|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
636,902 | 609,735 | 687,520 | 575,276 | 583,475 |
 | I. Cash and cash equivalents |
|
|
220,877 | 238,223 | 184,042 | 234,900 | 248,068 |
 | 1. Cash |
|
|
40,877 | 20,461 | 28,625 | 39,900 | 38,068 |
 | 2. Cash equivalents |
|
|
180,000 | 217,762 | 155,416 | 195,000 | 210,000 |
 | II. Short-term financial investments |
|
|
190,000 | 150,000 | 160,000 | 30,000 | 20,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
190,000 | 150,000 | 160,000 | 30,000 | 20,000 |
 | III. Short-term receivables |
|
|
119,383 | 108,025 | 219,889 | 205,013 | 168,060 |
 | 1. Short-term receivables of customers |
|
|
66,065 | 65,162 | 156,588 | 101,445 | 96,706 |
 | 2. Prepayments to suppliers |
|
|
6,711 | 7,907 | 8,892 | 11,667 | 2,153 |
 | 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 |
|
|
56,939 | 45,288 | 64,740 | 102,233 | 79,534 |
 | 7. Provision for doubtful short-term receivables |
|
|
-10,332 | -10,332 | -10,332 | -10,332 | -10,332 |
 | IV. Inventories |
|
|
34,201 | 34,198 | 39,210 | 38,610 | 49,725 |
 | 1. Inventories |
|
|
34,201 | 34,198 | 39,210 | 38,610 | 49,725 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
72,441 | 79,288 | 84,380 | 66,753 | 97,622 |
 | 1. Short-term prepaid expenses |
|
|
15,962 | 17,582 | 16,600 | 15,670 | 16,156 |
 | 2. Deductible VAT |
|
|
56,469 | 61,636 | 67,770 | 51,073 | 81,456 |
 | 3. Taxes and the State Receivables |
|
|
10 | 70 | 10 | 10 | 10 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,527,789 | 1,464,704 | 1,434,439 | 1,695,077 | 1,650,558 |
 | I. Long-term receivables |
|
|
16,031 | 16,033 | 16,311 | 16,061 | 16,082 |
 | 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 |
|
|
16,031 | 16,033 | 16,311 | 16,061 | 16,082 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,388,204 | 1,345,040 | 1,301,581 | 1,564,047 | 1,512,817 |
 | 1. Tangible fixed assets |
|
|
1,387,977 | 1,344,833 | 1,301,394 | 1,563,879 | 1,512,669 |
 | - Cost |
|
|
1,630,775 | 1,631,073 | 1,631,073 | 1,941,927 | 1,941,927 |
 | - Accumulated depreciation |
|
|
-242,799 | -286,240 | -329,679 | -378,048 | -429,258 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
227 | 207 | 188 | 168 | 148 |
 | - Cost |
|
|
518 | 518 | 518 | 518 | 518 |
 | - Accumulated depreciation |
|
|
-291 | -311 | -330 | -350 | -370 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 1,355 | 4,498 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 1,355 | 4,498 | | |
 | 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 |
|
|
123,554 | 102,276 | 112,049 | 114,970 | 121,658 |
 | 1. Long-term prepaid expenses |
|
|
121,602 | 100,324 | 110,097 | 113,017 | 119,032 |
 | 2. Deferred income tax assets |
|
|
1,952 | 1,952 | 1,952 | 1,952 | 2,626 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,164,691 | 2,074,439 | 2,121,959 | 2,270,353 | 2,234,033 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,165,515 | 1,061,510 | 1,121,226 | 1,270,218 | 1,192,920 |
 | I. Current liabilities |
|
|
376,286 | 312,006 | 410,718 | 418,603 | 389,147 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
136,397 | 136,500 | 148,820 | 178,922 | 190,856 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
133,306 | 99,198 | 199,069 | 153,417 | 97,105 |
 | 4. Advances from customers |
|
|
532 | 4,554 | 600 | 1,144 | 397 |
 | 5. Taxes and other payables to the State Budget |
|
|
21,705 | 2,195 | 497 | 7,921 | 9,579 |
 | 6. Payables to employees |
|
|
32,578 | 35,790 | 12,533 | 14,742 | 20,790 |
 | 7. Short-term accrued expenses |
|
|
7,406 | 8,732 | 11,615 | 21,230 | 27,616 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
16,370 | 1,272 | 83 | 4,684 | 5,902 |
 | 11. Other short-term payables |
|
|
21,371 | 17,849 | 18,227 | 18,528 | 20,188 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,621 | 5,915 | 19,273 | 18,017 | 16,714 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
789,229 | 749,505 | 710,508 | 851,614 | 803,773 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
789,229 | 749,505 | 710,508 | 851,614 | 803,773 |
 | 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 |
|
|
999,176 | 1,012,929 | 1,000,734 | 1,000,135 | 1,041,112 |
 | I. ShareHolder's equity |
|
|
999,176 | 1,012,929 | 1,000,734 | 1,000,135 | 1,041,112 |
 | 1. Owner's investment capital |
|
|
660,960 | 660,960 | 660,960 | 660,960 | 793,149 |
 | 2. Share capital surplus |
|
|
-406 | -406 | -406 | -406 | -406 |
 | 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 |
|
|
113,866 | 113,866 | 113,866 | 113,866 | 113,866 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
224,756 | 238,509 | 226,314 | 225,715 | 134,503 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
400 | 224,756 | 210,173 | 177,125 | 44,935 |
 | - Profit after tax undistributed this period |
|
|
224,356 | 13,753 | 16,141 | 48,591 | 89,568 |
 | 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 |
|
|
2,164,691 | 2,074,439 | 2,121,959 | 2,270,353 | 2,234,033 |
There is no report.
|
|