|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,464,044 | 3,258,281 | 2,713,982 | 2,290,723 | 2,376,976 |
 | I. Cash and cash equivalents |
|
|
102,127 | 83,489 | 97,071 | 37,498 | 20,864 |
 | 1. Cash |
|
|
23,785 | 17,501 | 69,661 | 20,154 | 20,280 |
 | 2. Cash equivalents |
|
|
78,342 | 65,989 | 27,410 | 17,344 | 584 |
 | II. Short-term financial investments |
|
|
78,935 | 58,201 | 70,386 | 73,160 | 52,215 |
 | 1. Trading securities |
|
|
46,706 | 38,678 | 38,477 | 44,189 | 45,261 |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,504 | -5,748 | -3,820 | -7,064 | -13,176 |
 | 3. Investments holding until maturity |
|
|
37,734 | 25,271 | 35,729 | 36,035 | 20,129 |
 | III. Short-term receivables |
|
|
594,142 | 691,469 | 425,137 | 422,107 | 421,553 |
 | 1. Short-term receivables of customers |
|
|
726,970 | 699,787 | 555,361 | 460,001 | 532,105 |
 | 2. Prepayments to suppliers |
|
|
36,475 | 131,237 | 39,544 | 132,869 | 59,961 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,000 | 800 | 600 | 400 | |
 | 6. Other short-term receivables |
|
|
13,285 | 43,233 | 13,221 | 12,424 | 13,689 |
 | 7. Provision for doubtful short-term receivables |
|
|
-183,588 | -183,588 | -183,588 | -183,588 | -184,203 |
 | IV. Inventories |
|
|
2,573,015 | 2,323,880 | 2,044,777 | 1,705,041 | 1,814,974 |
 | 1. Inventories |
|
|
2,692,564 | 2,390,308 | 2,092,821 | 1,744,738 | 1,837,091 |
 | 2. Provision for decline in value of inventories |
|
|
-119,550 | -66,429 | -48,044 | -39,698 | -22,117 |
 | V. Other current assets |
|
|
115,826 | 101,242 | 76,610 | 52,918 | 67,370 |
 | 1. Short-term prepaid expenses |
|
|
127 | 179 | 178 | 206 | 205 |
 | 2. Deductible VAT |
|
|
113,139 | 99,037 | 74,406 | 50,684 | 65,139 |
 | 3. Taxes and the State Receivables |
|
|
2,559 | 2,025 | 2,027 | 2,029 | 2,026 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
467,692 | 460,327 | 454,303 | 448,702 | 471,049 |
 | I. Long-term receivables |
|
|
14,362 | 14,366 | 15,144 | 14,500 | 14,504 |
 | 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 |
|
|
14,362 | 14,366 | 15,144 | 14,500 | 14,504 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
320,369 | 313,232 | 306,600 | 301,921 | 306,573 |
 | 1. Tangible fixed assets |
|
|
221,276 | 216,146 | 211,521 | 210,842 | 216,078 |
 | - Cost |
|
|
429,517 | 429,194 | 429,706 | 450,821 | 461,846 |
 | - Accumulated depreciation |
|
|
-208,241 | -213,048 | -218,185 | -239,979 | -245,768 |
 | 2. Fixed assets of financial leasing |
|
|
6,223 | 4,813 | 3,403 | | |
 | - Cost |
|
|
18,441 | 18,441 | 18,441 | | |
 | - Accumulated depreciation |
|
|
-12,218 | -13,628 | -15,038 | | |
 | 3. Intangible fixed assets |
|
|
92,871 | 92,273 | 91,676 | 91,079 | 90,496 |
 | - Cost |
|
|
139,902 | 139,902 | 139,902 | 139,902 | 139,902 |
 | - Accumulated depreciation |
|
|
-47,031 | -47,628 | -48,225 | -48,823 | -49,406 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
17,157 | 17,350 | 17,432 | 17,528 | 11,488 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
17,157 | 17,350 | 17,432 | 17,528 | 11,488 |
 | IV. Long-term financial investments |
|
|
110,364 | 110,622 | 110,916 | 111,163 | 135,369 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
110,364 | 110,622 | 110,916 | 111,163 | 110,995 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 24,374 |
 | V. Total other long-term assets |
|
|
5,441 | 4,757 | 4,210 | 3,590 | 3,114 |
 | 1. Long-term prepaid expenses |
|
|
5,441 | 4,757 | 4,210 | 3,590 | 3,114 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,931,736 | 3,718,608 | 3,168,285 | 2,739,425 | 2,848,024 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,673,590 | 2,457,482 | 1,901,843 | 1,465,448 | 1,584,244 |
 | I. Current liabilities |
|
|
2,648,122 | 2,432,016 | 1,876,437 | 1,440,046 | 1,559,226 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,038,429 | 1,785,940 | 1,363,511 | 1,065,418 | 1,268,942 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
389,312 | 503,498 | 469,602 | 297,504 | 235,784 |
 | 4. Advances from customers |
|
|
12,773 | 3,333 | 2,439 | 6,336 | 1,269 |
 | 5. Taxes and other payables to the State Budget |
|
|
931 | 100 | 5,345 | 10,789 | 132 |
 | 6. Payables to employees |
|
|
3,242 | 1,886 | 1,989 | 2,008 | 1,993 |
 | 7. Short-term accrued expenses |
|
|
5,206 | 1,764 | 3,208 | 875 | 3,956 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,642 | 2,601 | 1,880 | 495 | 478 |
 | 11. Other short-term payables |
|
|
183,324 | 121,694 | 17,267 | 45,425 | 35,475 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
11,262 | 11,201 | 11,197 | 11,197 | 11,197 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
25,468 | 25,466 | 25,406 | 25,402 | 25,018 |
 | 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 |
|
|
1,375 | 1,374 | 1,967 | 1,963 | 1,665 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
24,092 | 24,092 | 23,439 | 23,439 | 23,353 |
 | 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 |
|
|
1,258,147 | 1,261,126 | 1,266,442 | 1,273,978 | 1,263,781 |
 | I. ShareHolder's equity |
|
|
1,258,147 | 1,261,126 | 1,266,442 | 1,273,978 | 1,263,781 |
 | 1. Owner's investment capital |
|
|
1,123,200 | 1,123,200 | 1,123,200 | 1,123,200 | 1,123,200 |
 | 2. Share capital surplus |
|
|
46,662 | 46,662 | 46,662 | 46,662 | 46,662 |
 | 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 |
|
|
68,652 | 68,652 | 68,652 | 68,652 | 68,652 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
27,209 | 27,209 | 27,209 | 27,209 | 27,209 |
 | 11. After tax undistributed profit |
|
|
-22,708 | -19,873 | -14,904 | -8,277 | -17,671 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
563,229 | -22,708 | -22,708 | -22,708 | -22,777 |
 | - Profit after tax undistributed this period |
|
|
-585,937 | 2,835 | 7,803 | 14,431 | 5,105 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
15,132 | 15,276 | 15,623 | 16,532 | 15,729 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,931,736 | 3,718,608 | 3,168,285 | 2,739,425 | 2,848,024 |
There is no report.
|
|