 213,291 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
91,385 | 69,532 | 58,115 | 39,318 | 56,695 |
 | 4. Advances from customers |
|
|
156,004 | 175,666 | 199,560 | 190,536 | 140,603 |
 | 5. Taxes and other payables to the State Budget |
|
|
19,678 | 22,743 | 22,979 | 18,220 | 18,424 |
 | 6. Payables to employees |
|
|
37,921 | 25,957 | 53,073 | 49,314 | 66,477 |
 | 7. Short-term accrued expenses |
|
|
3,662 | 5,318 | 7,509 | 4,592 | 14,737 |
 | 8. Short-term intercompany payables |
|
|
9 | | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,749 | 2,102 | 2,664 | 2,878 | 2,715 |
 | 12. Provision for short term payables |
|
|
5,144 | 4,395 | 4,395 | 4,453 | 4,395 |
 | 13. Bonus and welfare fund |
|
|
1,979 | 1,934 | 1,900 | 1,388 | 1,363 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
32,259 | 28,366 | 22,366 | 23,446 | 16,446 |
 | 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 |
|
|
4,272 | 380 | 380 | 1,460 | 460 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
27,000 | 27,000 | 21,000 | 21,000 | 15,000 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
986 | 986 | 986 | 986 | 986 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
747,688 | 754,558 | 795,851 | 824,097 | 828,182 |
 | I. ShareHolder's equity |
|
|
747,688 | 754,558 | 795,851 | 824,097 | 828,182 |
 | 1. Owner's investment capital |
|
|
144,000 | 144,000 | 144,000 | 144,000 | 144,000 |
 | 2. Share capital surplus |
|
|
9,053 | 9,053 | 9,053 | 9,053 | 9,053 |
 | 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 |
|
|
213,828 | 210,665 | 210,621 | 210,621 | 210,621 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
108,972 | 148,139 | 173,598 | 191,233 | 218,453 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
42,052 | 110,957 | 96,736 | 96,367 | 95,874 |
 | - Profit after tax undistributed this period |
|
|
66,920 | 37,181 | 76,862 | 94,866 | 122,579 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
271,835 | 242,702 | 258,579 | 269,189 | 246,055 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,196,180 | 1,102,155 | 1,241,123 | 1,326,796 | 1,363,329 |
There is no report.
|
|