|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
403,057 | 229,573 | 148,966 | 149,319 | 152,545 |
 | I. Cash and cash equivalents |
|
|
23,173 | 6,161 | 12,848 | 22,636 | 10,939 |
 | 1. Cash |
|
|
23,173 | 6,161 | 7,848 | 22,636 | 10,939 |
 | 2. Cash equivalents |
|
|
| | 5,000 | | |
 | II. Short-term financial investments |
|
|
| | 28,306 | 28,306 | 32,306 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 28,306 | 28,306 | 32,306 |
 | III. Short-term receivables |
|
|
253,009 | 84,501 | 68,462 | 61,534 | 59,733 |
 | 1. Short-term receivables of customers |
|
|
52,304 | 60,284 | 47,520 | 27,442 | 54,119 |
 | 2. Prepayments to suppliers |
|
|
225,494 | 35,380 | 26,066 | 26,881 | 21,486 |
 | 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 |
|
|
9,778 | 23,405 | 29,443 | 41,779 | 18,696 |
 | 7. Provision for doubtful short-term receivables |
|
|
-34,568 | -34,568 | -34,568 | -34,568 | -34,568 |
 | IV. Inventories |
|
|
11,735 | 11,717 | 15,231 | 15,550 | 19,877 |
 | 1. Inventories |
|
|
11,735 | 11,717 | 15,231 | 15,550 | 19,877 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
115,140 | 127,195 | 24,119 | 21,293 | 29,691 |
 | 1. Short-term prepaid expenses |
|
|
11,035 | 22,405 | 7,833 | 4,454 | 10,955 |
 | 2. Deductible VAT |
|
|
104,104 | 104,771 | 16,282 | 16,839 | 18,731 |
 | 3. Taxes and the State Receivables |
|
|
| 18 | 4 | | 4 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,495,683 | 2,048,100 | 2,957,266 | 2,914,680 | 2,891,416 |
 | I. Long-term receivables |
|
|
2,200 | 2,200 | 931,658 | 931,658 | 931,658 |
 | 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 |
|
|
2,200 | 2,200 | 931,658 | 931,658 | 931,658 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,454,379 | 2,017,636 | 1,977,600 | 1,921,639 | 1,865,703 |
 | 1. Tangible fixed assets |
|
|
1,454,379 | 2,017,636 | 1,977,600 | 1,921,639 | 1,865,703 |
 | - Cost |
|
|
1,705,015 | 2,339,983 | 2,340,024 | 2,338,792 | 2,338,792 |
 | - Accumulated depreciation |
|
|
-250,636 | -322,347 | -362,423 | -417,153 | -473,089 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
65 | | 6,560 | 26,861 | 56,846 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
65 | | 6,560 | 26,861 | 56,846 |
 | 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 |
|
|
39,038 | 28,264 | 41,448 | 34,522 | 37,209 |
 | 1. Long-term prepaid expenses |
|
|
38,517 | 28,264 | 38,629 | 31,703 | 35,591 |
 | 2. Deferred income tax assets |
|
|
522 | | 2,819 | 2,819 | 1,619 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,898,739 | 2,277,673 | 3,106,232 | 3,063,999 | 3,043,961 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,238,388 | 1,606,136 | 2,426,287 | 2,378,392 | 2,332,151 |
 | I. Current liabilities |
|
|
288,723 | 380,540 | 373,099 | 402,927 | 434,410 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
214,262 | 306,622 | 308,402 | 309,471 | 322,251 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
33,275 | 52,650 | 36,609 | 48,577 | 49,262 |
 | 4. Advances from customers |
|
|
55 | 10 | 137 | 137 | 137 |
 | 5. Taxes and other payables to the State Budget |
|
|
20,629 | 3,310 | 8,131 | 9,486 | 10,835 |
 | 6. Payables to employees |
|
|
11,592 | 5,913 | 4,482 | 7,707 | 12,599 |
 | 7. Short-term accrued expenses |
|
|
4,884 | 5,157 | 7,334 | 11,602 | 25,365 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,615 | 266 | 1,243 | 9,223 | 8,118 |
 | 11. Other short-term payables |
|
|
1,720 | 1,986 | 2,294 | 2,835 | 2,166 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
693 | 4,625 | 4,465 | 3,890 | 3,678 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
949,665 | 1,225,596 | 2,053,188 | 1,975,464 | 1,897,741 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | 232,462 | | |
 | 5. Other long-term payables |
|
|
| | 1,820,726 | 232,462 | 232,462 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
949,665 | 1,225,596 | | 1,743,002 | 1,665,278 |
 | 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 |
|
|
660,351 | 671,537 | 679,945 | 685,608 | 711,810 |
 | I. ShareHolder's equity |
|
|
660,351 | 671,537 | 679,945 | 685,608 | 711,810 |
 | 1. Owner's investment capital |
|
|
500,355 | 500,355 | 500,355 | 500,355 | 500,355 |
 | 2. Share capital surplus |
|
|
-288 | -288 | -288 | -288 | -288 |
 | 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 |
|
|
69,839 | 69,839 | 69,839 | 69,839 | 69,839 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,918 | 1,918 | 1,918 | 1,918 | 1,918 |
 | 11. After tax undistributed profit |
|
|
88,527 | 99,713 | 108,121 | 113,783 | 139,986 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
740 | 84,515 | 84,515 | 108,121 | 113,783 |
 | - Profit after tax undistributed this period |
|
|
87,787 | 15,198 | 23,606 | 5,663 | 26,202 |
 | 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 |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,898,739 | 2,277,673 | 3,106,232 | 3,063,999 | 3,043,961 |
There is no report.
|
|