|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
404,774 | 374,466 | 346,224 | 276,620 | 251,277 |
 | I. Cash and cash equivalents |
|
|
56,800 | 83,307 | 42,423 | 36,142 | 53,656 |
 | 1. Cash |
|
|
56,800 | 31,307 | 42,423 | 36,142 | 53,656 |
 | 2. Cash equivalents |
|
|
| 52,000 | | | |
 | II. Short-term financial investments |
|
|
| | | | 5,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 5,000 |
 | III. Short-term receivables |
|
|
318,574 | 268,747 | 281,395 | 208,961 | 154,235 |
 | 1. Short-term receivables of customers |
|
|
17,159 | 15,498 | 29,592 | 28,406 | 27,706 |
 | 2. Prepayments to suppliers |
|
|
299,328 | 249,183 | 246,904 | 178,279 | 126,308 |
 | 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 |
|
|
2,087 | 4,066 | 4,899 | 2,276 | 221 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
13,892 | 14,592 | 14,486 | 22,994 | 29,817 |
 | 1. Inventories |
|
|
13,892 | 14,592 | 14,486 | 22,994 | 29,817 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
15,508 | 7,819 | 7,920 | 8,524 | 8,568 |
 | 1. Short-term prepaid expenses |
|
|
11,617 | 3,918 | 4,721 | 4,447 | 3,812 |
 | 2. Deductible VAT |
|
|
| | | 143 | 134 |
 | 3. Taxes and the State Receivables |
|
|
3,891 | 3,901 | 3,199 | 3,933 | 4,622 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,141,677 | 2,259,636 | 2,388,935 | 2,510,947 | 2,624,797 |
 | I. Long-term receivables |
|
|
| 96,000 | 96,000 | 96,000 | 96,000 |
 | 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 |
|
|
| 96,000 | 96,000 | 96,000 | 96,000 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,700,014 | 1,760,667 | 1,780,777 | 1,766,391 | 1,782,917 |
 | 1. Tangible fixed assets |
|
|
1,621,447 | 1,675,154 | 1,663,139 | 1,650,125 | 1,667,581 |
 | - Cost |
|
|
1,805,881 | 1,879,286 | 1,884,243 | 1,888,320 | 1,923,170 |
 | - Accumulated depreciation |
|
|
-184,435 | -204,131 | -221,104 | -238,195 | -255,589 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
78,568 | 85,513 | 117,638 | 116,266 | 115,336 |
 | - Cost |
|
|
88,379 | 96,024 | 128,974 | 128,974 | 129,415 |
 | - Accumulated depreciation |
|
|
-9,812 | -10,511 | -11,336 | -12,707 | -14,078 |
 | III. Real Estate Investments |
|
|
55,978 | | | | |
 | - Cost |
|
|
59,542 | | | | |
 | - Accumulated depreciation |
|
|
-3,564 | | | | |
 | IV. Long-term assets in progress |
|
|
283,814 | 306,690 | 404,332 | 548,911 | 669,326 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
283,814 | 306,690 | 404,332 | 548,911 | 669,326 |
 | IV. Long-term financial investments |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 22 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 22 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
81,871 | 76,278 | 87,827 | 79,645 | 76,531 |
 | 1. Long-term prepaid expenses |
|
|
81,871 | 76,278 | 87,827 | 79,645 | 76,531 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,546,451 | 2,634,101 | 2,735,159 | 2,787,568 | 2,876,074 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
693,324 | 820,377 | 940,725 | 1,013,728 | 1,122,240 |
 | I. Current liabilities |
|
|
161,876 | 127,625 | 198,168 | 216,982 | 278,212 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
122,430 | 88,894 | 150,523 | 158,429 | 202,330 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
23,470 | 20,449 | 26,100 | 34,617 | 51,583 |
 | 4. Advances from customers |
|
|
1,096 | 1,554 | 1,563 | 2,304 | 2,249 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,517 | 1,229 | 1,437 | 2,346 | 2,382 |
 | 6. Payables to employees |
|
|
12,292 | 13,696 | 14,990 | 17,530 | 17,430 |
 | 7. Short-term accrued expenses |
|
|
803 | 1,644 | 1,953 | 1,565 | 2,017 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
269 | 159 | 1,603 | 191 | 222 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
531,448 | 692,752 | 742,557 | 796,746 | 844,028 |
 | 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 |
|
|
531,448 | 692,752 | 742,557 | 796,704 | 843,986 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | 42 | 42 |
 | 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 |
|
|
1,853,128 | 1,813,724 | 1,794,434 | 1,773,839 | 1,753,833 |
 | I. ShareHolder's equity |
|
|
1,853,128 | 1,813,724 | 1,794,434 | 1,773,839 | 1,753,833 |
 | 1. Owner's investment capital |
|
|
1,441,813 | 1,441,813 | 1,441,813 | 1,441,813 | 1,657,999 |
 | 2. Share capital surplus |
|
|
258,968 | 258,858 | 258,858 | 258,858 | 42,671 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| -480 | -480 | -480 | -480 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
104,172 | 65,544 | 46,307 | 25,735 | 5,786 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
54,929 | 100,299 | 100,299 | 100,299 | 100,300 |
 | - Profit after tax undistributed this period |
|
|
49,243 | -34,755 | -53,992 | -74,564 | -94,513 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
48,175 | 47,990 | 47,936 | 47,914 | 47,856 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,546,451 | 2,634,101 | 2,735,159 | 2,787,568 | 2,876,074 |
There is no report.
|
|