|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
236,852 | 262,296 | 323,050 | 370,294 | 365,636 |
 | I. Cash and cash equivalents |
|
|
96,686 | 100,319 | 85,077 | 111,801 | 87,529 |
 | 1. Cash |
|
|
7,081 | 22,989 | 9,277 | 17,051 | 12,029 |
 | 2. Cash equivalents |
|
|
89,605 | 77,330 | 75,800 | 94,750 | 75,500 |
 | II. Short-term financial investments |
|
|
92,273 | 94,373 | 152,450 | 170,920 | 238,749 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
92,273 | 94,373 | 152,450 | 170,920 | 238,749 |
 | III. Short-term receivables |
|
|
21,623 | 43,428 | 62,268 | 62,371 | 11,834 |
 | 1. Short-term receivables of customers |
|
|
13,070 | 20,215 | 19,550 | 11,871 | 6,790 |
 | 2. Prepayments to suppliers |
|
|
62 | 14,646 | 39,500 | 46,496 | 1,010 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,600 | 2,300 | | | |
 | 6. Other short-term receivables |
|
|
5,891 | 6,393 | 3,344 | 4,130 | 4,160 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -126 | -126 | -126 | -126 |
 | IV. Inventories |
|
|
8,428 | 6,205 | 5,205 | 7,183 | 9,739 |
 | 1. Inventories |
|
|
8,428 | 6,205 | 5,205 | 7,183 | 9,739 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
17,841 | 17,970 | 18,050 | 18,019 | 17,786 |
 | 1. Short-term prepaid expenses |
|
|
81 | 17 | 107 | 75 | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
17,761 | 17,953 | 17,944 | 17,944 | 17,786 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
249,377 | 247,073 | 247,064 | 241,813 | 293,307 |
 | I. Long-term receivables |
|
|
3,994 | 4,270 | 4,270 | 4,270 | 4,283 |
 | 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 |
|
|
3,994 | 4,270 | 4,270 | 4,270 | 4,283 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
56,851 | 55,454 | 57,492 | 56,146 | 109,543 |
 | 1. Tangible fixed assets |
|
|
51,334 | 49,989 | 52,074 | 50,776 | 104,221 |
 | - Cost |
|
|
95,763 | 97,307 | 101,866 | 101,472 | 159,025 |
 | - Accumulated depreciation |
|
|
-44,428 | -47,318 | -49,792 | -50,696 | -54,804 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
5,517 | 5,465 | 5,417 | 5,370 | 5,322 |
 | - Cost |
|
|
16,192 | 16,192 | 16,192 | 16,192 | 16,192 |
 | - Accumulated depreciation |
|
|
-10,675 | -10,727 | -10,774 | -10,822 | -10,869 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| | 662 | 2,806 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 662 | 2,806 | |
 | IV. Long-term financial investments |
|
|
120,857 | 120,679 | 113,774 | 113,774 | 116,299 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
121,452 | 121,452 | 121,452 | 121,452 | 123,977 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-595 | -773 | -7,678 | -7,678 | -7,678 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
67,674 | 66,670 | 70,866 | 64,818 | 63,182 |
 | 1. Long-term prepaid expenses |
|
|
63,767 | 62,764 | 66,959 | 64,818 | 63,182 |
 | 2. Deferred income tax assets |
|
|
3,907 | 3,907 | 3,907 | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
486,229 | 509,368 | 570,114 | 612,107 | 658,943 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
64,578 | 73,579 | 102,361 | 127,546 | 134,285 |
 | I. Current liabilities |
|
|
57,323 | 66,174 | 73,424 | 94,216 | 97,497 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,771 | 7,033 | 2,283 | 2,323 | 3,704 |
 | 4. Advances from customers |
|
|
2,469 | 3,318 | 2,789 | 8,149 | 9,708 |
 | 5. Taxes and other payables to the State Budget |
|
|
11,591 | 8,404 | 47,693 | 56,753 | 49,080 |
 | 6. Payables to employees |
|
|
4,421 | 1,258 | 1,232 | 1,262 | 5,195 |
 | 7. Short-term accrued expenses |
|
|
4,197 | 3,629 | 4,030 | 4,563 | 4,187 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,708 | 5,772 | 6,235 | 6,334 | 7,143 |
 | 12. Provision for short term payables |
|
|
19,533 | 28,892 | 842 | 3,170 | 3,170 |
 | 13. Bonus and welfare fund |
|
|
6,633 | 7,867 | 8,320 | 11,662 | 15,310 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,255 | 7,405 | 28,937 | 33,330 | 36,788 |
 | 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 |
|
|
3,033 | 3,033 | 3,033 | 3,033 | 3,033 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | 21,445 | 25,500 | 28,889 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
227 | 331 | 327 | 596 | 584 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
3,994 | 4,040 | 4,132 | 4,201 | 4,283 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
421,651 | 435,790 | 467,753 | 484,561 | 524,658 |
 | I. ShareHolder's equity |
|
|
421,651 | 435,790 | 467,753 | 484,561 | 524,658 |
 | 1. Owner's investment capital |
|
|
219,200 | 219,200 | 219,200 | 219,200 | 219,200 |
 | 2. Share capital surplus |
|
|
486 | 486 | 486 | 486 | 486 |
 | 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 |
|
|
59,812 | 62,851 | 69,929 | 78,441 | 87,270 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
142,154 | 153,253 | 178,138 | 186,434 | 217,702 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
96,549 | 141,627 | 141,627 | 119,707 | 119,707 |
 | - Profit after tax undistributed this period |
|
|
45,604 | 11,626 | 36,511 | 66,728 | 97,996 |
 | 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 |
|
|
486,229 | 509,368 | 570,114 | 612,107 | 658,943 |
There is no report.
|
|