|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
257,676 | 321,116 | 348,156 | 263,144 | 237,171 |
 | I. Cash and cash equivalents |
|
|
51,312 | 90,426 | 85,137 | 14,846 | 37,644 |
 | 1. Cash |
|
|
51,312 | 90,426 | 85,137 | 14,846 | 37,644 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| 20,000 | 20,000 | 20,000 | 20,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 20,000 | 20,000 | 20,000 | 20,000 |
 | III. Short-term receivables |
|
|
78,861 | 76,428 | 112,741 | 99,582 | 42,335 |
 | 1. Short-term receivables of customers |
|
|
20,544 | 23,117 | 34,210 | 30,293 | 27,252 |
 | 2. Prepayments to suppliers |
|
|
9,132 | 4,168 | 25,372 | 24,297 | 14,223 |
 | 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 |
|
|
55,347 | 55,304 | 63,793 | 55,627 | 12,136 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,161 | -6,161 | -10,635 | -10,635 | -11,275 |
 | IV. Inventories |
|
|
117,314 | 116,734 | 116,386 | 116,591 | 117,531 |
 | 1. Inventories |
|
|
117,314 | 116,734 | 116,386 | 116,591 | 117,531 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
10,189 | 17,528 | 13,893 | 12,124 | 19,661 |
 | 1. Short-term prepaid expenses |
|
|
6,654 | 14,806 | 13,110 | 10,544 | 6,509 |
 | 2. Deductible VAT |
|
|
3,535 | 2,722 | 782 | 1,580 | 13,152 |
 | 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 |
|
|
1,628,239 | 1,630,204 | 1,659,877 | 1,659,952 | 1,790,826 |
 | I. Long-term receivables |
|
|
3,681 | 3,681 | 3,681 | 3,681 | 3,681 |
 | 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 |
|
|
3,681 | 3,681 | 3,681 | 3,681 | 3,681 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
186,267 | 185,555 | 180,229 | 192,368 | 193,050 |
 | 1. Tangible fixed assets |
|
|
186,034 | 185,351 | 180,046 | 192,205 | 192,906 |
 | - Cost |
|
|
623,584 | 628,759 | 629,528 | 647,480 | 654,112 |
 | - Accumulated depreciation |
|
|
-437,550 | -443,408 | -449,482 | -455,276 | -461,206 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
232 | 204 | 184 | 164 | 144 |
 | - Cost |
|
|
1,325 | 1,325 | 1,325 | 1,325 | 1,325 |
 | - Accumulated depreciation |
|
|
-1,092 | -1,120 | -1,141 | -1,161 | -1,181 |
 | III. Real Estate Investments |
|
|
497,816 | 487,024 | 508,929 | 527,608 | 524,822 |
 | - Cost |
|
|
926,347 | 929,431 | 965,591 | 999,342 | 1,011,949 |
 | - Accumulated depreciation |
|
|
-428,530 | -442,407 | -456,662 | -471,733 | -487,127 |
 | IV. Long-term assets in progress |
|
|
315,223 | 350,066 | 355,995 | 319,782 | 377,270 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
315,223 | 350,066 | 355,995 | 319,782 | 377,270 |
 | IV. Long-term financial investments |
|
|
411,796 | 391,796 | 391,796 | 391,796 | 398,046 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
104,500 | 104,500 | 104,500 | 104,500 | 104,500 |
 | 3. Other investments in equity instruments |
|
|
287,296 | 287,296 | 287,296 | 287,296 | 293,546 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
20,000 | | | | |
 | V. Total other long-term assets |
|
|
213,457 | 212,082 | 219,246 | 224,716 | 293,957 |
 | 1. Long-term prepaid expenses |
|
|
209,673 | 208,356 | 208,276 | 213,818 | 283,137 |
 | 2. Deferred income tax assets |
|
|
3,784 | 3,725 | 10,971 | 10,898 | 10,820 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,885,915 | 1,951,320 | 2,008,033 | 1,923,096 | 2,027,998 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,254,332 | 1,294,782 | 1,405,581 | 1,287,898 | 1,345,562 |
 | I. Current liabilities |
|
|
203,730 | 261,578 | 348,744 | 254,256 | 244,873 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
78,873 | 75,562 | 73,059 | 70,599 | 73,223 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
18,509 | 45,271 | 32,129 | 21,649 | 35,688 |
 | 4. Advances from customers |
|
|
2,500 | 794 | 2,576 | 2,480 | 3,285 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,377 | 16,924 | 23,888 | 26,376 | 3,643 |
 | 6. Payables to employees |
|
|
4,629 | 2,455 | 4,871 | 5,154 | 11,109 |
 | 7. Short-term accrued expenses |
|
|
44,029 | 44,488 | 45,331 | 44,360 | 45,429 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
25,627 | 58,389 | 48,665 | 37,259 | 31,164 |
 | 11. Other short-term payables |
|
|
6,707 | 3,504 | 93,828 | 24,484 | 22,527 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
19,480 | 14,192 | 24,398 | 21,895 | 18,804 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,050,601 | 1,033,203 | 1,056,836 | 1,033,643 | 1,100,689 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
9,357 | 9,065 | 8,789 | 8,519 | 8,249 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
291,312 | 296,829 | 295,154 | 302,229 | 306,386 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
130,517 | 114,301 | 146,292 | 122,700 | 136,293 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
619,415 | 613,008 | 606,602 | 600,195 | 649,760 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
631,584 | 656,538 | 602,452 | 635,197 | 682,436 |
 | I. ShareHolder's equity |
|
|
631,584 | 656,538 | 602,452 | 635,197 | 682,436 |
 | 1. Owner's investment capital |
|
|
291,148 | 291,148 | 291,148 | 291,148 | 291,148 |
 | 2. Share capital surplus |
|
|
5,486 | 5,486 | 5,486 | 5,486 | 5,486 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-22,324 | -22,324 | -22,324 | -22,324 | -22,324 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
84,381 | 84,381 | 94,838 | 94,838 | 94,838 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
272,892 | 297,847 | 233,303 | 266,049 | 313,287 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
168,320 | 271,418 | 172,643 | 172,643 | 172,643 |
 | - Profit after tax undistributed this period |
|
|
104,572 | 26,428 | 60,660 | 93,405 | 140,644 |
 | 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 |
|
|
1,885,915 | 1,951,320 | 2,008,033 | 1,923,096 | 2,027,998 |
There is no report.
|
|