|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,962,590 | 900,164 | 898,752 | 939,997 | 912,175 |
 | I. Cash and cash equivalents |
|
|
73,111 | 53,340 | 50,074 | 51,920 | 51,061 |
 | 1. Cash |
|
|
69,179 | 52,986 | 49,728 | 51,574 | 50,713 |
 | 2. Cash equivalents |
|
|
3,931 | 354 | 346 | 346 | 348 |
 | II. Short-term financial investments |
|
|
898,310 | 442,473 | 442,494 | 442,483 | 442,540 |
 | 1. Trading securities |
|
|
889,510 | 430,118 | 430,118 | 430,118 | 430,118 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
8,800 | 12,354 | 12,376 | 12,364 | 12,422 |
 | III. Short-term receivables |
|
|
974,311 | 368,173 | 370,030 | 383,637 | 369,764 |
 | 1. Short-term receivables of customers |
|
|
409,567 | 363,810 | 315,172 | 358,666 | 190,551 |
 | 2. Prepayments to suppliers |
|
|
4,803 | 8,101 | 4,494 | 15,498 | 13,454 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
750 | 750 | 55,950 | 17,450 | 750 |
 | 6. Other short-term receivables |
|
|
594,267 | 30,756 | 24,870 | 22,479 | 180,449 |
 | 7. Provision for doubtful short-term receivables |
|
|
-35,076 | -35,244 | -30,456 | -30,456 | -15,440 |
 | IV. Inventories |
|
|
10,441 | 30,019 | 23,644 | 45,618 | 39,775 |
 | 1. Inventories |
|
|
10,441 | 30,019 | 23,644 | 45,618 | 39,775 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
6,417 | 6,159 | 12,510 | 16,339 | 9,036 |
 | 1. Short-term prepaid expenses |
|
|
1,842 | 3,007 | 9,957 | 14,223 | 8,685 |
 | 2. Deductible VAT |
|
|
4,515 | 360 | 2,337 | 2,066 | 314 |
 | 3. Taxes and the State Receivables |
|
|
59 | 2,792 | 216 | 51 | 37 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
263,031 | 776,163 | 809,923 | 837,553 | 923,416 |
 | I. Long-term receivables |
|
|
434 | 4,817 | 4,237 | 4,880 | 500 |
 | 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 |
|
|
434 | 4,817 | 4,237 | 4,880 | 500 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
22,461 | 23,090 | 46,425 | 55,771 | 58,269 |
 | 1. Tangible fixed assets |
|
|
10,497 | 12,001 | 30,098 | 28,907 | 25,847 |
 | - Cost |
|
|
63,818 | 65,937 | 85,078 | 82,960 | 83,292 |
 | - Accumulated depreciation |
|
|
-53,320 | -53,937 | -54,980 | -54,053 | -57,446 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
11,964 | 11,089 | 16,327 | 26,864 | 32,423 |
 | - Cost |
|
|
34,985 | 36,165 | 43,071 | 61,507 | 73,512 |
 | - Accumulated depreciation |
|
|
-23,020 | -25,076 | -26,744 | -34,644 | -41,090 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
3,369 | 599 | 1,246 | 14,192 | 531 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,369 | 599 | 1,246 | 14,192 | 531 |
 | IV. Long-term financial investments |
|
|
156,000 | 672,714 | 683,309 | 691,383 | 787,003 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 672,714 | 683,309 | 691,383 | 787,003 |
 | 3. Other investments in equity instruments |
|
|
190,500 | 34,500 | 34,500 | 34,500 | 34,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-34,500 | -34,500 | -34,500 | -34,500 | -34,500 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
6,724 | 4,074 | 7,010 | 5,591 | 7,977 |
 | 1. Long-term prepaid expenses |
|
|
6,590 | 3,815 | 6,755 | 5,313 | 7,656 |
 | 2. Deferred income tax assets |
|
|
133 | 259 | 255 | 279 | 321 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
74,042 | 70,869 | 67,696 | 65,736 | 69,136 |
 | TOTAL ASSETS |
|
|
2,225,621 | 1,676,327 | 1,708,675 | 1,777,550 | 1,835,592 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,308,296 | 683,259 | 726,027 | 749,949 | 677,130 |
 | I. Current liabilities |
|
|
812,927 | 203,757 | 256,090 | 300,254 | 272,263 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
490,800 | | 34,000 | 34,000 | 58,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
94,491 | 82,671 | 81,960 | 87,229 | 93,191 |
 | 4. Advances from customers |
|
|
5,126 | 8,563 | 7,161 | 10,851 | 7,835 |
 | 5. Taxes and other payables to the State Budget |
|
|
36,061 | 8,415 | 23,926 | 36,825 | 27,183 |
 | 6. Payables to employees |
|
|
15,905 | 629 | 1,045 | 1,240 | 16,799 |
 | 7. Short-term accrued expenses |
|
|
38,455 | 32,291 | 27,343 | 61,319 | 15,486 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
963 | 1,455 | 1,270 | 2,351 | 1,916 |
 | 11. Other short-term payables |
|
|
118,474 | 57,083 | 66,736 | 53,789 | 39,203 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
12,651 | 12,650 | 12,650 | 12,650 | 12,650 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
495,369 | 479,502 | 469,937 | 449,695 | 404,866 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | 22,863 | 477 | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
69 | 69 | 69 | 69 | 69 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
495,300 | 478,843 | 444,976 | 448,608 | 403,941 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | 1,440 | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| 590 | 590 | 540 | 857 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
917,325 | 993,068 | 982,647 | 1,027,601 | 1,158,462 |
 | I. ShareHolder's equity |
|
|
917,325 | 993,068 | 982,647 | 1,027,601 | 1,158,462 |
 | 1. Owner's investment capital |
|
|
546,323 | 546,323 | 546,323 | 600,955 | 600,955 |
 | 2. Share capital surplus |
|
|
225,568 | 225,568 | 225,568 | 225,568 | 225,568 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
13,860 | 13,860 | 13,860 | 13,860 | 13,860 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
9,152 | 9,152 | 9,152 | 9,152 | 9,152 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
117,453 | 195,311 | 185,605 | 177,001 | 303,979 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
65,461 | 116,354 | 89,038 | 111,438 | 111,785 |
 | - Profit after tax undistributed this period |
|
|
51,992 | 78,957 | 96,567 | 65,563 | 192,195 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,968 | 2,854 | 2,138 | 1,066 | 4,947 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,225,621 | 1,676,327 | 1,708,675 | 1,777,550 | 1,835,592 |
There is no report.
|
|