|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
473,983 | 640,955 | 914,168 | 1,000,880 | 782,990 |
 | I. Cash and cash equivalents |
|
|
4,312 | 5,264 | 11,591 | 11,306 | 13,303 |
 | 1. Cash |
|
|
4,312 | 5,264 | 11,591 | 11,306 | 13,303 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
336,262 | 394,633 | 567,062 | 631,148 | 474,145 |
 | 1. Trading securities |
|
|
24,636 | 24,636 | 24,636 | 24,636 | 24,636 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
311,626 | 369,996 | 542,425 | 606,511 | 449,509 |
 | III. Short-term receivables |
|
|
95,279 | 155,250 | 178,632 | 270,056 | 196,849 |
 | 1. Short-term receivables of customers |
|
|
157,005 | 119,918 | 150,353 | 209,891 | 154,359 |
 | 2. Prepayments to suppliers |
|
|
249,469 | 26,637 | 13,254 | 34,639 | 20,791 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
450 | | | | |
 | 6. Other short-term receivables |
|
|
173,644 | 167,029 | 173,359 | 183,860 | 180,032 |
 | 7. Provision for doubtful short-term receivables |
|
|
-485,288 | -158,334 | -158,334 | -158,334 | -158,334 |
 | IV. Inventories |
|
|
33,290 | 81,283 | 152,360 | 70,055 | 67,779 |
 | 1. Inventories |
|
|
33,290 | 81,283 | 152,360 | 70,055 | 67,779 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,839 | 4,527 | 4,524 | 18,315 | 30,914 |
 | 1. Short-term prepaid expenses |
|
|
313 | 122 | 216 | 300 | 267 |
 | 2. Deductible VAT |
|
|
4,113 | 3,991 | 3,895 | 17,875 | 30,383 |
 | 3. Taxes and the State Receivables |
|
|
413 | 413 | 413 | 140 | 264 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
302,410 | 227,501 | 220,755 | 222,261 | 203,914 |
 | I. Long-term receivables |
|
|
99,834 | 19,834 | 19,834 | 19,834 | 100 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
19,734 | 19,734 | 19,734 | 19,734 | |
 | 5. Other long-term receivables |
|
|
80,100 | 100 | 100 | 100 | 100 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,027 | 5,070 | 4,990 | 5,390 | 5,293 |
 | 1. Tangible fixed assets |
|
|
875 | 1,918 | 1,838 | 2,238 | 2,141 |
 | - Cost |
|
|
3,323 | 4,414 | 4,333 | 4,823 | 4,823 |
 | - Accumulated depreciation |
|
|
-2,448 | -2,496 | -2,495 | -2,585 | -2,682 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,152 | 3,152 | 3,152 | 3,152 | 3,152 |
 | - Cost |
|
|
3,152 | 3,152 | 3,152 | 3,152 | 3,152 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
106,555 | 105,800 | 105,045 | 104,290 | 103,536 |
 | - Cost |
|
|
150,100 | 150,100 | 150,100 | 150,100 | 150,100 |
 | - Accumulated depreciation |
|
|
-43,546 | -44,300 | -45,055 | -45,810 | -46,565 |
 | IV. Long-term assets in progress |
|
|
| | | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | | | |
 | IV. Long-term financial investments |
|
|
90,665 | 95,566 | 89,521 | 91,439 | 93,035 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
90,665 | 95,566 | 89,521 | 91,439 | 93,035 |
 | 3. Other investments in equity instruments |
|
|
1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,200 | -1,200 | -1,200 | -1,200 | -1,200 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,329 | 1,231 | 1,365 | 1,307 | 1,950 |
 | 1. Long-term prepaid expenses |
|
|
1,329 | 1,231 | 1,365 | 1,307 | 1,950 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
776,393 | 868,456 | 1,134,924 | 1,223,141 | 986,904 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
745,384 | 828,174 | 1,100,397 | 1,176,349 | 935,823 |
 | I. Current liabilities |
|
|
455,515 | 636,333 | 905,595 | 979,626 | 740,711 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
332,113 | 505,516 | 715,094 | 842,823 | 598,019 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,030 | 22,199 | 72,310 | 22,347 | 34,194 |
 | 4. Advances from customers |
|
|
4,341 | 6,916 | 7,399 | 5,901 | 15,491 |
 | 5. Taxes and other payables to the State Budget |
|
|
29 | 29 | 1,247 | 1,646 | |
 | 6. Payables to employees |
|
|
3,096 | 1,072 | 1,145 | 1,252 | 3,817 |
 | 7. Short-term accrued expenses |
|
|
177 | 257 | 24 | 32 | 113 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 25 | | |
 | 11. Other short-term payables |
|
|
98,386 | 100,001 | 108,007 | 105,282 | 88,733 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
344 | 344 | 344 | 344 | 344 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
289,868 | 191,840 | 194,801 | 196,722 | 195,113 |
 | 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 |
|
|
92,445 | 12,464 | 12,464 | 12,466 | 12,493 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
188,840 | 170,827 | 173,889 | 174,837 | 174,298 |
 | 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 |
|
|
8,583 | 8,549 | 8,448 | 9,420 | 8,321 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
31,009 | 40,282 | 34,527 | 46,792 | 51,081 |
 | I. ShareHolder's equity |
|
|
31,009 | 40,282 | 34,527 | 46,792 | 51,081 |
 | 1. Owner's investment capital |
|
|
135,393 | 135,393 | 135,393 | 135,393 | 135,393 |
 | 2. Share capital surplus |
|
|
17,148 | 17,148 | 17,148 | 17,148 | 17,148 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
7,262 | 7,262 | 7,262 | 7,262 | 7,262 |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
23,940 | 23,940 | 23,940 | 23,940 | 23,940 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-152,772 | -143,498 | -149,254 | -136,988 | -132,700 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-175,314 | -150,357 | -150,357 | -150,357 | -150,344 |
 | - Profit after tax undistributed this period |
|
|
22,542 | 6,859 | 1,103 | 13,369 | 17,644 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
39 | 39 | 39 | 39 | 39 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
776,393 | 868,456 | 1,134,924 | 1,223,141 | 986,904 |
There is no report.
|
|