|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
286,726 | 329,560 | 354,386 | 372,809 | 259,487 |
 | I. Cash and cash equivalents |
|
|
21,456 | 55,900 | 82,842 | 147,683 | 30,671 |
 | 1. Cash |
|
|
21,456 | 55,900 | 52,842 | 42,361 | 30,671 |
 | 2. Cash equivalents |
|
|
| | 30,000 | 105,323 | |
 | II. Short-term financial investments |
|
|
85,000 | 70,000 | 65,000 | 40,000 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
85,000 | 70,000 | 65,000 | 40,000 | |
 | III. Short-term receivables |
|
|
82,456 | 76,544 | 92,035 | 90,833 | 121,615 |
 | 1. Short-term receivables of customers |
|
|
68,039 | 63,296 | 74,864 | 72,325 | 95,920 |
 | 2. Prepayments to suppliers |
|
|
12,530 | 12,410 | 16,551 | 17,884 | 25,456 |
 | 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 |
|
|
2,331 | 1,282 | 1,064 | 1,068 | 682 |
 | 7. Provision for doubtful short-term receivables |
|
|
-444 | -444 | -444 | -444 | -444 |
 | IV. Inventories |
|
|
89,450 | 112,886 | 103,725 | 84,037 | 90,155 |
 | 1. Inventories |
|
|
90,914 | 115,186 | 105,742 | 86,054 | 92,792 |
 | 2. Provision for decline in value of inventories |
|
|
-1,464 | -2,300 | -2,017 | -2,017 | -2,637 |
 | V. Other current assets |
|
|
8,365 | 14,230 | 10,784 | 10,256 | 17,046 |
 | 1. Short-term prepaid expenses |
|
|
216 | 2,595 | 1,910 | 1,598 | 2,611 |
 | 2. Deductible VAT |
|
|
8,149 | 11,634 | 8,874 | 8,659 | 14,435 |
 | 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 |
|
|
164,463 | 168,968 | 170,051 | 187,404 | 375,749 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
146,449 | 147,669 | 152,352 | 158,440 | 308,841 |
 | 1. Tangible fixed assets |
|
|
146,038 | 147,286 | 151,995 | 158,109 | 162,730 |
 | - Cost |
|
|
295,914 | 301,059 | 311,263 | 321,814 | 332,254 |
 | - Accumulated depreciation |
|
|
-149,876 | -153,774 | -159,268 | -163,705 | -169,524 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
410 | 384 | 357 | 330 | 146,111 |
 | - Cost |
|
|
533 | 533 | 533 | 533 | 146,341 |
 | - Accumulated depreciation |
|
|
-122 | -149 | -176 | -202 | -230 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
3,967 | 3,662 | 1,308 | 10,177 | 43,686 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,967 | 3,662 | 1,308 | 10,177 | 43,686 |
 | 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 |
|
|
14,047 | 17,637 | 16,391 | 18,788 | 23,222 |
 | 1. Long-term prepaid expenses |
|
|
10,727 | 13,950 | 13,357 | 15,342 | 16,657 |
 | 2. Deferred income tax assets |
|
|
3,320 | 3,687 | 3,034 | 3,446 | 4,737 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | 1,828 |
 | TOTAL ASSETS |
|
|
451,189 | 498,528 | 524,437 | 560,213 | 635,236 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
104,925 | 125,065 | 120,421 | 123,401 | 142,566 |
 | I. Current liabilities |
|
|
81,852 | 104,091 | 101,224 | 106,955 | 117,639 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
20,326 | 43,836 | 33,600 | 34,188 | 13,067 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
18,216 | 21,838 | 13,662 | 11,691 | 30,712 |
 | 4. Advances from customers |
|
|
6,278 | 7,365 | 5,923 | 6,559 | 7,386 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,461 | 7,290 | 12,267 | 19,907 | 27,309 |
 | 6. Payables to employees |
|
|
28,313 | 18,912 | 27,518 | 27,272 | 31,236 |
 | 7. Short-term accrued expenses |
|
|
1,510 | 1,790 | 1,593 | 946 | 1,699 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
2,036 | 1,967 | 1,975 | 2,019 | 2,082 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,712 | 1,093 | 4,686 | 4,374 | 4,147 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
23,073 | 20,974 | 19,197 | 16,446 | 24,927 |
 | 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 |
|
|
14,310 | 14,310 | 14,204 | 14,204 | 19,604 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
8,764 | 6,665 | 4,993 | 2,242 | 5,323 |
 | B. OWNER'S EQUITY |
|
|
346,264 | 373,463 | 404,016 | 436,812 | 492,670 |
 | I. ShareHolder's equity |
|
|
346,264 | 373,463 | 404,016 | 436,812 | 492,670 |
 | 1. Owner's investment capital |
|
|
71,476 | 71,476 | 71,476 | 71,476 | 71,476 |
 | 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 |
|
|
15,963 | 15,963 | 15,963 | 15,963 | 15,963 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
258,825 | 286,024 | 316,577 | 349,374 | 376,151 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
158,521 | 258,720 | 254,920 | 254,920 | 247,772 |
 | - Profit after tax undistributed this period |
|
|
100,304 | 27,304 | 61,657 | 94,454 | 128,379 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | 29,080 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
451,189 | 498,528 | 524,437 | 560,213 | 635,236 |
There is no report.
|
|