|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
368,279 | 402,162 | 467,430 | 636,743 | 897,023 |
 | I. Cash and cash equivalents |
|
|
470 | 456 | 387 | 1,046 | 1,871 |
 | 1. Cash |
|
|
470 | 456 | 387 | 1,046 | 1,871 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
353,297 | 389,764 | 455,473 | 622,638 | 878,665 |
 | 1. Short-term receivables of customers |
|
|
5,393 | 12,307 | 16,594 | 167,035 | 82,647 |
 | 2. Prepayments to suppliers |
|
|
34 | 45 | 3 | 10,283 | 24,694 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
52,894 | 52,894 | 52,894 | | |
 | 6. Other short-term receivables |
|
|
357,391 | 407,409 | 443,399 | 469,337 | 788,908 |
 | 7. Provision for doubtful short-term receivables |
|
|
-62,416 | -82,892 | -57,416 | -24,016 | -17,584 |
 | IV. Inventories |
|
|
12,976 | 10,406 | 9,974 | 11,255 | 13,701 |
 | 1. Inventories |
|
|
12,976 | 10,406 | 9,974 | 11,255 | 13,701 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,535 | 1,536 | 1,595 | 1,804 | 2,786 |
 | 1. Short-term prepaid expenses |
|
|
18 | 10 | 2 | 141 | 305 |
 | 2. Deductible VAT |
|
|
1,517 | 1,526 | 1,593 | 1,654 | 2,472 |
 | 3. Taxes and the State Receivables |
|
|
| | | 9 | 9 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,638,031 | 1,472,850 | 1,424,969 | 1,429,585 | 1,129,215 |
 | I. Long-term receivables |
|
|
1,294,668 | 1,234,668 | 1,189,961 | 1,190,486 | 890,509 |
 | 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 |
|
|
1,294,668 | 1,234,668 | 1,189,961 | 1,190,486 | 890,509 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
66,906 | 66,636 | 66,369 | 67,693 | 67,375 |
 | 1. Tangible fixed assets |
|
|
8,270 | 8,053 | 7,838 | 9,125 | 8,865 |
 | - Cost |
|
|
13,779 | 13,779 | 13,779 | 15,575 | 15,575 |
 | - Accumulated depreciation |
|
|
-5,508 | -5,726 | -5,941 | -6,450 | -6,710 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
58,636 | 58,583 | 58,531 | 58,568 | 58,510 |
 | - Cost |
|
|
59,462 | 59,462 | 59,462 | 59,677 | 59,677 |
 | - Accumulated depreciation |
|
|
-826 | -879 | -931 | -1,110 | -1,167 |
 | III. Real Estate Investments |
|
|
65,938 | 65,885 | 65,832 | 65,779 | 65,726 |
 | - Cost |
|
|
66,150 | 66,150 | 66,150 | 66,150 | 66,150 |
 | - Accumulated depreciation |
|
|
-212 | -265 | -318 | -371 | -424 |
 | IV. Long-term assets in progress |
|
|
107,732 | | | 119 | 119 |
 | 1. Costs of long-term production, business in progress |
|
|
107,732 | | | | |
 | 2. Costs of construction in progress |
|
|
| | | 119 | 119 |
 | IV. Long-term financial investments |
|
|
102,747 | 105,628 | 102,780 | 102,780 | 102,753 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
102,747 | 105,628 | 102,780 | 102,780 | 102,753 |
 | 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 |
|
|
40 | 33 | 26 | 74 | 77 |
 | 1. Long-term prepaid expenses |
|
|
40 | 33 | 26 | 74 | 77 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | 2,655 | 2,655 |
 | TOTAL ASSETS |
|
|
2,006,310 | 1,875,012 | 1,892,399 | 2,066,328 | 2,026,238 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
776,191 | 718,376 | 734,863 | 880,285 | 829,426 |
 | I. Current liabilities |
|
|
556,509 | 510,429 | 589,165 | 764,587 | 666,306 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
307,799 | 245,697 | 247,947 | 241,871 | 238,955 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,075 | 4,057 | 4,510 | 167,168 | 100,779 |
 | 4. Advances from customers |
|
|
2,014 | 2,004 | 2,004 | 2,931 | 3,080 |
 | 5. Taxes and other payables to the State Budget |
|
|
98,010 | 94,863 | 99,227 | 104,413 | 107,828 |
 | 6. Payables to employees |
|
|
5,668 | 7,944 | 6,629 | 6,959 | 7,013 |
 | 7. Short-term accrued expenses |
|
|
73,620 | 79,540 | 96,443 | 102,943 | 119,278 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
57,500 | 68,515 | 124,615 | 130,521 | 81,594 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
7,823 | 7,809 | 7,792 | 7,781 | 7,778 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
219,681 | 207,947 | 145,697 | 115,697 | 163,120 |
 | 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 |
|
|
162,879 | 162,879 | 102,879 | 72,879 | 122,902 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
46,050 | 45,050 | 42,800 | 42,800 | 40,200 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
12 | 18 | 19 | 19 | 19 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
10,741 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,230,119 | 1,156,636 | 1,157,536 | 1,186,044 | 1,196,811 |
 | I. ShareHolder's equity |
|
|
1,230,119 | 1,156,636 | 1,157,536 | 1,186,044 | 1,196,811 |
 | 1. Owner's investment capital |
|
|
925,978 | 925,978 | 925,978 | 925,978 | 925,978 |
 | 2. Share capital surplus |
|
|
29,461 | 29,461 | 29,461 | 29,461 | 29,461 |
 | 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 |
|
|
11,527 | 11,527 | 11,527 | 11,527 | 11,527 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
115,242 | 41,761 | 42,660 | 66,894 | 76,599 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
178,334 | 41,097 | 41,097 | 41,813 | 41,097 |
 | - Profit after tax undistributed this period |
|
|
-63,092 | 664 | 1,564 | 25,080 | 35,502 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
147,911 | 147,910 | 147,909 | 152,184 | 153,247 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,006,310 | 1,875,012 | 1,892,399 | 2,066,328 | 2,026,238 |
There is no report.
|
|