|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,774,511 | 2,320,242 | 2,100,344 | 1,957,863 | 2,083,680 |
 | I. Cash and cash equivalents |
|
|
62,833 | 73,119 | 35,143 | 29,898 | 32,384 |
 | 1. Cash |
|
|
37,984 | 31,943 | 20,633 | 19,864 | 23,275 |
 | 2. Cash equivalents |
|
|
24,849 | 41,176 | 14,510 | 10,034 | 9,109 |
 | II. Short-term financial investments |
|
|
40,515 | 75,510 | 111,891 | 88,675 | 110,223 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
40,515 | 75,510 | 111,891 | 88,675 | 110,223 |
 | III. Short-term receivables |
|
|
262,241 | 193,539 | 264,609 | 372,489 | 264,534 |
 | 1. Short-term receivables of customers |
|
|
108,160 | 122,696 | 59,909 | 75,142 | 64,767 |
 | 2. Prepayments to suppliers |
|
|
146,302 | 76,681 | 180,461 | 273,671 | 173,665 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 330 | 230 | 3,230 |
 | 6. Other short-term receivables |
|
|
52,214 | 38,597 | 64,983 | 64,780 | 64,321 |
 | 7. Provision for doubtful short-term receivables |
|
|
-44,435 | -44,435 | -41,074 | -41,335 | -41,450 |
 | IV. Inventories |
|
|
1,368,325 | 1,960,858 | 1,685,894 | 1,436,172 | 1,610,458 |
 | 1. Inventories |
|
|
1,386,944 | 1,975,105 | 1,702,285 | 1,452,563 | 1,624,954 |
 | 2. Provision for decline in value of inventories |
|
|
-18,619 | -14,247 | -16,391 | -16,391 | -14,496 |
 | V. Other current assets |
|
|
40,597 | 17,215 | 2,809 | 30,630 | 66,081 |
 | 1. Short-term prepaid expenses |
|
|
38,953 | 9,625 | 2,208 | 29,985 | 59,757 |
 | 2. Deductible VAT |
|
|
1,552 | 7,498 | 478 | 556 | 6,236 |
 | 3. Taxes and the State Receivables |
|
|
92 | 92 | 123 | 89 | 89 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,331,927 | 1,299,520 | 1,311,993 | 1,297,737 | 1,281,907 |
 | I. Long-term receivables |
|
|
16,258 | 32,909 | | 100 | 100 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | 100 | 100 |
 | 5. Other long-term receivables |
|
|
16,280 | 32,932 | 320 | 22 | 22 |
 | 6. Provision for doubtful long-term receivables |
|
|
-22 | -22 | -320 | -22 | -22 |
 | II. Fixed assets |
|
|
856,297 | 828,112 | 839,294 | 826,311 | 810,245 |
 | 1. Tangible fixed assets |
|
|
813,318 | 785,680 | 797,409 | 784,973 | 769,453 |
 | - Cost |
|
|
3,072,657 | 3,107,655 | 3,135,123 | 3,135,294 | 3,141,751 |
 | - Accumulated depreciation |
|
|
-2,259,339 | -2,321,975 | -2,337,714 | -2,350,321 | -2,372,298 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
42,979 | 42,431 | 41,884 | 41,337 | 40,792 |
 | - Cost |
|
|
52,258 | 52,258 | 52,258 | 52,258 | 52,258 |
 | - Accumulated depreciation |
|
|
-9,280 | -9,827 | -10,374 | -10,921 | -11,466 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
346,479 | 326,101 | 322,781 | 322,170 | 322,384 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
346,479 | 326,101 | 322,781 | 322,170 | 322,384 |
 | IV. Long-term financial investments |
|
|
55,836 | 55,836 | 85,836 | 85,836 | 85,836 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
6,251 | 6,251 | 6,251 | 6,251 | 6,251 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-416 | -416 | -416 | -416 | -416 |
 | 5. Investments holding until maturity |
|
|
50,000 | 50,000 | 80,000 | 80,000 | 80,000 |
 | V. Total other long-term assets |
|
|
57,057 | 56,563 | 64,083 | 63,321 | 63,342 |
 | 1. Long-term prepaid expenses |
|
|
57,057 | 56,563 | 64,083 | 63,321 | 62,720 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | 622 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,106,438 | 3,619,762 | 3,412,338 | 3,255,601 | 3,365,586 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,350,364 | 1,839,794 | 1,584,655 | 1,412,830 | 1,552,609 |
 | I. Current liabilities |
|
|
1,320,036 | 1,810,025 | 1,558,047 | 1,386,782 | 1,525,121 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
942,648 | 1,292,335 | 1,246,155 | 943,851 | 1,189,310 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
102,284 | 218,102 | 66,451 | 59,273 | 85,089 |
 | 4. Advances from customers |
|
|
119,155 | 92,653 | 84,427 | 223,068 | 73,389 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,186 | 12,315 | 37,908 | 42,972 | 8,654 |
 | 6. Payables to employees |
|
|
14,722 | 23,409 | 21,447 | 8,205 | 4,368 |
 | 7. Short-term accrued expenses |
|
|
28,359 | 37,710 | 23,167 | 21,096 | 30,193 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
59,689 | 88,361 | 23,219 | 33,887 | 69,322 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
45,993 | 45,141 | 55,273 | 54,430 | 64,796 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
30,328 | 29,768 | 26,608 | 26,048 | 27,488 |
 | 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 |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,335 | 6,335 | 3,735 | 3,735 | 5,735 |
 | 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 |
|
|
22,993 | 22,433 | 21,873 | 21,313 | 20,753 |
 | B. OWNER'S EQUITY |
|
|
1,756,074 | 1,779,968 | 1,827,683 | 1,842,771 | 1,812,977 |
 | I. ShareHolder's equity |
|
|
1,740,960 | 1,765,723 | 1,824,051 | 1,839,358 | 1,809,783 |
 | 1. Owner's investment capital |
|
|
801,351 | 857,416 | 857,416 | 857,416 | 857,416 |
 | 2. Share capital surplus |
|
|
191,455 | 191,455 | 191,455 | 191,455 | 191,455 |
 | 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 |
|
|
610,792 | 610,792 | 610,792 | 610,792 | 621,917 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
106,534 | 69,582 | 127,234 | 143,127 | 103,149 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
67,164 | 11,098 | 11,098 | 127,171 | 62,051 |
 | - Profit after tax undistributed this period |
|
|
39,370 | 58,484 | 116,136 | 15,957 | 41,097 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
30,828 | 36,477 | 37,153 | 36,567 | 35,846 |
 | II. Funding resources and other funds |
|
|
15,114 | 14,245 | 3,631 | 3,412 | 3,194 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
15,114 | 14,245 | 3,631 | 3,412 | 3,194 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,106,438 | 3,619,762 | 3,412,338 | 3,255,601 | 3,365,586 |
There is no report.
|
|