|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
111,053 | 118,761 | 118,716 | 115,138 | 135,140 |
 | I. Cash and cash equivalents |
|
|
82,873 | 78,013 | 54,651 | 60,199 | 50,398 |
 | 1. Cash |
|
|
14,773 | 22,913 | 24,651 | 27,099 | 19,298 |
 | 2. Cash equivalents |
|
|
68,100 | 55,100 | 30,000 | 33,100 | 31,100 |
 | II. Short-term financial investments |
|
|
| | 9,600 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 9,600 | | |
 | III. Short-term receivables |
|
|
11,299 | 20,637 | 29,693 | 32,539 | 63,890 |
 | 1. Short-term receivables of customers |
|
|
2,247 | 2,208 | 2,476 | 2,449 | 25,961 |
 | 2. Prepayments to suppliers |
|
|
6,900 | 15,810 | 24,826 | 27,871 | 36,772 |
 | 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 |
|
|
2,151 | 2,618 | 2,391 | 2,219 | 1,158 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
16,234 | 18,437 | 22,872 | 18,590 | 15,954 |
 | 1. Inventories |
|
|
19,641 | 21,840 | 26,275 | 21,993 | 18,923 |
 | 2. Provision for decline in value of inventories |
|
|
-3,407 | -3,403 | -3,403 | -3,403 | -2,969 |
 | V. Other current assets |
|
|
647 | 1,673 | 1,900 | 3,810 | 4,898 |
 | 1. Short-term prepaid expenses |
|
|
| | | | 3,993 |
 | 2. Deductible VAT |
|
|
| 1,314 | 1,619 | 3,493 | |
 | 3. Taxes and the State Receivables |
|
|
647 | 359 | 281 | 317 | 904 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
363,232 | 358,197 | 368,312 | 397,736 | 411,855 |
 | 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 |
|
|
328,149 | 313,974 | 310,071 | 313,642 | 336,013 |
 | 1. Tangible fixed assets |
|
|
327,902 | 313,364 | 309,380 | 313,000 | 335,419 |
 | - Cost |
|
|
1,248,329 | 1,249,448 | 1,258,688 | 1,275,522 | 1,311,674 |
 | - Accumulated depreciation |
|
|
-920,427 | -936,084 | -949,308 | -962,522 | -976,256 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
247 | 611 | 691 | 643 | 594 |
 | - Cost |
|
|
1,703 | 2,105 | 2,229 | 2,229 | 2,229 |
 | - Accumulated depreciation |
|
|
-1,455 | -1,495 | -1,538 | -1,586 | -1,635 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
18,008 | 30,898 | 43,214 | 71,861 | 57,887 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
18,008 | 30,898 | 43,214 | 71,861 | 57,887 |
 | 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 |
|
|
17,075 | 13,324 | 15,027 | 12,233 | 17,955 |
 | 1. Long-term prepaid expenses |
|
|
17,075 | 13,324 | 15,027 | 12,233 | 17,955 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
474,285 | 476,958 | 487,028 | 512,874 | 546,995 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
106,279 | 99,278 | 110,700 | 125,372 | 140,624 |
 | I. Current liabilities |
|
|
61,850 | 52,050 | 63,944 | 73,499 | 86,296 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,054 | 4,054 | 5,274 | 20,249 | 21,050 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,960 | 5,968 | 8,916 | 4,987 | 11,554 |
 | 4. Advances from customers |
|
|
2,454 | 5,480 | 6,860 | 5,178 | 2,132 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,613 | 2,396 | 3,392 | 3,421 | 1,913 |
 | 6. Payables to employees |
|
|
20,605 | 11,546 | 14,021 | 13,781 | 20,085 |
 | 7. Short-term accrued expenses |
|
|
3,717 | | | | 2,356 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
9,385 | 9,438 | 10,079 | 10,569 | 11,993 |
 | 12. Provision for short term payables |
|
|
3,600 | 2,284 | 2,232 | 2,208 | 2,208 |
 | 13. Bonus and welfare fund |
|
|
11,463 | 10,883 | 13,170 | 13,106 | 13,006 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
44,430 | 47,228 | 46,756 | 51,874 | 54,328 |
 | 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 |
|
|
24,850 | 24,563 | 24,629 | 24,535 | 24,315 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
19,579 | 22,666 | 22,127 | 27,339 | 30,013 |
 | 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 |
|
|
368,006 | 377,680 | 376,328 | 387,501 | 406,371 |
 | I. ShareHolder's equity |
|
|
368,006 | 377,680 | 376,328 | 387,501 | 406,371 |
 | 1. Owner's investment capital |
|
|
343,117 | 343,117 | 343,117 | 343,117 | 343,117 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-845 | -845 | -845 | -845 | -845 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
11,565 | 11,565 | 13,374 | 13,374 | 13,374 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
14,169 | 23,843 | 20,682 | 31,856 | 50,725 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 14,194 | | | 19,762 |
 | - Profit after tax undistributed this period |
|
|
14,169 | 9,649 | 20,682 | 31,856 | 30,963 |
 | 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 |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
474,285 | 476,958 | 487,028 | 512,874 | 546,995 |
There is no report.
|
|