|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
226,852 | 339,761 | 320,158 | 482,315 | 878,929 |
 | I. Cash and cash equivalents |
|
|
41,192 | 84,031 | 105,160 | 16,306 | 458,898 |
 | 1. Cash |
|
|
16,074 | 77,031 | 13,642 | 16,306 | 83,548 |
 | 2. Cash equivalents |
|
|
25,118 | 7,000 | 91,518 | | 375,350 |
 | II. Short-term financial investments |
|
|
115,365 | 156,918 | 142,352 | 380,384 | 305,372 |
 | 1. Trading securities |
|
|
27,465 | | 89,658 | 379,966 | 306,756 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | -2,706 | | -1,384 |
 | 3. Investments holding until maturity |
|
|
87,900 | 156,918 | 55,400 | 418 | |
 | III. Short-term receivables |
|
|
63,762 | 92,192 | 58,001 | 69,190 | 98,111 |
 | 1. Short-term receivables of customers |
|
|
17,956 | 22,210 | 26,162 | 34,309 | 46,424 |
 | 2. Prepayments to suppliers |
|
|
41,499 | 57,853 | 22,238 | 26,993 | 36,371 |
 | 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 |
|
|
4,907 | 12,752 | 10,965 | 9,530 | 16,728 |
 | 7. Provision for doubtful short-term receivables |
|
|
-600 | -624 | -1,363 | -1,642 | -1,412 |
 | IV. Inventories |
|
|
3,849 | 4,136 | 4,558 | 5,021 | 5,374 |
 | 1. Inventories |
|
|
3,887 | 4,173 | 4,595 | 5,059 | 5,411 |
 | 2. Provision for decline in value of inventories |
|
|
-38 | -38 | -38 | -38 | -37 |
 | V. Other current assets |
|
|
2,685 | 2,484 | 10,087 | 11,414 | 11,173 |
 | 1. Short-term prepaid expenses |
|
|
441 | 296 | 271 | 359 | 173 |
 | 2. Deductible VAT |
|
|
2,244 | 2,150 | 9,792 | 11,007 | 10,493 |
 | 3. Taxes and the State Receivables |
|
|
| 38 | 24 | 48 | 507 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
83,424 | 70,607 | 176,496 | 182,146 | 296,377 |
 | I. Long-term receivables |
|
|
38,106 | 36,451 | 34,801 | 33,151 | 31,561 |
 | 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 |
|
|
38,106 | 36,451 | 34,801 | 33,151 | 31,561 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
33,820 | 31,962 | 109,581 | 135,984 | 131,440 |
 | 1. Tangible fixed assets |
|
|
33,186 | 31,329 | 108,947 | 135,350 | 130,806 |
 | - Cost |
|
|
74,590 | 73,435 | 153,704 | 184,967 | 183,767 |
 | - Accumulated depreciation |
|
|
-41,403 | -42,106 | -44,756 | -49,618 | -52,961 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
634 | 634 | 634 | 634 | 634 |
 | - Cost |
|
|
674 | 674 | 674 | 674 | 674 |
 | - Accumulated depreciation |
|
|
-40 | -40 | -40 | -40 | -40 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
9,125 | | 29,979 | 9,479 | 9,141 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
9,125 | | 29,979 | 9,479 | 9,141 |
 | IV. Long-term financial investments |
|
|
1,200 | 900 | 900 | 900 | 121,500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | 120,600 |
 | 3. Other investments in equity instruments |
|
|
1,200 | 900 | 900 | 900 | 900 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,173 | 1,294 | 1,235 | 2,632 | 2,735 |
 | 1. Long-term prepaid expenses |
|
|
1,173 | 1,294 | 1,235 | 2,632 | 2,735 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
310,276 | 410,368 | 496,654 | 664,461 | 1,175,306 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
43,816 | 45,035 | 107,374 | 248,051 | 249,949 |
 | I. Current liabilities |
|
|
31,616 | 19,554 | 67,146 | 205,451 | 206,449 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
491 | 2,863 | 32,564 | 141,173 | 104,275 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,515 | 6,938 | 17,907 | 43,053 | 39,045 |
 | 4. Advances from customers |
|
|
633 | 1,165 | 1,543 | 204 | 37,576 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,340 | 3,406 | 6,939 | 12,983 | 11,405 |
 | 6. Payables to employees |
|
|
5,381 | 2,252 | 2,727 | 3,127 | 6,632 |
 | 7. Short-term accrued expenses |
|
|
5,358 | 960 | 1,117 | 546 | 2,715 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
154 | 72 | 72 | 72 | 216 |
 | 11. Other short-term payables |
|
|
720 | 874 | 1,295 | 1,311 | 1,603 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,023 | 1,023 | 2,983 | 2,983 | 2,983 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,200 | 25,481 | 40,228 | 42,600 | 43,500 |
 | 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 |
|
|
12,200 | 25,481 | 40,228 | 42,600 | 43,500 |
 | 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 |
|
|
266,460 | 374,810 | 389,280 | 416,410 | 925,357 |
 | I. ShareHolder's equity |
|
|
266,460 | 374,810 | 389,280 | 416,410 | 925,357 |
 | 1. Owner's investment capital |
|
|
151,397 | 151,397 | 227,094 | 227,094 | 439,561 |
 | 2. Share capital surplus |
|
|
-644 | -644 | -644 | -930 | -1,200 |
 | 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 |
|
|
20,866 | 22,364 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,521 | 23 | 23 | 23 | 23 |
 | 11. After tax undistributed profit |
|
|
57,966 | 72,440 | 29,631 | 51,115 | 62,619 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
51,473 | 64,346 | 9,506 | 29,179 | 51,254 |
 | - Profit after tax undistributed this period |
|
|
6,493 | 8,094 | 20,125 | 21,936 | 11,365 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | 424,355 |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
35,353 | 129,229 | 133,176 | 139,108 | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
310,276 | 419,844 | 496,654 | 664,461 | 1,175,306 |
There is no report.
|
|