|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
174,277 | 168,805 | 217,073 | 190,736 | 189,483 |
 | I. Cash and cash equivalents |
|
|
69,544 | 52,719 | 87,606 | 74,053 | 102,069 |
 | 1. Cash |
|
|
64,544 | 52,719 | 87,606 | 74,053 | 102,069 |
 | 2. Cash equivalents |
|
|
5,000 | | | | |
 | II. Short-term financial investments |
|
|
| | | 156 | 156 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 156 | 156 |
 | III. Short-term receivables |
|
|
18,497 | 39,182 | 66,495 | 62,453 | 21,391 |
 | 1. Short-term receivables of customers |
|
|
20,124 | 41,141 | 52,254 | 55,783 | 25,216 |
 | 2. Prepayments to suppliers |
|
|
4,118 | 4,257 | 20,819 | 13,613 | 3,371 |
 | 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 |
|
|
818 | 836 | 919 | 649 | 554 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,562 | -7,053 | -7,498 | -7,593 | -7,749 |
 | IV. Inventories |
|
|
66,682 | 57,897 | 48,056 | 45,585 | 48,866 |
 | 1. Inventories |
|
|
66,927 | 58,143 | 48,301 | 45,830 | 48,866 |
 | 2. Provision for decline in value of inventories |
|
|
-245 | -245 | -245 | -245 | |
 | V. Other current assets |
|
|
19,555 | 19,007 | 14,917 | 8,490 | 17,001 |
 | 1. Short-term prepaid expenses |
|
|
12,140 | 13,168 | 11,750 | 7,298 | 10,672 |
 | 2. Deductible VAT |
|
|
7,414 | 5,839 | 3,167 | 88 | 5,811 |
 | 3. Taxes and the State Receivables |
|
|
| | | 1,104 | 518 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
390,376 | 407,235 | 413,678 | 451,714 | 522,009 |
 | I. Long-term receivables |
|
|
730 | 730 | 940 | 940 | 940 |
 | 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 |
|
|
730 | 730 | 940 | 940 | 940 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
332,854 | 367,142 | 394,506 | 423,572 | 489,949 |
 | 1. Tangible fixed assets |
|
|
325,200 | 358,319 | 385,059 | 415,115 | 482,662 |
 | - Cost |
|
|
1,067,481 | 1,120,717 | 1,168,587 | 1,220,185 | 1,306,166 |
 | - Accumulated depreciation |
|
|
-742,281 | -762,398 | -783,528 | -805,069 | -823,504 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,654 | 8,823 | 9,447 | 8,457 | 7,287 |
 | - Cost |
|
|
21,009 | 23,355 | 25,304 | 25,741 | 21,800 |
 | - Accumulated depreciation |
|
|
-13,355 | -14,532 | -15,857 | -17,284 | -14,513 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
48,792 | 33,240 | 13,797 | 23,695 | 3,601 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
48,792 | 33,240 | 13,797 | 23,695 | 3,601 |
 | 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 |
|
|
7,999 | 6,123 | 4,434 | 3,508 | 27,519 |
 | 1. Long-term prepaid expenses |
|
|
7,696 | 5,975 | 4,383 | 3,493 | 27,519 |
 | 2. Deferred income tax assets |
|
|
303 | 148 | 51 | 14 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
564,653 | 576,040 | 630,751 | 642,451 | 711,492 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
321,761 | 322,168 | 401,512 | 403,110 | 449,046 |
 | I. Current liabilities |
|
|
287,283 | 285,815 | 360,519 | 353,495 | 359,283 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
12,882 | 9,936 | 36,087 | 67,871 | 71,493 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
106,250 | 89,888 | 94,134 | 27,985 | 107,999 |
 | 4. Advances from customers |
|
|
6,347 | 9,277 | 11,956 | 11,764 | 6,932 |
 | 5. Taxes and other payables to the State Budget |
|
|
114,740 | 146,440 | 159,356 | 107,619 | 114,292 |
 | 6. Payables to employees |
|
|
27,334 | 11,845 | 20,356 | 24,247 | 30,708 |
 | 7. Short-term accrued expenses |
|
|
1,094 | 4,756 | 3,413 | 78,103 | 7,285 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
9,788 | 9,905 | 18,882 | 20,528 | 9,499 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
8,848 | 3,769 | 16,336 | 15,378 | 11,075 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
34,479 | 36,353 | 40,992 | 49,615 | 89,763 |
 | 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 |
|
|
34,479 | 36,353 | 40,992 | 49,615 | 89,763 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
242,892 | 253,872 | 229,239 | 239,341 | 262,446 |
 | I. ShareHolder's equity |
|
|
242,892 | 253,872 | 229,239 | 239,341 | 262,446 |
 | 1. Owner's investment capital |
|
|
85,000 | 85,000 | 85,000 | 85,000 | 85,000 |
 | 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 |
|
|
52,373 | 52,373 | 69,198 | 69,198 | 69,198 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
105,518 | 116,498 | 75,041 | 85,143 | 108,248 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
50,002 | 105,036 | 48,338 | 47,849 | 47,852 |
 | - Profit after tax undistributed this period |
|
|
55,516 | 11,463 | 26,704 | 37,293 | 60,396 |
 | 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 |
|
|
564,653 | 576,040 | 630,751 | 642,451 | 711,492 |
There is no report.
|
|