|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
944,077 | 914,114 | 1,040,258 | 1,108,115 | 1,189,806 |
 | I. Cash and cash equivalents |
|
|
107,539 | 70,850 | 194,500 | 97,562 | 159,762 |
 | 1. Cash |
|
|
6,259 | 4,950 | 6,600 | 4,762 | 10,649 |
 | 2. Cash equivalents |
|
|
101,280 | 65,900 | 187,900 | 92,800 | 149,113 |
 | II. Short-term financial investments |
|
|
455,000 | 432,000 | 535,600 | 759,300 | 767,800 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
455,000 | 432,000 | 535,600 | 759,300 | 767,800 |
 | III. Short-term receivables |
|
|
379,015 | 407,180 | 304,833 | 245,640 | 258,380 |
 | 1. Short-term receivables of customers |
|
|
353,040 | 389,867 | 282,938 | 218,948 | 220,409 |
 | 2. Prepayments to suppliers |
|
|
511 | 549 | 1,240 | 5,371 | 4,487 |
 | 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 |
|
|
25,463 | 16,763 | 20,656 | 21,322 | 33,484 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
563 | 1,306 | 1,928 | 1,925 | 691 |
 | 1. Inventories |
|
|
563 | 1,306 | 1,928 | 1,925 | 691 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,959 | 2,778 | 3,397 | 3,688 | 3,172 |
 | 1. Short-term prepaid expenses |
|
|
1,771 | 1,622 | 1,918 | 2,314 | 1,851 |
 | 2. Deductible VAT |
|
|
| | | | 1,322 |
 | 3. Taxes and the State Receivables |
|
|
188 | 1,156 | 1,480 | 1,375 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,080,735 | 1,055,601 | 1,029,061 | 1,001,643 | 1,058,263 |
 | I. Long-term receivables |
|
|
895 | 895 | 905 | 905 | 955 |
 | 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 |
|
|
895 | 895 | 905 | 905 | 955 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
754,957 | 729,927 | 705,608 | 683,607 | 727,730 |
 | 1. Tangible fixed assets |
|
|
741,529 | 716,898 | 692,978 | 671,336 | 714,226 |
 | - Cost |
|
|
3,262,556 | 3,262,556 | 3,262,941 | 3,265,947 | 3,331,310 |
 | - Accumulated depreciation |
|
|
-2,521,027 | -2,545,658 | -2,569,963 | -2,594,611 | -2,617,085 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
13,428 | 13,029 | 12,630 | 12,271 | 13,505 |
 | - Cost |
|
|
20,925 | 20,925 | 20,925 | 20,925 | 22,630 |
 | - Accumulated depreciation |
|
|
-7,497 | -7,896 | -8,295 | -8,653 | -9,125 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,634 | 1,634 | 1,634 | 1,634 | 3,258 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,634 | 1,634 | 1,634 | 1,634 | 3,258 |
 | IV. Long-term financial investments |
|
|
310,559 | 310,559 | 309,354 | 304,214 | 314,859 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
144,699 | 144,699 | 158,494 | 153,354 | 163,999 |
 | 3. Other investments in equity instruments |
|
|
150,860 | 150,860 | 150,860 | 150,860 | 150,860 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
15,000 | 15,000 | | | |
 | V. Total other long-term assets |
|
|
12,690 | 12,586 | 11,561 | 11,283 | 11,460 |
 | 1. Long-term prepaid expenses |
|
|
10,208 | 10,104 | 9,144 | 8,867 | 9,167 |
 | 2. Deferred income tax assets |
|
|
552 | 552 | 487 | 487 | 422 |
 | 3. Other long-term assets |
|
|
1,930 | 1,930 | 1,930 | 1,930 | 1,871 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,024,811 | 1,969,715 | 2,069,319 | 2,109,758 | 2,248,068 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
485,010 | 377,693 | 407,782 | 423,373 | 556,002 |
 | I. Current liabilities |
|
|
204,894 | 97,835 | 154,030 | 182,414 | 328,443 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
51,904 | 38,940 | 52,004 | 51,754 | 52,054 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
34,876 | 15,487 | 20,203 | 11,514 | 101,201 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
70,923 | 23,553 | 45,441 | 69,708 | 63,869 |
 | 6. Payables to employees |
|
|
22,341 | 4,054 | 5,907 | 11,136 | 20,607 |
 | 7. Short-term accrued expenses |
|
|
1,172 | 522 | 7,499 | 16,682 | 2,663 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
14,999 | 14,675 | 14,553 | 14,391 | 84,486 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
8,678 | 603 | 8,422 | 7,229 | 3,563 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
280,116 | 279,858 | 253,751 | 240,958 | 227,559 |
 | 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 |
|
|
259,970 | 259,970 | 233,943 | 221,229 | 207,916 |
 | 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 |
|
|
20,146 | 19,888 | 19,809 | 19,729 | 19,643 |
 | B. OWNER'S EQUITY |
|
|
1,539,801 | 1,592,022 | 1,661,538 | 1,686,385 | 1,692,067 |
 | I. ShareHolder's equity |
|
|
1,539,801 | 1,592,022 | 1,661,538 | 1,686,385 | 1,692,067 |
 | 1. Owner's investment capital |
|
|
700,000 | 700,000 | 700,000 | 700,000 | 700,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
284,664 | 284,664 | 284,664 | 284,751 | 344,151 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
111,499 | 111,499 | 215,116 | 215,028 | 155,629 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
405,576 | 456,861 | 429,200 | 450,474 | 454,542 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
181,326 | 405,680 | 344,925 | 345,200 | 391,474 |
 | - Profit after tax undistributed this period |
|
|
224,250 | 51,181 | 84,275 | 105,274 | 63,067 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
38,063 | 38,998 | 32,558 | 36,131 | 37,745 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,024,811 | 1,969,715 | 2,069,319 | 2,109,758 | 2,248,068 |
There is no report.
|
|