|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
927,391 | 1,082,716 | 1,452,861 | 1,639,251 | 1,186,439 |
 | I. Cash and cash equivalents |
|
|
4,279 | 4,131 | 6,487 | 3,168 | 11,096 |
 | 1. Cash |
|
|
4,279 | 4,131 | 6,487 | 3,168 | 11,096 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
395,864 | 68,100 | 65,027 | 8,549 | 358,720 |
 | 1. Short-term receivables of customers |
|
|
387,858 | 67,578 | 63,688 | 2,725 | 335,091 |
 | 2. Prepayments to suppliers |
|
|
7,529 | 798 | 1,695 | 6,335 | 23,284 |
 | 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 |
|
|
3,409 | 2,657 | 2,566 | 2,391 | 3,198 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,933 | -2,933 | -2,923 | -2,903 | -2,853 |
 | IV. Inventories |
|
|
465,343 | 788,862 | 1,176,964 | 1,505,297 | 735,910 |
 | 1. Inventories |
|
|
465,343 | 788,862 | 1,194,678 | 1,506,614 | 735,910 |
 | 2. Provision for decline in value of inventories |
|
|
| | -17,714 | -1,316 | |
 | V. Other current assets |
|
|
61,905 | 221,623 | 204,384 | 122,237 | 80,714 |
 | 1. Short-term prepaid expenses |
|
|
61,905 | 183,307 | 159,691 | 68,280 | 67,019 |
 | 2. Deductible VAT |
|
|
| 25,546 | 31,926 | 41,159 | |
 | 3. Taxes and the State Receivables |
|
|
| 12,769 | 12,768 | 12,798 | 13,695 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
792,696 | 810,281 | 774,942 | 753,314 | 659,690 |
 | I. Long-term receivables |
|
|
97,310 | 98,251 | 98,936 | 99,629 | 112,207 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 112,207 |
 | 5. Other long-term receivables |
|
|
97,310 | 98,251 | 98,936 | 99,629 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
581,572 | 605,359 | 568,786 | 543,948 | 452,657 |
 | 1. Tangible fixed assets |
|
|
577,710 | 605,359 | 568,786 | 543,948 | 452,657 |
 | - Cost |
|
|
2,511,336 | 2,574,287 | 2,577,323 | 2,593,027 | 2,479,724 |
 | - Accumulated depreciation |
|
|
-1,933,626 | -1,968,929 | -2,008,538 | -2,049,079 | -2,027,066 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,862 | | | | |
 | - Cost |
|
|
789,427 | 789,427 | 789,427 | 789,427 | 791,903 |
 | - Accumulated depreciation |
|
|
-785,565 | -789,427 | -789,427 | -789,427 | -791,903 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,447 | 1,499 | 3,262 | 7,007 | 1,583 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,447 | 1,499 | 3,262 | 7,007 | 1,583 |
 | 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 |
|
|
109,368 | 105,173 | 103,958 | 102,730 | 93,242 |
 | 1. Long-term prepaid expenses |
|
|
44,770 | 40,575 | 39,359 | 38,132 | 38,758 |
 | 2. Deferred income tax assets |
|
|
64,598 | 64,598 | 64,598 | 64,598 | 54,483 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,720,087 | 1,892,997 | 2,227,803 | 2,392,565 | 1,846,129 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,320,990 | 1,577,034 | 1,899,338 | 2,053,682 | 1,456,290 |
 | I. Current liabilities |
|
|
1,110,396 | 1,273,385 | 1,680,231 | 1,844,703 | 1,252,607 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
178,553 | 255,597 | 336,671 | 709,356 | 258,132 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
667,434 | 583,107 | 981,417 | 840,286 | 718,697 |
 | 4. Advances from customers |
|
|
33 | 46 | 61 | 99,711 | 47 |
 | 5. Taxes and other payables to the State Budget |
|
|
62,069 | 76,140 | 67,086 | 28,790 | 195,749 |
 | 6. Payables to employees |
|
|
59,858 | 28,091 | 26,699 | 21,702 | 67,560 |
 | 7. Short-term accrued expenses |
|
|
29 | 299,106 | 223,762 | 85,785 | 34 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
118,518 | 4,303 | 4,626 | 4,374 | 2,800 |
 | 12. Provision for short term payables |
|
|
| 18,750 | 24,618 | 42,504 | |
 | 13. Bonus and welfare fund |
|
|
23,902 | 8,244 | 15,291 | 12,195 | 9,587 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
210,594 | 303,649 | 219,107 | 208,979 | 203,683 |
 | 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 |
|
|
210,594 | 303,649 | 219,107 | 208,979 | 203,683 |
 | 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 |
|
|
399,097 | 315,962 | 328,466 | 338,883 | 389,839 |
 | I. ShareHolder's equity |
|
|
399,097 | 315,962 | 328,466 | 338,883 | 389,839 |
 | 1. Owner's investment capital |
|
|
245,691 | 245,691 | 245,691 | 245,691 | 245,691 |
 | 2. Share capital surplus |
|
|
-47 | -47 | -47 | -47 | -47 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
569 | 569 | 569 | 569 | 569 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
38,570 | 38,570 | 38,570 | 38,570 | 38,570 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
114,315 | 31,180 | 43,683 | 54,100 | 105,057 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
61,386 | 83,807 | 64,598 | 64,598 | 64,598 |
 | - Profit after tax undistributed this period |
|
|
52,928 | -52,627 | -20,915 | -10,498 | 40,458 |
 | 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 |
|
|
1,720,087 | 1,892,997 | 2,227,803 | 2,392,565 | 1,846,129 |
There is no report.
|
|