|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
397,080 | 398,195 | 534,927 | 730,072 | 926,294 |
 | I. Cash and cash equivalents |
|
|
53,139 | 11,703 | 37,764 | 33,402 | 49,638 |
 | 1. Cash |
|
|
53,139 | 11,703 | 37,764 | 33,402 | 49,638 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
200,000 | 210,000 | 110,000 | 110,000 | 128,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
200,000 | 210,000 | 110,000 | 110,000 | 128,500 |
 | III. Short-term receivables |
|
|
41,783 | 62,058 | 242,603 | 329,369 | 384,891 |
 | 1. Short-term receivables of customers |
|
|
14,513 | 62,106 | 55,961 | 299,538 | 40,007 |
 | 2. Prepayments to suppliers |
|
|
20,204 | 1,637 | 59,312 | 30,954 | 11,346 |
 | 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 |
|
|
12,529 | 3,778 | 132,793 | 6,550 | 341,210 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,464 | -5,464 | -5,464 | -7,672 | -7,672 |
 | IV. Inventories |
|
|
90,956 | 100,686 | 113,887 | 212,873 | 312,190 |
 | 1. Inventories |
|
|
106,862 | 116,317 | 129,518 | 228,504 | 327,822 |
 | 2. Provision for decline in value of inventories |
|
|
-15,907 | -15,631 | -15,631 | -15,631 | -15,631 |
 | V. Other current assets |
|
|
11,202 | 13,747 | 30,673 | 44,428 | 51,074 |
 | 1. Short-term prepaid expenses |
|
|
1,975 | 776 | 4,132 | 6,638 | 5,325 |
 | 2. Deductible VAT |
|
|
1,122 | | 14,575 | 28,180 | 42,814 |
 | 3. Taxes and the State Receivables |
|
|
8,105 | 12,971 | 11,965 | 9,610 | 2,935 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
31,988 | 38,235 | 46,869 | 47,951 | 46,827 |
 | I. Long-term receivables |
|
|
| 34 | 33 | | 2,467 |
 | 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 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
24,909 | 27,711 | 35,480 | 36,985 | 34,733 |
 | 1. Tangible fixed assets |
|
|
24,909 | 27,711 | 35,480 | 36,894 | 34,654 |
 | - Cost |
|
|
605,344 | 609,699 | 619,478 | 623,069 | 623,078 |
 | - Accumulated depreciation |
|
|
-580,435 | -581,988 | -583,998 | -586,175 | -588,424 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | 91 | 79 |
 | - Cost |
|
|
3,131 | 3,131 | 3,131 | 3,226 | 3,226 |
 | - Accumulated depreciation |
|
|
-3,131 | -3,131 | -3,131 | -3,135 | -3,147 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
| 22 | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 22 | | | |
 | 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 |
|
|
7,079 | 10,468 | 11,356 | 10,966 | 9,627 |
 | 1. Long-term prepaid expenses |
|
|
3,023 | 7,342 | 7,021 | 7,839 | 6,501 |
 | 2. Deferred income tax assets |
|
|
4,056 | 3,126 | 4,335 | 3,126 | 3,126 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
429,068 | 436,429 | 581,796 | 778,023 | 973,121 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
41,470 | 55,885 | 195,990 | 375,606 | 544,002 |
 | I. Current liabilities |
|
|
35,331 | 52,486 | 191,053 | 365,151 | 524,782 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
15,458 | | 52,769 | 203,461 | 405,988 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,994 | 26,860 | 49,023 | 94,214 | 53,501 |
 | 4. Advances from customers |
|
|
759 | | 64,278 | 38,955 | 22,419 |
 | 5. Taxes and other payables to the State Budget |
|
|
101 | 1,421 | 89 | 52 | 185 |
 | 6. Payables to employees |
|
|
7,189 | 7,032 | 9,964 | 11,729 | 18,784 |
 | 7. Short-term accrued expenses |
|
|
2,407 | 8,092 | 4,891 | 4,787 | 14,377 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
266 | 311 | 44 | 316 | 44 |
 | 11. Other short-term payables |
|
|
1,439 | 2,528 | 2,708 | 2,613 | 2,458 |
 | 12. Provision for short term payables |
|
|
2,446 | 5,158 | 7,126 | 6,192 | 6,143 |
 | 13. Bonus and welfare fund |
|
|
1,271 | 1,084 | 159 | 2,833 | 883 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,139 | 3,399 | 4,936 | 10,455 | 19,220 |
 | 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 |
|
|
6,139 | 3,399 | 4,936 | 10,455 | 19,220 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
387,597 | 380,545 | 385,806 | 402,418 | 429,119 |
 | I. ShareHolder's equity |
|
|
387,597 | 380,545 | 385,806 | 402,418 | 429,119 |
 | 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 |
|
|
16,882 | 14,654 | 8,988 | 27,022 | 27,022 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
144,866 | 137,813 | 143,074 | 149,546 | 176,247 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
124,525 | 124,525 | 139,052 | 124,522 | 124,523 |
 | - Profit after tax undistributed this period |
|
|
20,340 | 13,287 | 4,022 | 25,024 | 51,724 |
 | 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 |
|
|
429,068 | 436,429 | 581,796 | 778,023 | 973,121 |
There is no report.
|
|