|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
748,512 | 959,212 | 962,211 | 816,147 | 746,548 |
 | I. Cash and cash equivalents |
|
|
38,578 | 21,666 | 72,540 | 74,243 | 36,818 |
 | 1. Cash |
|
|
38,578 | 21,666 | 72,540 | 74,243 | 36,818 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | 134,457 | 136,445 | 155,080 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 134,457 | 136,445 | 155,080 |
 | III. Short-term receivables |
|
|
484,426 | 679,974 | 535,596 | 386,939 | 370,287 |
 | 1. Short-term receivables of customers |
|
|
321,262 | 399,408 | 382,709 | 248,567 | 244,535 |
 | 2. Prepayments to suppliers |
|
|
59,409 | 185,562 | 149,085 | 130,940 | 41,513 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 74,000 |
 | 6. Other short-term receivables |
|
|
105,217 | 96,465 | 5,265 | 8,894 | 11,137 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,462 | -1,462 | -1,462 | -1,462 | -898 |
 | IV. Inventories |
|
|
204,670 | 232,433 | 190,459 | 185,140 | 143,722 |
 | 1. Inventories |
|
|
204,670 | 235,308 | 193,333 | 188,014 | 146,596 |
 | 2. Provision for decline in value of inventories |
|
|
| -2,874 | -2,874 | -2,874 | -2,874 |
 | V. Other current assets |
|
|
20,838 | 25,139 | 29,159 | 33,380 | 40,641 |
 | 1. Short-term prepaid expenses |
|
|
1,178 | 3,555 | 2,403 | 2,274 | 1,836 |
 | 2. Deductible VAT |
|
|
19,660 | 21,585 | 26,757 | 31,106 | 38,805 |
 | 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 |
|
|
279,673 | 386,231 | 458,459 | 553,754 | 805,282 |
 | I. Long-term receivables |
|
|
9,295 | 9,295 | 9,412 | 13,589 | 51,174 |
 | 1. Long-term customer's receivables |
|
|
| | | | 36,687 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
9,295 | 9,295 | 9,412 | 13,589 | 14,486 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
184,588 | 181,200 | 227,773 | 223,482 | 232,331 |
 | 1. Tangible fixed assets |
|
|
173,480 | 170,471 | 167,490 | 164,443 | 162,032 |
 | - Cost |
|
|
211,195 | 211,489 | 211,823 | 212,039 | 212,963 |
 | - Accumulated depreciation |
|
|
-37,715 | -41,018 | -44,334 | -47,597 | -50,931 |
 | 2. Fixed assets of financial leasing |
|
|
1,184 | 1,098 | 50,943 | 49,991 | 61,543 |
 | - Cost |
|
|
1,589 | 1,589 | 51,631 | 51,631 | 64,264 |
 | - Accumulated depreciation |
|
|
-405 | -491 | -688 | -1,640 | -2,721 |
 | 3. Intangible fixed assets |
|
|
9,924 | 9,632 | 9,340 | 9,048 | 8,756 |
 | - Cost |
|
|
11,675 | 11,675 | 11,675 | 11,675 | 11,675 |
 | - Accumulated depreciation |
|
|
-1,751 | -2,043 | -2,335 | -2,627 | -2,919 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
72,302 | 182,779 | 207,834 | 303,379 | 507,581 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
72,302 | 182,779 | 207,834 | 303,379 | 507,581 |
 | 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 |
|
|
13,488 | 12,957 | 13,440 | 13,304 | 14,197 |
 | 1. Long-term prepaid expenses |
|
|
4,258 | 4,088 | 4,935 | 4,830 | 5,767 |
 | 2. Deferred income tax assets |
|
|
785 | 773 | 761 | 1,082 | 1,390 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
8,445 | 8,096 | 7,744 | 7,392 | 7,040 |
 | TOTAL ASSETS |
|
|
1,028,184 | 1,345,443 | 1,420,670 | 1,369,901 | 1,551,830 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
452,869 | 759,528 | 825,479 | 770,379 | 933,532 |
 | I. Current liabilities |
|
|
411,550 | 661,208 | 654,399 | 555,228 | 674,416 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
122,172 | 145,556 | 139,074 | 173,834 | 210,188 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
175,214 | 423,032 | 383,573 | 218,503 | 358,147 |
 | 4. Advances from customers |
|
|
69,563 | 38,939 | 96,857 | 80,568 | 8,820 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,861 | 2,136 | 4,012 | 6,080 | 9,186 |
 | 6. Payables to employees |
|
|
6,366 | 3,958 | 4,472 | 6,468 | 7,799 |
 | 7. Short-term accrued expenses |
|
|
13,320 | 35,738 | 14,148 | 57,046 | 74,014 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
130 | 11,849 | 12,263 | 12,729 | 6,261 |
 | 12. Provision for short term payables |
|
|
15,924 | | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
41,319 | 98,320 | 171,080 | 215,151 | 259,116 |
 | 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 |
|
|
41,319 | 90,604 | 163,061 | 201,449 | 244,245 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 7,716 | 8,019 | 13,703 | 14,871 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
575,315 | 585,915 | 595,191 | 599,522 | 618,299 |
 | I. ShareHolder's equity |
|
|
575,315 | 585,915 | 595,191 | 599,522 | 618,299 |
 | 1. Owner's investment capital |
|
|
500,000 | 500,000 | 500,000 | 500,000 | 500,000 |
 | 2. Share capital surplus |
|
|
-222 | -222 | -222 | -222 | -222 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
75,537 | 86,136 | 92,469 | 96,804 | 115,258 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
33,388 | 76,894 | 76,894 | 76,894 | 76,894 |
 | - Profit after tax undistributed this period |
|
|
42,148 | 9,242 | 15,575 | 19,910 | 38,364 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1 | 1 | 2,945 | 2,941 | 3,263 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,028,184 | 1,345,443 | 1,420,670 | 1,369,901 | 1,551,830 |
There is no report.
|
|