|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
284,419 | 242,393 | 291,524 | 297,942 | 287,535 |
 | I. Cash and cash equivalents |
|
|
94,645 | 66,072 | 90,245 | 91,570 | 96,922 |
 | 1. Cash |
|
|
81,645 | 53,072 | 77,245 | 78,570 | 83,922 |
 | 2. Cash equivalents |
|
|
13,000 | 13,000 | 13,000 | 13,000 | 13,000 |
 | II. Short-term financial investments |
|
|
121,465 | 110,198 | 110,379 | 110,604 | 105,822 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
121,465 | 110,198 | 110,379 | 110,604 | 105,822 |
 | III. Short-term receivables |
|
|
21,567 | 12,454 | 25,478 | 44,485 | 23,974 |
 | 1. Short-term receivables of customers |
|
|
10,726 | 9,918 | 10,637 | 16,242 | 12,963 |
 | 2. Prepayments to suppliers |
|
|
8,237 | 360 | 11,118 | 24,662 | 724 |
 | 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 |
|
|
4,840 | 4,283 | 5,805 | 5,545 | 12,317 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,237 | -2,107 | -2,082 | -1,964 | -2,031 |
 | IV. Inventories |
|
|
27,706 | 32,598 | 43,831 | 30,787 | 40,257 |
 | 1. Inventories |
|
|
27,706 | 32,598 | 43,831 | 30,787 | 40,257 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
19,036 | 21,071 | 21,590 | 20,497 | 20,560 |
 | 1. Short-term prepaid expenses |
|
|
891 | 581 | 1,418 | 1,106 | 809 |
 | 2. Deductible VAT |
|
|
17,961 | 17,563 | 18,112 | 17,938 | 19,100 |
 | 3. Taxes and the State Receivables |
|
|
184 | 2,927 | 2,060 | 1,453 | 650 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,272,056 | 1,294,196 | 1,285,065 | 1,290,034 | 1,351,097 |
 | I. Long-term receivables |
|
|
50 | 50 | 50 | 50 | 50 |
 | 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 |
|
|
50 | 50 | 50 | 50 | 50 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,153,790 | 1,212,102 | 1,174,980 | 1,147,337 | 1,226,457 |
 | 1. Tangible fixed assets |
|
|
1,151,427 | 1,209,846 | 1,172,831 | 1,145,297 | 1,224,524 |
 | - Cost |
|
|
2,518,963 | 2,615,331 | 2,616,198 | 2,626,483 | 2,744,087 |
 | - Accumulated depreciation |
|
|
-1,367,536 | -1,405,485 | -1,443,367 | -1,481,186 | -1,519,563 |
 | 2. Fixed assets of financial leasing |
|
|
1,820 | 1,739 | 1,658 | 1,577 | 1,496 |
 | - Cost |
|
|
2,271 | 2,271 | 2,271 | 2,271 | 2,271 |
 | - Accumulated depreciation |
|
|
-451 | -532 | -613 | -694 | -775 |
 | 3. Intangible fixed assets |
|
|
544 | 517 | 491 | 464 | 438 |
 | - Cost |
|
|
2,044 | 2,044 | 2,044 | 2,044 | 2,044 |
 | - Accumulated depreciation |
|
|
-1,500 | -1,527 | -1,553 | -1,580 | -1,606 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
42,782 | 2,935 | 27,871 | 44,234 | 16,836 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
42,782 | 2,935 | 27,871 | 44,234 | 16,836 |
 | 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 |
|
|
75,434 | 79,109 | 82,164 | 98,413 | 107,753 |
 | 1. Long-term prepaid expenses |
|
|
75,434 | 79,109 | 82,164 | 98,413 | 107,753 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,556,475 | 1,536,589 | 1,576,589 | 1,587,976 | 1,638,632 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
968,781 | 941,165 | 996,420 | 993,495 | 1,050,056 |
 | I. Current liabilities |
|
|
232,818 | 155,715 | 227,775 | 201,435 | 234,309 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
47,827 | 49,342 | 55,354 | 58,304 | 61,123 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
52,830 | 4,573 | 48,548 | 12,048 | 19,536 |
 | 4. Advances from customers |
|
|
15,872 | 15,794 | 18,496 | 18,230 | 30,108 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,952 | 4,948 | 4,828 | 7,278 | 3,627 |
 | 6. Payables to employees |
|
|
33,103 | 18,910 | 18,039 | 36,830 | 44,436 |
 | 7. Short-term accrued expenses |
|
|
9,094 | 9,663 | 9,796 | 2,336 | 2,505 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
64,211 | 51,128 | 61,725 | 57,052 | 68,338 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,930 | 1,356 | 10,989 | 9,356 | 4,635 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
735,963 | 785,450 | 768,646 | 792,059 | 815,747 |
 | 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 |
|
|
265,051 | 265,051 | 265,051 | 265,051 | 249,259 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
470,912 | 520,399 | 503,595 | 527,009 | 566,488 |
 | 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 |
|
|
587,695 | 595,424 | 580,168 | 594,481 | 588,575 |
 | I. ShareHolder's equity |
|
|
587,435 | 595,168 | 579,918 | 594,236 | 588,335 |
 | 1. Owner's investment capital |
|
|
568,000 | 568,000 | 568,000 | 568,000 | 568,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
19,435 | 27,168 | 11,918 | 26,236 | 20,335 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 19,384 | | | |
 | - Profit after tax undistributed this period |
|
|
19,435 | 7,784 | 11,918 | 26,236 | 20,335 |
 | 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 |
|
|
260 | 255 | 250 | 246 | 241 |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
260 | 255 | 250 | 246 | 241 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,556,475 | 1,536,589 | 1,576,589 | 1,587,976 | 1,638,632 |
There is no report.
|
|