|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
768,527 | 1,125,541 | 1,066,801 | 1,086,538 | 1,157,595 |
 | I. Cash and cash equivalents |
|
|
36,103 | 17,220 | 31,113 | 4,227 | 27,570 |
 | 1. Cash |
|
|
36,103 | 17,220 | 31,113 | 4,227 | 27,570 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
62,138 | 123,406 | 127,066 | 127,296 | 126,146 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
62,138 | 123,406 | 127,066 | 127,296 | 126,146 |
 | III. Short-term receivables |
|
|
273,092 | 589,126 | 509,432 | 567,466 | 560,334 |
 | 1. Short-term receivables of customers |
|
|
115,165 | 164,581 | 162,436 | 243,767 | 294,894 |
 | 2. Prepayments to suppliers |
|
|
85,373 | 134,728 | 97,773 | 70,917 | 17,056 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
59,618 | 267,132 | 221,640 | 210,738 | 199,532 |
 | 6. Other short-term receivables |
|
|
12,936 | 22,686 | 27,582 | 42,043 | 49,251 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | -399 |
 | IV. Inventories |
|
|
378,824 | 377,255 | 375,785 | 361,124 | 407,878 |
 | 1. Inventories |
|
|
378,824 | 377,255 | 375,785 | 361,124 | 407,878 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
18,370 | 18,534 | 23,404 | 26,425 | 35,667 |
 | 1. Short-term prepaid expenses |
|
|
2,583 | 1,811 | 5,447 | 4,650 | 3,866 |
 | 2. Deductible VAT |
|
|
15,732 | 16,669 | 17,902 | 21,720 | 31,745 |
 | 3. Taxes and the State Receivables |
|
|
55 | 55 | 55 | 55 | 55 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
573,186 | 583,891 | 693,083 | 768,504 | 825,490 |
 | I. Long-term receivables |
|
|
9,228 | 10,001 | 30,518 | 33,469 | 32,485 |
 | 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 |
|
|
9,228 | 10,001 | 30,518 | 33,469 | 32,485 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
243,109 | 241,451 | 479,443 | 642,562 | 699,287 |
 | 1. Tangible fixed assets |
|
|
141,041 | 136,606 | 294,410 | 422,302 | 481,282 |
 | - Cost |
|
|
273,474 | 271,916 | 432,702 | 565,358 | 631,053 |
 | - Accumulated depreciation |
|
|
-132,433 | -135,310 | -138,293 | -143,056 | -149,771 |
 | 2. Fixed assets of financial leasing |
|
|
11,562 | 14,639 | 95,127 | 130,653 | 128,654 |
 | - Cost |
|
|
14,417 | 18,064 | 99,596 | 137,120 | 137,120 |
 | - Accumulated depreciation |
|
|
-2,856 | -3,425 | -4,469 | -6,466 | -8,466 |
 | 3. Intangible fixed assets |
|
|
90,506 | 90,206 | 89,907 | 89,607 | 89,351 |
 | - Cost |
|
|
102,282 | 102,282 | 102,282 | 102,282 | 102,327 |
 | - Accumulated depreciation |
|
|
-11,776 | -12,076 | -12,375 | -12,675 | -12,976 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
236,851 | 249,155 | 101,030 | 11,054 | 11,237 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
236,851 | 249,155 | 101,030 | 11,054 | 11,237 |
 | IV. Long-term financial investments |
|
|
30,826 | 30,826 | 30,826 | 31,026 | 31,326 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
30,826 | 30,826 | 30,826 | 31,026 | 31,326 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
52,758 | 52,056 | 50,877 | 50,016 | 50,791 |
 | 1. Long-term prepaid expenses |
|
|
52,758 | 51,942 | 50,875 | 49,855 | 50,402 |
 | 2. Deferred income tax assets |
|
|
| 115 | 2 | 161 | 389 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
415 | 402 | 390 | 377 | 365 |
 | TOTAL ASSETS |
|
|
1,341,713 | 1,709,432 | 1,759,884 | 1,855,041 | 1,983,085 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
979,132 | 1,080,359 | 1,128,977 | 1,242,965 | 1,356,908 |
 | I. Current liabilities |
|
|
760,872 | 930,502 | 943,777 | 1,026,047 | 1,125,035 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
676,776 | 832,146 | 851,621 | 885,022 | 954,105 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
54,211 | 66,233 | 46,395 | 96,192 | 117,092 |
 | 4. Advances from customers |
|
|
2,648 | 4,667 | 2,957 | 4,636 | 6,708 |
 | 5. Taxes and other payables to the State Budget |
|
|
16,897 | 16,669 | 24,422 | 24,202 | 33,804 |
 | 6. Payables to employees |
|
|
6,326 | 6,227 | 7,319 | 7,157 | 8,097 |
 | 7. Short-term accrued expenses |
|
|
| 100 | 82 | 1,160 | 185 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 5,557 | 2,951 | |
 | 11. Other short-term payables |
|
|
4,014 | 4,461 | 5,424 | 4,727 | 5,043 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
218,260 | 149,857 | 185,200 | 216,918 | 231,874 |
 | 1. Long-term payables to sellers |
|
|
31,274 | 22,908 | 10,098 | 18,149 | 22,143 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
58,740 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
128,156 | 126,949 | 175,102 | 198,769 | 209,731 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
90 | | | | |
 | 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 |
|
|
362,581 | 629,073 | 630,907 | 612,076 | 626,176 |
 | I. ShareHolder's equity |
|
|
362,581 | 629,073 | 630,907 | 612,076 | 626,176 |
 | 1. Owner's investment capital |
|
|
234,852 | 434,727 | 434,727 | 434,727 | 434,727 |
 | 2. Share capital surplus |
|
|
46,429 | 106,117 | 106,117 | 106,117 | 106,117 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-10 | -10 | -10 | -10 | -10 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,011 | 5,011 | 5,011 | 5,011 | 5,011 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
32,748 | 39,751 | 42,669 | 23,121 | 36,155 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,389 | 32,748 | 31,807 | 3,550 | 3,550 |
 | - Profit after tax undistributed this period |
|
|
31,359 | 7,003 | 10,862 | 19,570 | 32,605 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
43,551 | 43,477 | 42,392 | 43,110 | 44,176 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,341,713 | 1,709,432 | 1,759,884 | 1,855,041 | 1,983,085 |
There is no report.
|
|