|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
398,195 | 534,927 | 730,072 | 926,294 | 1,052,809 |
 | I. Cash and cash equivalents |
|
|
11,703 | 37,764 | 33,402 | 49,638 | 184,947 |
 | 1. Cash |
|
|
11,703 | 37,764 | 33,402 | 49,638 | 184,947 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
210,000 | 110,000 | 110,000 | 128,500 | 169,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
210,000 | 110,000 | 110,000 | 128,500 | 169,500 |
 | III. Short-term receivables |
|
|
62,058 | 242,603 | 329,369 | 384,891 | 405,651 |
 | 1. Short-term receivables of customers |
|
|
62,106 | 55,961 | 299,538 | 40,007 | 220,034 |
 | 2. Prepayments to suppliers |
|
|
1,637 | 59,312 | 30,954 | 11,346 | 20,958 |
 | 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 |
|
|
3,778 | 132,793 | 6,550 | 341,210 | 172,699 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,464 | -5,464 | -7,672 | -7,672 | -8,040 |
 | IV. Inventories |
|
|
100,686 | 113,887 | 212,873 | 312,190 | 268,899 |
 | 1. Inventories |
|
|
116,317 | 129,518 | 228,504 | 327,822 | 292,845 |
 | 2. Provision for decline in value of inventories |
|
|
-15,631 | -15,631 | -15,631 | -15,631 | -23,946 |
 | V. Other current assets |
|
|
13,747 | 30,673 | 44,428 | 51,074 | 23,811 |
 | 1. Short-term prepaid expenses |
|
|
776 | 4,132 | 6,638 | 5,325 | 10,629 |
 | 2. Deductible VAT |
|
|
| 14,575 | 28,180 | 42,814 | 12,803 |
 | 3. Taxes and the State Receivables |
|
|
12,971 | 11,965 | 9,610 | 2,935 | 379 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,235 | 46,869 | 47,951 | 46,827 | 64,885 |
 | I. Long-term receivables |
|
|
34 | 33 | | 2,467 | 20,567 |
 | 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 |
|
|
34 | 33 | | 2,467 | 20,567 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,711 | 35,480 | 36,985 | 34,733 | 33,893 |
 | 1. Tangible fixed assets |
|
|
27,711 | 35,480 | 36,894 | 34,654 | 33,826 |
 | - Cost |
|
|
609,699 | 619,478 | 623,069 | 623,078 | 624,527 |
 | - Accumulated depreciation |
|
|
-581,988 | -583,998 | -586,175 | -588,424 | -590,701 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | 91 | 79 | 67 |
 | - Cost |
|
|
3,131 | 3,131 | 3,226 | 3,226 | 3,226 |
 | - Accumulated depreciation |
|
|
-3,131 | -3,131 | -3,135 | -3,147 | -3,159 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
22 | | | | 471 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
22 | | | | 471 |
 | 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 |
|
|
10,468 | 11,356 | 10,966 | 9,627 | 9,953 |
 | 1. Long-term prepaid expenses |
|
|
7,342 | 7,021 | 7,839 | 6,501 | 5,164 |
 | 2. Deferred income tax assets |
|
|
3,126 | 4,335 | 3,126 | 3,126 | 4,789 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
436,429 | 581,796 | 778,023 | 973,121 | 1,117,693 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
55,885 | 195,990 | 375,606 | 544,002 | 678,502 |
 | I. Current liabilities |
|
|
52,486 | 191,053 | 365,151 | 524,782 | 652,320 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 52,769 | 203,461 | 405,988 | 401,254 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
26,860 | 49,023 | 94,214 | 53,501 | 48,367 |
 | 4. Advances from customers |
|
|
| 64,278 | 38,955 | 22,419 | 168,584 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,421 | 89 | 52 | 185 | 2,246 |
 | 6. Payables to employees |
|
|
7,032 | 9,964 | 11,729 | 18,784 | 18,844 |
 | 7. Short-term accrued expenses |
|
|
8,092 | 4,891 | 4,787 | 14,377 | 4,842 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
311 | 44 | 316 | 44 | 311 |
 | 11. Other short-term payables |
|
|
2,528 | 2,708 | 2,613 | 2,458 | 3,961 |
 | 12. Provision for short term payables |
|
|
5,158 | 7,126 | 6,192 | 6,143 | 3,461 |
 | 13. Bonus and welfare fund |
|
|
1,084 | 159 | 2,833 | 883 | 448 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,399 | 4,936 | 10,455 | 19,220 | 26,182 |
 | 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 |
|
|
3,399 | 4,936 | 10,455 | 19,220 | 26,182 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
380,545 | 385,806 | 402,418 | 429,119 | 439,192 |
 | I. ShareHolder's equity |
|
|
380,545 | 385,806 | 402,418 | 429,119 | 439,192 |
 | 1. Owner's investment capital |
|
|
216,000 | 216,000 | 216,000 | 216,000 | 216,000 |
 | 2. Share capital surplus |
|
|
9,850 | 9,850 | 9,850 | 9,850 | 9,850 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
2,228 | 7,894 | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
14,654 | 8,988 | 27,022 | 27,022 | 27,022 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
137,813 | 143,074 | 149,546 | 176,247 | 186,320 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
124,525 | 139,052 | 124,522 | 124,523 | 124,523 |
 | - Profit after tax undistributed this period |
|
|
13,287 | 4,022 | 25,024 | 51,724 | 61,797 |
 | 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 |
|
|
436,429 | 581,796 | 778,023 | 973,121 | 1,117,693 |
There is no report.
|
|