|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
836,645 | 982,060 | 1,085,776 | 1,377,004 | 1,108,594 |
 | I. Cash and cash equivalents |
|
|
191,950 | 193,478 | 227,282 | 495,519 | 346,420 |
 | 1. Cash |
|
|
141,391 | 142,376 | 92,088 | 91,879 | 70,123 |
 | 2. Cash equivalents |
|
|
50,559 | 51,102 | 135,194 | 403,641 | 276,297 |
 | II. Short-term financial investments |
|
|
760 | 99,058 | 125,408 | 116,400 | 119,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
760 | 99,058 | 125,408 | 116,400 | 119,400 |
 | III. Short-term receivables |
|
|
379,977 | 409,206 | 447,080 | 503,530 | 336,705 |
 | 1. Short-term receivables of customers |
|
|
298,854 | 307,842 | 340,955 | 304,141 | 281,042 |
 | 2. Prepayments to suppliers |
|
|
25,921 | 94,147 | 80,848 | 93,524 | 37,330 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
50,000 | | | 75,000 | |
 | 6. Other short-term receivables |
|
|
8,841 | 10,855 | 28,915 | 34,503 | 21,972 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,639 | -3,639 | -3,639 | -3,639 | -3,639 |
 | IV. Inventories |
|
|
218,858 | 241,807 | 240,870 | 229,701 | 239,365 |
 | 1. Inventories |
|
|
220,401 | 243,350 | 241,876 | 230,708 | 241,513 |
 | 2. Provision for decline in value of inventories |
|
|
-1,543 | -1,543 | -1,006 | -1,006 | -2,148 |
 | V. Other current assets |
|
|
45,100 | 38,511 | 45,137 | 31,853 | 66,704 |
 | 1. Short-term prepaid expenses |
|
|
14,762 | 15,774 | 14,160 | 13,971 | 13,472 |
 | 2. Deductible VAT |
|
|
30,337 | 22,415 | 30,848 | 17,828 | 53,188 |
 | 3. Taxes and the State Receivables |
|
|
| 321 | 128 | 54 | 45 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,093,688 | 1,031,064 | 1,057,047 | 1,094,443 | 1,420,606 |
 | I. Long-term receivables |
|
|
3,727 | 5,088 | 4,138 | 3,625 | 3,611 |
 | 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 |
|
|
3,727 | 5,088 | 4,138 | 3,625 | 3,611 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
828,897 | 818,408 | 793,858 | 829,900 | 890,390 |
 | 1. Tangible fixed assets |
|
|
764,654 | 756,312 | 752,078 | 790,760 | 852,498 |
 | - Cost |
|
|
1,638,307 | 1,649,324 | 1,676,472 | 1,731,219 | 1,817,747 |
 | - Accumulated depreciation |
|
|
-873,653 | -893,012 | -924,394 | -940,459 | -965,249 |
 | 2. Fixed assets of financial leasing |
|
|
56,809 | 55,275 | 35,578 | 33,617 | 32,668 |
 | - Cost |
|
|
69,633 | 69,633 | 42,687 | 40,976 | 40,976 |
 | - Accumulated depreciation |
|
|
-12,824 | -14,357 | -7,109 | -7,359 | -8,309 |
 | 3. Intangible fixed assets |
|
|
7,434 | 6,821 | 6,201 | 5,523 | 5,224 |
 | - Cost |
|
|
17,165 | 17,220 | 17,300 | 17,300 | 17,650 |
 | - Accumulated depreciation |
|
|
-9,731 | -10,399 | -11,099 | -11,777 | -12,426 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,534 | 2,398 | 17,787 | 4,176 | 281,067 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,534 | 2,398 | 17,787 | 4,176 | 281,067 |
 | IV. Long-term financial investments |
|
|
117,454 | 53,242 | 80,322 | 79,013 | 58,184 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
117,454 | 53,242 | 80,322 | 79,013 | 58,184 |
 | 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 |
|
|
142,076 | 151,928 | 160,941 | 177,729 | 187,354 |
 | 1. Long-term prepaid expenses |
|
|
141,534 | 151,441 | 160,000 | 176,838 | 186,569 |
 | 2. Deferred income tax assets |
|
|
542 | 487 | 941 | 891 | 785 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,930,332 | 2,013,123 | 2,142,823 | 2,471,447 | 2,529,200 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
573,800 | 640,980 | 710,820 | 646,287 | 703,597 |
 | I. Current liabilities |
|
|
511,813 | 578,992 | 660,759 | 596,226 | 608,752 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
244,960 | 313,184 | 274,893 | 270,823 | 235,224 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
151,472 | 165,025 | 234,768 | 152,098 | 183,920 |
 | 4. Advances from customers |
|
|
11,074 | 21,911 | 33,062 | 39,747 | 35,224 |
 | 5. Taxes and other payables to the State Budget |
|
|
19,860 | 6,316 | 17,916 | 24,100 | 28,651 |
 | 6. Payables to employees |
|
|
25,058 | 22,125 | 21,979 | 21,667 | 25,135 |
 | 7. Short-term accrued expenses |
|
|
29,761 | 17,771 | 25,143 | 29,090 | 39,250 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
3,480 | 4,573 | 14,341 | 22,494 | 25,427 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
26,149 | 28,087 | 38,658 | 36,208 | 35,922 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
61,988 | 61,988 | 50,061 | 50,061 | 94,846 |
 | 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 |
|
|
61,988 | 61,988 | 50,061 | 50,061 | 94,846 |
 | 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 |
|
|
1,356,532 | 1,372,144 | 1,432,003 | 1,825,160 | 1,825,603 |
 | I. ShareHolder's equity |
|
|
1,356,532 | 1,372,144 | 1,432,003 | 1,825,160 | 1,825,603 |
 | 1. Owner's investment capital |
|
|
728,800 | 728,800 | 728,800 | 1,129,640 | 1,129,640 |
 | 2. Share capital surplus |
|
|
327,963 | 327,963 | 327,963 | 327,517 | 327,517 |
 | 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 |
|
|
13,417 | 13,417 | 13,417 | 13,417 | 13,417 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
285,532 | 301,140 | 360,975 | 353,720 | 354,152 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
227,692 | 281,993 | 271,027 | 234,587 | 234,587 |
 | - Profit after tax undistributed this period |
|
|
57,839 | 19,148 | 89,948 | 119,133 | 119,565 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
820 | 824 | 848 | 866 | 877 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,930,332 | 2,013,123 | 2,142,823 | 2,471,447 | 2,529,200 |
There is no report.
|
|