|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,991,378 | 1,542,195 | 1,639,104 | 1,822,064 | 1,904,248 |
 | I. Cash and cash equivalents |
|
|
517,432 | 556,992 | 517,001 | 729,242 | 599,644 |
 | 1. Cash |
|
|
377,432 | 316,992 | 292,001 | 659,242 | 312,644 |
 | 2. Cash equivalents |
|
|
140,000 | 240,000 | 225,000 | 70,000 | 287,000 |
 | II. Short-term financial investments |
|
|
718,965 | 549,565 | 427,200 | 402,200 | 573,755 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
718,965 | 549,565 | 427,200 | 402,200 | 573,755 |
 | III. Short-term receivables |
|
|
709,164 | 394,252 | 646,460 | 622,362 | 598,171 |
 | 1. Short-term receivables of customers |
|
|
605,587 | 285,448 | 437,481 | 541,538 | 445,124 |
 | 2. Prepayments to suppliers |
|
|
18,229 | 59,065 | 65,619 | 46,874 | 14,019 |
 | 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 |
|
|
123,460 | 76,891 | 169,744 | 64,367 | 147,895 |
 | 7. Provision for doubtful short-term receivables |
|
|
-38,111 | -27,151 | -26,383 | -30,417 | -8,867 |
 | IV. Inventories |
|
|
44,475 | 34,322 | 32,204 | 43,072 | 96,708 |
 | 1. Inventories |
|
|
50,492 | 40,339 | 38,221 | 49,089 | 102,441 |
 | 2. Provision for decline in value of inventories |
|
|
-6,017 | -6,017 | -6,017 | -6,017 | -5,733 |
 | V. Other current assets |
|
|
1,342 | 7,064 | 16,238 | 25,188 | 35,970 |
 | 1. Short-term prepaid expenses |
|
|
1,342 | 3,096 | 5,830 | 4,781 | 2,464 |
 | 2. Deductible VAT |
|
|
| 3,492 | 9,932 | 19,931 | 33,030 |
 | 3. Taxes and the State Receivables |
|
|
| 476 | 476 | 476 | 476 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
234,358 | 204,339 | 202,857 | 228,050 | 243,887 |
 | I. Long-term receivables |
|
|
2,005 | 2,005 | 5 | 5 | 20 |
 | 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 |
|
|
2,005 | 2,005 | 5 | 5 | 20 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
152,820 | 139,972 | 143,470 | 141,810 | 147,240 |
 | 1. Tangible fixed assets |
|
|
151,781 | 139,061 | 141,033 | 139,639 | 143,643 |
 | - Cost |
|
|
1,067,085 | 1,067,303 | 1,081,586 | 1,092,392 | 1,108,934 |
 | - Accumulated depreciation |
|
|
-915,304 | -928,242 | -940,553 | -952,753 | -965,290 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,039 | 912 | 2,437 | 2,172 | 3,597 |
 | - Cost |
|
|
20,146 | 20,146 | 21,810 | 21,810 | 23,549 |
 | - Accumulated depreciation |
|
|
-19,108 | -19,234 | -19,373 | -19,638 | -19,952 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,812 | 1,812 | 4,297 | 34,017 | 55,611 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,812 | 1,812 | 4,297 | 34,017 | 55,611 |
 | 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 |
|
|
77,720 | 60,549 | 55,085 | 52,217 | 41,016 |
 | 1. Long-term prepaid expenses |
|
|
27,788 | 23,531 | 19,354 | 16,487 | 14,732 |
 | 2. Deferred income tax assets |
|
|
49,932 | 37,018 | 35,730 | 35,730 | 26,284 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,225,735 | 1,746,534 | 1,841,961 | 2,050,114 | 2,148,135 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,427,582 | 930,161 | 1,019,490 | 1,204,371 | 1,259,495 |
 | I. Current liabilities |
|
|
1,190,813 | 820,257 | 902,549 | 1,091,648 | 1,154,399 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
554,711 | 354,029 | 298,711 | 459,789 | 555,692 |
 | 4. Advances from customers |
|
|
28,069 | 22,876 | 20,249 | 20,249 | 60,679 |
 | 5. Taxes and other payables to the State Budget |
|
|
54,829 | 12,636 | 9,426 | 12,961 | 20,352 |
 | 6. Payables to employees |
|
|
76,133 | 25,973 | 36,610 | 47,057 | 101,384 |
 | 7. Short-term accrued expenses |
|
|
249,344 | 299,978 | 454,996 | 511,628 | 254,988 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
155,496 | 8,893 | 5,816 | 3,555 | 129,605 |
 | 11. Other short-term payables |
|
|
64,517 | 7,246 | 4,989 | 12,458 | 6,161 |
 | 12. Provision for short term payables |
|
|
| 87,990 | 60,874 | 15,935 | 19,829 |
 | 13. Bonus and welfare fund |
|
|
7,714 | 636 | 10,879 | 8,017 | 5,709 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
236,769 | 109,904 | 116,941 | 112,723 | 105,097 |
 | 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 |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
236,482 | 109,700 | 116,502 | 112,509 | 104,619 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
288 | 204 | 440 | 214 | 478 |
 | B. OWNER'S EQUITY |
|
|
798,153 | 816,373 | 822,470 | 845,743 | 888,639 |
 | I. ShareHolder's equity |
|
|
798,153 | 816,373 | 822,470 | 845,743 | 888,639 |
 | 1. Owner's investment capital |
|
|
400,000 | 400,000 | 400,000 | 400,000 | 460,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
308,743 | 308,743 | 308,743 | 308,743 | 248,743 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
89,410 | 107,630 | 113,727 | 137,000 | 179,896 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,767 | 89,410 | 76,410 | 76,410 | 76,410 |
 | - Profit after tax undistributed this period |
|
|
86,644 | 18,220 | 37,317 | 60,589 | 103,486 |
 | 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 |
|
|
2,225,735 | 1,746,534 | 1,841,961 | 2,050,114 | 2,148,135 |
There is no report.
|
|