|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,664,535 | 2,098,336 | 2,019,682 | 2,108,108 | 2,181,799 |
 | I. Cash and cash equivalents |
|
|
126,205 | 186,437 | 140,115 | 291,703 | 335,766 |
 | 1. Cash |
|
|
64,905 | 113,212 | 76,891 | 161,169 | 160,766 |
 | 2. Cash equivalents |
|
|
61,300 | 73,224 | 63,224 | 130,534 | 175,000 |
 | II. Short-term financial investments |
|
|
57,414 | 417,414 | 461,563 | 545,277 | 437,475 |
 | 1. Trading securities |
|
|
499 | 499 | 46,712 | 109,247 | 1,283 |
 | 2. Provision for diminution in value of trading securities |
|
|
-386 | -386 | -1,596 | -418 | -512 |
 | 3. Investments holding until maturity |
|
|
57,300 | 417,300 | 416,447 | 436,447 | 436,704 |
 | III. Short-term receivables |
|
|
759,923 | 840,844 | 844,727 | 680,327 | 714,262 |
 | 1. Short-term receivables of customers |
|
|
635,136 | 718,123 | 755,215 | 559,163 | 554,782 |
 | 2. Prepayments to suppliers |
|
|
65,209 | 63,764 | 61,681 | 64,593 | 96,383 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
7,500 | | | 13,300 | 13,300 |
 | 6. Other short-term receivables |
|
|
65,688 | 72,617 | 41,622 | 57,061 | 63,942 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,610 | -13,660 | -13,791 | -13,791 | -14,145 |
 | IV. Inventories |
|
|
523,976 | 449,510 | 376,203 | 390,424 | 489,356 |
 | 1. Inventories |
|
|
523,976 | 449,510 | 376,203 | 390,424 | 489,356 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
197,018 | 204,132 | 197,074 | 200,377 | 204,941 |
 | 1. Short-term prepaid expenses |
|
|
1,950 | 5,917 | 1,516 | 2,961 | 1,197 |
 | 2. Deductible VAT |
|
|
194,461 | 196,002 | 195,028 | 196,918 | 203,247 |
 | 3. Taxes and the State Receivables |
|
|
607 | 2,213 | 530 | 498 | 497 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,763,593 | 2,687,917 | 2,633,305 | 2,564,699 | 2,518,990 |
 | I. Long-term receivables |
|
|
1,465 | 1,401 | 1,614 | 1,495 | 1,763 |
 | 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 |
|
|
1,465 | 1,401 | 1,614 | 1,495 | 1,763 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,545,791 | 2,448,029 | 2,379,346 | 2,316,520 | 2,270,091 |
 | 1. Tangible fixed assets |
|
|
2,523,855 | 2,428,524 | 2,356,747 | 2,296,496 | 2,237,840 |
 | - Cost |
|
|
3,758,715 | 3,727,692 | 3,727,818 | 3,727,266 | 3,742,302 |
 | - Accumulated depreciation |
|
|
-1,234,860 | -1,299,167 | -1,371,071 | -1,430,770 | -1,504,463 |
 | 2. Fixed assets of financial leasing |
|
|
20,043 | 17,724 | 15,955 | 13,524 | 25,742 |
 | - Cost |
|
|
31,439 | 29,121 | 29,121 | 25,197 | 33,744 |
 | - Accumulated depreciation |
|
|
-11,397 | -11,397 | -13,166 | -11,673 | -8,002 |
 | 3. Intangible fixed assets |
|
|
1,893 | 1,781 | 6,644 | 6,500 | 6,509 |
 | - Cost |
|
|
2,632 | 2,632 | 7,607 | 7,607 | 7,759 |
 | - Accumulated depreciation |
|
|
-739 | -851 | -963 | -1,107 | -1,250 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
9,445 | 10,643 | 18,751 | 23,335 | 22,173 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
9,445 | 10,643 | 18,751 | 23,335 | 22,173 |
 | IV. Long-term financial investments |
|
|
43,018 | 43,926 | 43,040 | 42,926 | 42,926 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
12,376 | 12,376 | 11,490 | 12,376 | 12,376 |
 | 3. Other investments in equity instruments |
|
|
30,550 | 30,550 | 30,550 | 30,550 | 30,550 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-908 | | | | |
 | 5. Investments holding until maturity |
|
|
1,000 | 1,000 | 1,000 | | |
 | V. Total other long-term assets |
|
|
163,875 | 183,918 | 190,554 | 180,424 | 182,038 |
 | 1. Long-term prepaid expenses |
|
|
85,105 | 109,988 | 109,578 | 108,177 | 110,281 |
 | 2. Deferred income tax assets |
|
|
2,462 | 2,462 | 5,310 | 2,462 | 2,462 |
 | 3. Other long-term assets |
|
|
2,174 | 2,174 | 2,931 | 2,931 | 2,931 |
 | VI. Goodwills |
|
|
74,134 | 69,295 | 72,736 | 66,855 | 66,365 |
 | TOTAL ASSETS |
|
|
4,428,128 | 4,786,253 | 4,652,987 | 4,672,806 | 4,700,789 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,745,163 | 3,097,551 | 2,931,230 | 2,913,314 | 2,820,978 |
 | I. Current liabilities |
|
|
1,268,616 | 1,174,845 | 1,043,830 | 1,123,981 | 1,180,470 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
659,421 | 592,206 | 468,545 | 469,744 | 402,795 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
182,341 | 156,299 | 176,255 | 174,567 | 165,194 |
 | 4. Advances from customers |
|
|
274,731 | 284,569 | 259,705 | 342,749 | 431,681 |
 | 5. Taxes and other payables to the State Budget |
|
|
19,186 | 5,310 | 14,883 | 19,326 | 25,102 |
 | 6. Payables to employees |
|
|
25,411 | 19,606 | 20,083 | 12,324 | 33,280 |
 | 7. Short-term accrued expenses |
|
|
56,575 | 45,513 | 56,757 | 58,306 | 71,410 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
26,918 | 47,308 | 23,568 | 22,931 | 26,975 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
24,033 | 24,033 | 24,033 | 24,033 | 24,033 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,476,546 | 1,922,707 | 1,887,400 | 1,789,334 | 1,640,508 |
 | 1. Long-term payables to sellers |
|
|
| | | | 5,700 |
 | 2. Long-term accrued expenses |
|
|
| 923 | 8,608 | 2,126 | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | | 2 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,424,112 | 1,887,920 | 1,831,129 | 1,745,811 | 1,587,541 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
11,500 | 11,187 | 22,745 | 15,049 | 19,623 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
40,935 | 22,676 | 24,919 | 26,345 | 27,644 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,682,966 | 1,688,702 | 1,721,758 | 1,759,492 | 1,879,810 |
 | I. ShareHolder's equity |
|
|
1,682,966 | 1,688,702 | 1,721,758 | 1,759,492 | 1,879,810 |
 | 1. Owner's investment capital |
|
|
991,343 | 991,343 | 991,343 | 1,040,890 | 1,040,890 |
 | 2. Share capital surplus |
|
|
-1,569 | -1,569 | -1,569 | -1,569 | -1,569 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
69,261 | 71,487 | 71,487 | 71,487 | 134,047 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | -5 | | |
 | 8. Investment and development funds |
|
|
11,430 | 11,430 | 11,430 | 11,430 | 11,430 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
284,470 | 309,295 | 338,431 | 321,649 | 270,810 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
307,718 | 300,562 | 298,710 | 249,923 | 172,731 |
 | - Profit after tax undistributed this period |
|
|
-23,248 | 8,733 | 39,721 | 71,726 | 98,079 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
328,030 | 306,715 | 310,639 | 315,604 | 424,202 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,428,128 | 4,786,253 | 4,652,987 | 4,672,806 | 4,700,789 |
There is no report.
|
|