|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
880,497 | 904,183 | 892,054 | 935,857 | 919,328 |
 | I. Cash and cash equivalents |
|
|
85,397 | 53,918 | 59,926 | 52,693 | 83,829 |
 | 1. Cash |
|
|
69,397 | 53,918 | 59,926 | 52,693 | 83,829 |
 | 2. Cash equivalents |
|
|
16,000 | | | | |
 | II. Short-term financial investments |
|
|
26,200 | 42,200 | 26,200 | 26,200 | 26,200 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
26,200 | 42,200 | 26,200 | 26,200 | 26,200 |
 | III. Short-term receivables |
|
|
320,326 | 350,779 | 345,328 | 392,620 | 333,176 |
 | 1. Short-term receivables of customers |
|
|
286,057 | 318,488 | 305,824 | 353,581 | 283,958 |
 | 2. Prepayments to suppliers |
|
|
5,799 | 3,488 | 5,206 | 7,749 | 13,708 |
 | 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 |
|
|
29,668 | 30,001 | 35,496 | 32,488 | 37,265 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,198 | -1,198 | -1,198 | -1,198 | -1,755 |
 | IV. Inventories |
|
|
438,575 | 448,390 | 452,206 | 457,582 | 468,152 |
 | 1. Inventories |
|
|
438,575 | 448,390 | 452,206 | 457,582 | 468,152 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
9,999 | 8,896 | 8,395 | 6,762 | 7,971 |
 | 1. Short-term prepaid expenses |
|
|
3,559 | 2,824 | 2,712 | 1,735 | 3,113 |
 | 2. Deductible VAT |
|
|
6,309 | 5,916 | 5,629 | 4,792 | 4,830 |
 | 3. Taxes and the State Receivables |
|
|
132 | 156 | 53 | 235 | 27 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
181,871 | 179,800 | 194,853 | 193,931 | 194,265 |
 | I. Long-term receivables |
|
|
196 | 220 | 20,220 | 23,220 | 23,220 |
 | 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 |
|
|
196 | 220 | 20,220 | 23,220 | 23,220 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
139,029 | 136,210 | 131,665 | 127,149 | 126,256 |
 | 1. Tangible fixed assets |
|
|
99,245 | 96,779 | 92,586 | 88,422 | 87,882 |
 | - Cost |
|
|
243,747 | 245,679 | 245,828 | 245,828 | 249,117 |
 | - Accumulated depreciation |
|
|
-144,502 | -148,900 | -153,242 | -157,406 | -161,234 |
 | 2. Fixed assets of financial leasing |
|
|
509 | 455 | 400 | 345 | 291 |
 | - Cost |
|
|
1,091 | 1,091 | 1,091 | 1,091 | 1,091 |
 | - Accumulated depreciation |
|
|
-582 | -636 | -691 | -745 | -800 |
 | 3. Intangible fixed assets |
|
|
39,275 | 38,977 | 38,679 | 38,381 | 38,083 |
 | - Cost |
|
|
55,124 | 55,124 | 55,124 | 55,124 | 55,124 |
 | - Accumulated depreciation |
|
|
-15,849 | -16,147 | -16,445 | -16,743 | -17,041 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
31,049 | 31,140 | 31,049 | 31,049 | 32,195 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
31,049 | 31,140 | 31,049 | 31,049 | 32,195 |
 | IV. Long-term financial investments |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | 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 |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | V. Total other long-term assets |
|
|
1,596 | 2,229 | 1,918 | 2,513 | 2,593 |
 | 1. Long-term prepaid expenses |
|
|
823 | 1,353 | 558 | 1,057 | 1,030 |
 | 2. Deferred income tax assets |
|
|
774 | 876 | 1,361 | 1,456 | 1,563 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,062,368 | 1,083,983 | 1,086,908 | 1,129,788 | 1,113,592 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
635,639 | 653,812 | 651,273 | 691,441 | 671,548 |
 | I. Current liabilities |
|
|
634,895 | 653,538 | 650,643 | 690,880 | 671,023 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
572,407 | 570,334 | 584,376 | 571,209 | 595,769 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
42,063 | 65,873 | 49,960 | 102,411 | 54,247 |
 | 4. Advances from customers |
|
|
4,562 | 3,230 | 2,636 | 4,621 | 3,676 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,597 | 1,276 | 2,224 | 2,618 | 3,832 |
 | 6. Payables to employees |
|
|
5,156 | 4,242 | 4,400 | 2,716 | 5,564 |
 | 7. Short-term accrued expenses |
|
|
6,160 | 5,145 | 4,059 | 4,245 | 4,907 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
668 | 1,156 | 705 | 780 | 748 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
2,282 | 2,282 | 2,282 | 2,282 | 2,282 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
744 | 274 | 630 | 561 | 525 |
 | 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 |
|
|
235 | 224 | 230 | 215 | 234 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
509 | 455 | 400 | 345 | 291 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| -404 | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
426,729 | 430,171 | 435,634 | 438,347 | 442,044 |
 | I. ShareHolder's equity |
|
|
426,729 | 430,171 | 435,634 | 438,347 | 442,044 |
 | 1. Owner's investment capital |
|
|
334,467 | 334,467 | 334,467 | 334,467 | 351,186 |
 | 2. Share capital surplus |
|
|
-250 | -250 | -250 | -250 | -250 |
 | 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 |
|
|
13,687 | 13,687 | 13,687 | 13,687 | 13,687 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
78,826 | 82,267 | 87,731 | 90,444 | 77,421 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
64,891 | 78,387 | 78,387 | 78,111 | 61,391 |
 | - Profit after tax undistributed this period |
|
|
13,935 | 3,880 | 9,344 | 12,333 | 16,030 |
 | 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 |
|
|
1,062,368 | 1,083,983 | 1,086,908 | 1,129,788 | 1,113,592 |
There is no report.
|
|