|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
995,765 | 962,265 | 963,576 | 984,243 | 953,092 |
 | I. Cash and cash equivalents |
|
|
12,383 | 93,795 | 28,150 | 14,391 | 31,208 |
 | 1. Cash |
|
|
12,383 | 29,795 | 28,150 | 2,949 | 31,208 |
 | 2. Cash equivalents |
|
|
| 64,000 | | 11,442 | |
 | II. Short-term financial investments |
|
|
1,100 | 1,100 | 1,100 | 1,100 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,100 | 1,100 | 1,100 | 1,100 | |
 | III. Short-term receivables |
|
|
703,436 | 439,478 | 605,776 | 593,233 | 576,446 |
 | 1. Short-term receivables of customers |
|
|
415,287 | 331,432 | 334,294 | 381,298 | 417,908 |
 | 2. Prepayments to suppliers |
|
|
288,606 | 114,803 | 276,273 | 216,040 | 162,185 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
6,000 | 6,000 | 6,500 | 6,500 | 7,000 |
 | 6. Other short-term receivables |
|
|
40 | 92 | 11 | 45 | 4 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,496 | -12,850 | -11,302 | -10,651 | -10,651 |
 | IV. Inventories |
|
|
277,753 | 413,196 | 323,885 | 367,410 | 340,300 |
 | 1. Inventories |
|
|
319,727 | 413,196 | 323,885 | 367,410 | 340,300 |
 | 2. Provision for decline in value of inventories |
|
|
-41,973 | | | | |
 | V. Other current assets |
|
|
1,092 | 14,696 | 4,665 | 8,109 | 5,138 |
 | 1. Short-term prepaid expenses |
|
|
32 | 58 | 111 | 69 | 31 |
 | 2. Deductible VAT |
|
|
635 | 13,336 | 3,629 | 7,109 | 4,175 |
 | 3. Taxes and the State Receivables |
|
|
425 | 1,302 | 925 | 932 | 932 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
331,488 | 417,512 | 414,504 | 410,193 | 479,389 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
30,396 | 34,507 | 33,056 | 30,465 | 27,287 |
 | 1. Tangible fixed assets |
|
|
30,302 | 34,426 | 32,989 | 30,411 | 27,247 |
 | - Cost |
|
|
90,603 | 98,151 | 99,809 | 100,382 | 100,382 |
 | - Accumulated depreciation |
|
|
-60,302 | -63,725 | -66,820 | -69,971 | -73,135 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
94 | 81 | 67 | 54 | 41 |
 | - Cost |
|
|
200 | 200 | 200 | 200 | 200 |
 | - Accumulated depreciation |
|
|
-106 | -120 | -133 | -146 | -160 |
 | III. Real Estate Investments |
|
|
46,977 | 46,762 | 46,351 | 46,173 | 45,763 |
 | - Cost |
|
|
49,023 | 49,217 | 49,217 | 49,449 | 49,449 |
 | - Accumulated depreciation |
|
|
-2,045 | -2,456 | -2,866 | -3,276 | -3,687 |
 | IV. Long-term assets in progress |
|
|
3,287 | 29,382 | 29,492 | 29,734 | 29,816 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,287 | 29,382 | 29,492 | 29,734 | 29,816 |
 | IV. Long-term financial investments |
|
|
250,227 | 252,308 | 252,416 | 251,998 | 326,058 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
250,227 | 252,308 | 252,416 | 251,998 | 326,058 |
 | 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 |
|
|
600 | 99 | 95 | 91 | 94 |
 | 1. Long-term prepaid expenses |
|
|
600 | 99 | 95 | 91 | 94 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| 54,455 | 53,094 | 51,732 | 50,371 |
 | TOTAL ASSETS |
|
|
1,327,253 | 1,379,777 | 1,378,080 | 1,394,436 | 1,432,482 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
57,519 | 89,475 | 82,758 | 97,202 | 130,943 |
 | I. Current liabilities |
|
|
57,119 | 87,509 | 80,856 | 95,301 | 129,042 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
50,511 | 76,009 | 76,119 | 78,094 | 118,091 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,346 | 7,731 | 1,417 | 13,683 | 7,303 |
 | 4. Advances from customers |
|
|
| | 115 | | |
 | 5. Taxes and other payables to the State Budget |
|
|
| 206 | 1 | 71 | 190 |
 | 6. Payables to employees |
|
|
| | | | |
 | 7. Short-term accrued expenses |
|
|
65 | 368 | 5 | 248 | 248 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
300 | 300 | 300 | 300 | 300 |
 | 11. Other short-term payables |
|
|
481 | 480 | 485 | 490 | 495 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,415 | 2,415 | 2,415 | 2,415 | 2,415 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
400 | 1,966 | 1,901 | 1,901 | 1,901 |
 | 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 |
|
|
400 | 400 | 400 | 400 | 400 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 1,566 | 1,501 | 1,501 | 1,501 |
 | 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 |
|
|
1,269,733 | 1,290,302 | 1,295,322 | 1,297,234 | 1,301,539 |
 | I. ShareHolder's equity |
|
|
1,269,733 | 1,290,302 | 1,295,322 | 1,297,234 | 1,301,539 |
 | 1. Owner's investment capital |
|
|
1,202,185 | 1,202,185 | 1,202,185 | 1,202,185 | 1,202,185 |
 | 2. Share capital surplus |
|
|
-238 | -238 | -238 | -238 | -238 |
 | 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 |
|
|
8,424 | 8,424 | 8,424 | 8,424 | 8,424 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
57,453 | 77,313 | 82,334 | 84,239 | 88,534 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
49,270 | 49,270 | 76,659 | 76,659 | 76,659 |
 | - Profit after tax undistributed this period |
|
|
8,183 | 28,043 | 5,676 | 7,580 | 11,875 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,909 | 2,618 | 2,617 | 2,624 | 2,634 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,327,253 | 1,379,777 | 1,378,080 | 1,394,436 | 1,432,482 |
There is no report.
|
|