|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
628,394 | 556,280 | 495,697 | 769,282 | 576,267 |
 | I. Cash and cash equivalents |
|
|
169,749 | 98,847 | 160,166 | 171,158 | 91,805 |
 | 1. Cash |
|
|
66,949 | 58,907 | 108,766 | 125,958 | 67,905 |
 | 2. Cash equivalents |
|
|
102,800 | 39,940 | 51,400 | 45,200 | 23,900 |
 | II. Short-term financial investments |
|
|
26,035 | 24,035 | 35,837 | 37,250 | 27,637 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
26,035 | 24,035 | 35,837 | 37,250 | 27,637 |
 | III. Short-term receivables |
|
|
185,757 | 186,424 | 143,803 | 407,329 | 286,826 |
 | 1. Short-term receivables of customers |
|
|
21,892 | 17,328 | 23,489 | 287,899 | 24,296 |
 | 2. Prepayments to suppliers |
|
|
66,673 | 65,650 | 130,959 | 82,396 | 51,580 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
10,400 | 10,287 | 10,856 | 10,409 | 40,634 |
 | 6. Other short-term receivables |
|
|
266,479 | 271,846 | 161,775 | 209,900 | 353,647 |
 | 7. Provision for doubtful short-term receivables |
|
|
-179,687 | -178,687 | -183,275 | -183,275 | -183,331 |
 | IV. Inventories |
|
|
229,002 | 227,334 | 136,657 | 136,305 | 151,637 |
 | 1. Inventories |
|
|
331,255 | 329,588 | 137,591 | 137,238 | 152,097 |
 | 2. Provision for decline in value of inventories |
|
|
-102,253 | -102,253 | -934 | -934 | -459 |
 | V. Other current assets |
|
|
17,851 | 19,639 | 19,233 | 17,241 | 18,361 |
 | 1. Short-term prepaid expenses |
|
|
4,033 | 5,404 | 5,812 | 5,389 | 5,732 |
 | 2. Deductible VAT |
|
|
5,520 | 4,880 | 4,373 | 3,438 | 4,326 |
 | 3. Taxes and the State Receivables |
|
|
8,299 | 9,355 | 9,048 | 8,414 | 8,303 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,225,279 | 3,212,827 | 3,265,600 | 3,311,255 | 3,210,480 |
 | I. Long-term receivables |
|
|
202,884 | 202,908 | 203,908 | 205,215 | 110,585 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
30,228 | 30,228 | 30,228 | 30,228 | |
 | 5. Other long-term receivables |
|
|
172,656 | 172,681 | 173,680 | 174,987 | 110,585 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
482,880 | 473,713 | 471,456 | 520,297 | 516,213 |
 | 1. Tangible fixed assets |
|
|
427,217 | 418,679 | 416,638 | 415,871 | 412,342 |
 | - Cost |
|
|
829,444 | 829,426 | 838,138 | 845,380 | 845,973 |
 | - Accumulated depreciation |
|
|
-402,227 | -410,747 | -421,501 | -429,509 | -433,632 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
55,663 | 55,034 | 54,818 | 104,427 | 103,871 |
 | - Cost |
|
|
75,203 | 75,203 | 75,825 | 126,441 | 127,076 |
 | - Accumulated depreciation |
|
|
-19,540 | -20,169 | -21,007 | -22,015 | -23,206 |
 | III. Real Estate Investments |
|
|
21,179 | 20,877 | 20,576 | 20,275 | 19,974 |
 | - Cost |
|
|
36,156 | 36,156 | 36,156 | 36,156 | 36,156 |
 | - Accumulated depreciation |
|
|
-14,977 | -15,278 | -15,580 | -15,881 | -16,182 |
 | IV. Long-term assets in progress |
|
|
181,910 | 179,397 | 179,058 | 180,047 | 182,207 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
181,910 | 179,397 | 179,058 | 180,047 | 182,207 |
 | IV. Long-term financial investments |
|
|
2,085,000 | 2,085,000 | 2,085,000 | 2,085,000 | 2,085,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 2,085,000 | | | |
 | 3. Other investments in equity instruments |
|
|
2,101,424 | 16,424 | 2,101,424 | 2,101,424 | 2,101,424 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-16,424 | -16,424 | -16,424 | -16,424 | -16,424 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
251,426 | 250,932 | 305,602 | 300,421 | 296,502 |
 | 1. Long-term prepaid expenses |
|
|
219,026 | 219,805 | 218,327 | 215,853 | 214,642 |
 | 2. Deferred income tax assets |
|
|
267 | 228 | 213 | 199 | 184 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
32,134 | 30,900 | 87,062 | 84,369 | 81,676 |
 | TOTAL ASSETS |
|
|
3,853,673 | 3,769,107 | 3,761,297 | 4,080,537 | 3,786,747 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,939,689 | 1,898,558 | 1,927,995 | 2,065,487 | 1,731,179 |
 | I. Current liabilities |
|
|
590,884 | 579,308 | 639,067 | 826,804 | 552,095 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
155,297 | 165,502 | 256,275 | 230,993 | 166,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
25,675 | 22,022 | 26,855 | 139,785 | 28,260 |
 | 4. Advances from customers |
|
|
6,396 | 3,865 | 6,240 | 5,175 | 7,919 |
 | 5. Taxes and other payables to the State Budget |
|
|
228,917 | 213,218 | 223,704 | 286,844 | 235,466 |
 | 6. Payables to employees |
|
|
7,410 | 13,696 | 15,368 | 22,848 | 14,358 |
 | 7. Short-term accrued expenses |
|
|
17,927 | 12,307 | 21,379 | 42,287 | 13,149 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
8 | 8 | 419 | 106 | 19 |
 | 11. Other short-term payables |
|
|
135,481 | 136,973 | 77,996 | 88,097 | 76,561 |
 | 12. Provision for short term payables |
|
|
3,387 | 1,693 | | | |
 | 13. Bonus and welfare fund |
|
|
10,387 | 10,023 | 10,832 | 10,669 | 10,363 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,348,805 | 1,319,250 | 1,288,929 | 1,238,683 | 1,179,083 |
 | 1. Long-term payables to sellers |
|
|
2,626 | 2,626 | 2,236 | 2,236 | 1,818 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
36,673 | 37,152 | 36,847 | 36,638 | 27,494 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,270,000 | 1,240,000 | 1,210,000 | 1,160,000 | 1,110,000 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
39,506 | 39,472 | 39,846 | 39,809 | 39,772 |
 | 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 |
|
|
1,913,984 | 1,870,549 | 1,833,302 | 2,015,050 | 2,055,568 |
 | I. ShareHolder's equity |
|
|
1,913,984 | 1,870,549 | 1,833,302 | 2,015,050 | 2,055,568 |
 | 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
4,983 | 4,984 | 4,984 | 4,984 | 4,984 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
14,414 | 14,419 | 14,780 | 14,780 | 14,780 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
6,330 | 6,330 | 6,330 | 6,330 | 6,330 |
 | 11. After tax undistributed profit |
|
|
-485,899 | -505,602 | -544,886 | -426,042 | -432,919 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-628,319 | -484,414 | -485,370 | -485,350 | -485,479 |
 | - Profit after tax undistributed this period |
|
|
142,420 | -21,189 | -59,516 | 59,308 | 52,559 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
374,157 | 350,418 | 352,094 | 414,998 | 462,394 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,853,673 | 3,769,107 | 3,761,297 | 4,080,537 | 3,786,747 |
There is no report.
|
|