|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
904,085 | 884,348 | 927,642 | 986,353 | 1,051,414 |
 | I. Cash and cash equivalents |
|
|
207,594 | 185,519 | 136,870 | 142,415 | 222,426 |
 | 1. Cash |
|
|
108,193 | 57,277 | 37,587 | 64,090 | 41,658 |
 | 2. Cash equivalents |
|
|
99,402 | 128,242 | 99,283 | 78,325 | 180,768 |
 | II. Short-term financial investments |
|
|
39,069 | 69,069 | 134,269 | 175,769 | 95,969 |
 | 1. Trading securities |
|
|
69 | 69 | 69 | 69 | 69 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
39,000 | 69,000 | 134,200 | 175,700 | 95,900 |
 | III. Short-term receivables |
|
|
261,461 | 215,931 | 220,731 | 245,953 | 306,501 |
 | 1. Short-term receivables of customers |
|
|
282,555 | 235,398 | 241,481 | 260,450 | 324,929 |
 | 2. Prepayments to suppliers |
|
|
8,341 | 10,482 | 12,123 | 17,149 | 12,466 |
 | 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 |
|
|
7,114 | 6,599 | 5,924 | 7,153 | 7,551 |
 | 7. Provision for doubtful short-term receivables |
|
|
-36,549 | -36,549 | -38,798 | -38,798 | -38,446 |
 | IV. Inventories |
|
|
383,110 | 398,133 | 416,273 | 403,941 | 410,293 |
 | 1. Inventories |
|
|
390,299 | 405,656 | 423,808 | 411,144 | 418,954 |
 | 2. Provision for decline in value of inventories |
|
|
-7,189 | -7,523 | -7,535 | -7,202 | -8,662 |
 | V. Other current assets |
|
|
12,851 | 15,696 | 19,498 | 18,274 | 16,226 |
 | 1. Short-term prepaid expenses |
|
|
1,126 | 1,174 | 5,738 | 5,666 | 1,997 |
 | 2. Deductible VAT |
|
|
11,407 | 12,083 | 11,337 | 10,938 | 11,296 |
 | 3. Taxes and the State Receivables |
|
|
318 | 2,439 | 2,424 | 1,669 | 2,933 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
317,737 | 312,166 | 315,088 | 323,186 | 320,283 |
 | I. Long-term receivables |
|
|
3,789 | 3,779 | 3,799 | 3,799 | 3,799 |
 | 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 |
|
|
3,789 | 3,779 | 3,799 | 3,799 | 3,799 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
210,092 | 204,731 | 199,453 | 199,269 | 198,139 |
 | 1. Tangible fixed assets |
|
|
136,148 | 131,095 | 126,128 | 126,259 | 125,346 |
 | - Cost |
|
|
560,761 | 560,801 | 560,901 | 566,165 | 570,450 |
 | - Accumulated depreciation |
|
|
-424,613 | -429,706 | -434,773 | -439,906 | -445,104 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
73,945 | 73,636 | 73,325 | 73,010 | 72,793 |
 | - Cost |
|
|
85,121 | 85,121 | 85,121 | 85,121 | 85,221 |
 | - Accumulated depreciation |
|
|
-11,176 | -11,485 | -11,796 | -12,111 | -12,428 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
24,288 | 21,829 | 30,515 | 37,103 | 37,170 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
24,288 | 21,829 | 30,515 | 37,103 | 37,170 |
 | IV. Long-term financial investments |
|
|
24,996 | 25,444 | 23,945 | 24,505 | 21,285 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
13,311 | 13,759 | 12,260 | 12,820 | 13,670 |
 | 3. Other investments in equity instruments |
|
|
11,685 | 11,685 | 11,685 | 11,685 | 7,615 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
54,572 | 56,382 | 57,376 | 58,510 | 59,889 |
 | 1. Long-term prepaid expenses |
|
|
50,012 | 53,552 | 52,663 | 52,409 | 53,825 |
 | 2. Deferred income tax assets |
|
|
4,559 | 2,831 | 4,713 | 6,101 | 6,064 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,221,822 | 1,196,513 | 1,242,729 | 1,309,538 | 1,371,696 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
345,030 | 304,331 | 330,575 | 364,744 | 396,157 |
 | I. Current liabilities |
|
|
340,246 | 299,730 | 326,003 | 360,311 | 386,745 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
64,034 | 42,317 | 43,227 | 56,070 | 61,256 |
 | 4. Advances from customers |
|
|
184,329 | 183,957 | 184,153 | 185,396 | 178,751 |
 | 5. Taxes and other payables to the State Budget |
|
|
14,640 | 8,080 | 19,917 | 26,492 | 17,712 |
 | 6. Payables to employees |
|
|
30,818 | 18,728 | 29,442 | 34,731 | 68,194 |
 | 7. Short-term accrued expenses |
|
|
16,057 | 10,526 | 13,059 | 23,125 | 25,120 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 4,293 | 2,581 | 1,586 | |
 | 11. Other short-term payables |
|
|
29,131 | 29,527 | 30,977 | 31,693 | 31,112 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,236 | 2,302 | 2,648 | 1,218 | 4,600 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,785 | 4,602 | 4,572 | 4,433 | 9,412 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | 60 | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
60 | 60 | 60 | | 60 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
4,674 | 4,500 | 4,479 | 4,349 | 4,337 |
 | 11. Long-term unrealized revenue |
|
|
| | | | 5,000 |
 | 12. Development fund of science and technology |
|
|
50 | 41 | 32 | 24 | 15 |
 | B. OWNER'S EQUITY |
|
|
876,792 | 892,182 | 912,154 | 944,794 | 975,539 |
 | I. ShareHolder's equity |
|
|
876,792 | 892,182 | 912,154 | 944,794 | 975,539 |
 | 1. Owner's investment capital |
|
|
640,509 | 640,509 | 640,509 | 640,509 | |
 | 2. Share capital surplus |
|
|
881 | 881 | 881 | 881 | 640,509 |
 | 3. Bond conversion option |
|
|
| | | | 881 |
 | 4. Other owner's capital |
|
|
| | | | 565 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
65,910 | 66,851 | 76,767 | 76,767 | 76,202 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
104,883 | 119,242 | 129,220 | 161,702 | 192,233 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 95,214 | 83,321 | 83,321 | 83,321 |
 | - Profit after tax undistributed this period |
|
|
104,883 | 24,027 | 45,899 | 78,381 | 108,912 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
64,610 | 64,700 | 64,778 | 64,936 | 65,150 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,221,822 | 1,196,513 | 1,242,729 | 1,309,538 | 1,371,696 |
There is no report.
|
|