|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
187,645 | 209,458 | 199,207 | 223,084 | 222,662 |
 | I. Cash and cash equivalents |
|
|
69,362 | 117,463 | 110,770 | 110,679 | 83,390 |
 | 1. Cash |
|
|
43,322 | 60,415 | 53,770 | 46,678 | 44,390 |
 | 2. Cash equivalents |
|
|
26,040 | 57,048 | 57,000 | 64,000 | 39,000 |
 | II. Short-term financial investments |
|
|
20,505 | 505 | 505 | 17,505 | 42,005 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
20,505 | 505 | 505 | 17,505 | 42,005 |
 | III. Short-term receivables |
|
|
77,718 | 71,949 | 68,340 | 74,457 | 76,459 |
 | 1. Short-term receivables of customers |
|
|
6,892 | 5,846 | 3,581 | 4,936 | 7,185 |
 | 2. Prepayments to suppliers |
|
|
13,127 | 14,867 | 14,002 | 15,184 | 19,303 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
230 | 230 | 230 | 230 | |
 | 6. Other short-term receivables |
|
|
68,518 | 62,055 | 61,576 | 65,155 | 61,186 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,049 | -11,049 | -11,049 | -11,049 | -11,216 |
 | IV. Inventories |
|
|
12,442 | 12,204 | 11,400 | 12,183 | 12,747 |
 | 1. Inventories |
|
|
12,442 | 12,204 | 11,400 | 12,183 | 12,747 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
7,618 | 7,337 | 8,192 | 8,261 | 8,061 |
 | 1. Short-term prepaid expenses |
|
|
4,071 | 3,797 | 4,529 | 4,516 | 4,318 |
 | 2. Deductible VAT |
|
|
3,547 | 3,540 | 3,663 | 3,745 | 3,743 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
883,896 | 880,415 | 874,409 | 866,277 | 859,289 |
 | I. Long-term receivables |
|
|
10,480 | 17,546 | 17,546 | 17,546 | 21,638 |
 | 1. Long-term customer's receivables |
|
|
| | | | 49 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 230 |
 | 5. Other long-term receivables |
|
|
10,480 | 17,546 | 17,546 | 17,546 | 21,359 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
535,900 | 529,697 | 524,965 | 516,515 | 508,830 |
 | 1. Tangible fixed assets |
|
|
201,335 | 198,331 | 196,794 | 191,529 | 187,029 |
 | - Cost |
|
|
476,913 | 480,501 | 485,697 | 486,533 | 485,861 |
 | - Accumulated depreciation |
|
|
-275,578 | -282,171 | -288,904 | -295,004 | -298,832 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
334,565 | 331,366 | 328,171 | 324,985 | 321,801 |
 | - Cost |
|
|
472,852 | 472,852 | 472,852 | 472,852 | 472,852 |
 | - Accumulated depreciation |
|
|
-138,288 | -141,486 | -144,682 | -147,867 | -151,051 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
99,987 | 101,343 | 105,001 | 107,428 | 109,390 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
99,987 | 101,343 | 105,001 | 107,428 | 109,390 |
 | IV. Long-term financial investments |
|
|
6,894 | 6,894 | 6,894 | 6,894 | 6,894 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
6,894 | 6,894 | 6,894 | 6,894 | 6,894 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
230,635 | 224,936 | 220,003 | 217,894 | 212,536 |
 | 1. Long-term prepaid expenses |
|
|
144,110 | 141,804 | 140,264 | 141,548 | 139,583 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
86,525 | 83,132 | 79,739 | 76,346 | 72,953 |
 | TOTAL ASSETS |
|
|
1,071,541 | 1,089,873 | 1,073,616 | 1,089,361 | 1,081,951 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
541,664 | 545,219 | 526,112 | 535,810 | 526,991 |
 | I. Current liabilities |
|
|
152,368 | 156,515 | 160,989 | 167,447 | 146,385 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
26,440 | 25,830 | 24,672 | 24,672 | 24,672 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
45,071 | 55,908 | 55,835 | 57,834 | 42,362 |
 | 4. Advances from customers |
|
|
27,733 | 24,196 | 20,636 | 19,307 | 30,877 |
 | 5. Taxes and other payables to the State Budget |
|
|
11,802 | 9,617 | 13,962 | 18,142 | 14,549 |
 | 6. Payables to employees |
|
|
3,603 | 6,238 | 6,415 | 6,848 | 10,414 |
 | 7. Short-term accrued expenses |
|
|
20,580 | 25,250 | 24,798 | 25,144 | 9,346 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,456 | | | | |
 | 11. Other short-term payables |
|
|
13,799 | 8,135 | 13,085 | 13,652 | 12,106 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,885 | 1,341 | 1,584 | 1,848 | 2,058 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
389,296 | 388,704 | 365,123 | 368,363 | 380,606 |
 | 1. Long-term payables to sellers |
|
|
| | | | 13,003 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
61,490 | 61,490 | 65,690 | 69,690 | 69,690 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
224,197 | 224,287 | 197,188 | 197,110 | 197,032 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
103,609 | 102,927 | 102,245 | 101,563 | 100,881 |
 | 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 |
|
|
529,877 | 544,654 | 547,504 | 553,551 | 554,960 |
 | I. ShareHolder's equity |
|
|
529,877 | 544,654 | 547,504 | 553,551 | 554,960 |
 | 1. Owner's investment capital |
|
|
905,000 | 905,000 | 905,000 | 905,000 | 905,000 |
 | 2. Share capital surplus |
|
|
24,455 | 24,455 | 24,455 | 24,455 | 24,455 |
 | 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 |
|
|
270 | 270 | 270 | 270 | 270 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-722,071 | -715,073 | -710,171 | -701,006 | -704,653 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-712,566 | -722,306 | -722,306 | -722,306 | -722,306 |
 | - Profit after tax undistributed this period |
|
|
-9,505 | 7,233 | 12,135 | 21,300 | 17,653 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
322,223 | 330,002 | 327,950 | 324,833 | 329,889 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,071,541 | 1,089,873 | 1,073,616 | 1,089,361 | 1,081,951 |
There is no report.
|
|