|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
710,762 | 833,765 | 908,182 | 852,232 | 959,188 |
 | I. Cash and cash equivalents |
|
|
150,259 | 204,448 | 174,251 | 158,293 | 139,454 |
 | 1. Cash |
|
|
150,259 | 174,448 | 174,251 | 158,293 | 139,454 |
 | 2. Cash equivalents |
|
|
| 30,000 | | | |
 | II. Short-term financial investments |
|
|
6,400 | 6,400 | 6,400 | 6,400 | 6,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,400 | 6,400 | 6,400 | 6,400 | 6,500 |
 | III. Short-term receivables |
|
|
377,554 | 256,363 | 472,143 | 299,404 | 410,490 |
 | 1. Short-term receivables of customers |
|
|
342,272 | 219,523 | 398,546 | 237,845 | 356,526 |
 | 2. Prepayments to suppliers |
|
|
21,666 | 22,913 | 41,943 | 50,911 | 36,535 |
 | 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 |
|
|
17,587 | 17,897 | 35,624 | 14,618 | 22,806 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,970 | -3,970 | -3,970 | -3,970 | -5,377 |
 | IV. Inventories |
|
|
165,639 | 337,825 | 232,186 | 355,752 | 368,086 |
 | 1. Inventories |
|
|
165,639 | 337,825 | 232,186 | 355,752 | 368,086 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
10,910 | 28,728 | 23,202 | 32,384 | 34,972 |
 | 1. Short-term prepaid expenses |
|
|
2,490 | 2,685 | 6,896 | 5,954 | 4,767 |
 | 2. Deductible VAT |
|
|
8,420 | 26,043 | 16,306 | 26,430 | 30,205 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
293,400 | 292,529 | 261,252 | 287,830 | 327,825 |
 | I. Long-term receivables |
|
|
13,517 | 13,517 | 13,517 | 13,517 | 13,517 |
 | 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 |
|
|
13,517 | 13,517 | 13,517 | 13,517 | 13,517 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
158,029 | 149,879 | 146,501 | 134,050 | 134,152 |
 | 1. Tangible fixed assets |
|
|
156,581 | 148,401 | 144,331 | 132,176 | 128,535 |
 | - Cost |
|
|
942,140 | 945,015 | 954,014 | 954,988 | 960,969 |
 | - Accumulated depreciation |
|
|
-785,559 | -796,614 | -809,683 | -822,812 | -832,434 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,449 | 1,478 | 2,170 | 1,875 | 5,616 |
 | - Cost |
|
|
6,270 | 6,513 | 7,458 | 7,458 | 11,547 |
 | - Accumulated depreciation |
|
|
-4,821 | -5,035 | -5,288 | -5,583 | -5,931 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
88,386 | 88,698 | 55,120 | 87,181 | 134,827 |
 | 1. Costs of long-term production, business in progress |
|
|
69,816 | 69,816 | 21,333 | 21,333 | 21,333 |
 | 2. Costs of construction in progress |
|
|
18,570 | 18,882 | 33,787 | 65,848 | 113,493 |
 | IV. Long-term financial investments |
|
|
| 11,000 | 11,000 | 11,000 | 4,500 |
 | 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 |
|
|
| 11,000 | 11,000 | 11,000 | 4,500 |
 | V. Total other long-term assets |
|
|
33,468 | 29,436 | 35,115 | 42,082 | 40,830 |
 | 1. Long-term prepaid expenses |
|
|
33,468 | 29,436 | 35,115 | 42,082 | 40,830 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,004,162 | 1,126,293 | 1,169,434 | 1,140,063 | 1,287,013 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
827,959 | 946,998 | 975,487 | 939,573 | 1,077,905 |
 | I. Current liabilities |
|
|
445,397 | 566,170 | 594,959 | 560,044 | 678,339 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,700 | 4,700 | 4,000 | 4,000 | 5,697 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
240,554 | 266,213 | 366,928 | 309,830 | 396,413 |
 | 4. Advances from customers |
|
|
59,026 | 188,609 | 93,556 | 112,988 | 153,966 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,525 | 352 | 2,106 | 1,715 | 5,290 |
 | 6. Payables to employees |
|
|
12,829 | 15,949 | 17,503 | 18,480 | 27,492 |
 | 7. Short-term accrued expenses |
|
|
73,554 | 46,186 | 66,336 | 88,815 | 62,524 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
53,210 | 44,161 | 44,530 | 23,534 | 26,958 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | 683 | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
382,562 | 380,829 | 380,529 | 379,529 | 399,566 |
 | 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 |
|
|
358,892 | 358,892 | 358,892 | 358,892 | 358,892 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
23,500 | 21,800 | 21,500 | 20,500 | 40,537 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
171 | 137 | 137 | 137 | 137 |
 | 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 |
|
|
176,203 | 179,295 | 193,947 | 200,490 | 209,108 |
 | I. ShareHolder's equity |
|
|
176,203 | 179,295 | 193,947 | 200,490 | 209,108 |
 | 1. Owner's investment capital |
|
|
300,000 | 300,000 | 300,000 | 300,000 | 300,000 |
 | 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 |
|
|
4,707 | 4,707 | 4,707 | 4,707 | 4,707 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-128,505 | -125,412 | -110,760 | -104,217 | -95,600 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-157,289 | -129,003 | -129,003 | -129,003 | -129,003 |
 | - Profit after tax undistributed this period |
|
|
28,785 | 3,591 | 18,243 | 24,786 | 33,403 |
 | 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 |
|
|
1,004,162 | 1,126,293 | 1,169,434 | 1,140,063 | 1,287,013 |
There is no report.
|
|