|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,580,081 | 1,734,387 | 1,851,007 | 1,705,627 | 2,222,315 |
 | I. Cash and cash equivalents |
|
|
435,795 | 108,889 | 471,250 | 238,835 | 581,999 |
 | 1. Cash |
|
|
105,795 | 8,889 | 31,250 | 3,535 | 131,999 |
 | 2. Cash equivalents |
|
|
330,000 | 100,000 | 440,000 | 235,300 | 450,000 |
 | II. Short-term financial investments |
|
|
99,531 | 99,638 | 84,638 | 83,638 | 116,269 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
99,531 | 99,638 | 84,638 | 83,638 | 116,269 |
 | III. Short-term receivables |
|
|
556,417 | 808,386 | 784,822 | 687,726 | 847,501 |
 | 1. Short-term receivables of customers |
|
|
468,181 | 669,780 | 659,430 | 573,302 | 694,270 |
 | 2. Prepayments to suppliers |
|
|
67,704 | 103,738 | 105,006 | 81,245 | 127,508 |
 | 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 |
|
|
21,392 | 35,728 | 21,647 | 34,439 | 27,734 |
 | 7. Provision for doubtful short-term receivables |
|
|
-860 | -860 | -1,261 | -1,261 | -2,012 |
 | IV. Inventories |
|
|
475,099 | 686,660 | 491,023 | 670,219 | 655,869 |
 | 1. Inventories |
|
|
475,299 | 686,861 | 491,224 | 670,420 | 656,009 |
 | 2. Provision for decline in value of inventories |
|
|
-200 | -200 | -200 | -200 | -140 |
 | V. Other current assets |
|
|
13,239 | 30,813 | 19,274 | 25,209 | 20,677 |
 | 1. Short-term prepaid expenses |
|
|
13,149 | 30,801 | 19,245 | 25,102 | 19,962 |
 | 2. Deductible VAT |
|
|
| | | | 715 |
 | 3. Taxes and the State Receivables |
|
|
90 | 12 | 29 | 107 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
828,408 | 868,281 | 817,338 | 1,012,632 | 946,675 |
 | I. Long-term receivables |
|
|
18,871 | 20,871 | 18,672 | 21,503 | 23,076 |
 | 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 |
|
|
18,871 | 20,871 | 18,672 | 21,503 | 23,076 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
555,816 | 541,238 | 516,897 | 534,323 | 415,921 |
 | 1. Tangible fixed assets |
|
|
355,851 | 336,646 | 352,119 | 347,281 | 242,908 |
 | - Cost |
|
|
842,503 | 839,028 | 883,175 | 903,989 | 573,667 |
 | - Accumulated depreciation |
|
|
-486,652 | -502,383 | -531,056 | -556,708 | -330,759 |
 | 2. Fixed assets of financial leasing |
|
|
193,723 | 198,715 | 159,265 | 181,893 | 171,884 |
 | - Cost |
|
|
239,652 | 252,940 | 200,475 | 225,054 | 211,326 |
 | - Accumulated depreciation |
|
|
-45,929 | -54,225 | -41,210 | -43,160 | -39,442 |
 | 3. Intangible fixed assets |
|
|
6,242 | 5,878 | 5,513 | 5,149 | 1,129 |
 | - Cost |
|
|
14,037 | 14,037 | 14,037 | 14,037 | 14,881 |
 | - Accumulated depreciation |
|
|
-7,795 | -8,159 | -8,524 | -8,888 | -13,752 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
16,576 | 57,575 | 37,472 | 34,284 | 4,827 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
16,576 | 57,575 | 37,472 | 34,284 | 4,827 |
 | IV. Long-term financial investments |
|
|
210,000 | 210,000 | 220,000 | 397,900 | 480,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | 10,000 | 187,900 | 270,000 |
 | 3. Other investments in equity instruments |
|
|
210,000 | 210,000 | 210,000 | 210,000 | 210,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
27,144 | 38,597 | 24,297 | 24,622 | 22,851 |
 | 1. Long-term prepaid expenses |
|
|
27,144 | 38,597 | 24,297 | 24,622 | 22,851 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,408,489 | 2,602,668 | 2,668,345 | 2,718,258 | 3,168,989 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,852,933 | 2,040,938 | 2,081,702 | 2,091,797 | 2,204,762 |
 | I. Current liabilities |
|
|
1,496,279 | 1,621,369 | 1,653,976 | 1,648,267 | 1,777,017 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,230,074 | 1,410,829 | 1,417,704 | 1,399,334 | 1,396,064 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
147,473 | 136,508 | 133,100 | 140,780 | 178,184 |
 | 4. Advances from customers |
|
|
5,037 | 5,667 | 3,198 | 4,063 | 6,965 |
 | 5. Taxes and other payables to the State Budget |
|
|
18,650 | 8,298 | 17,651 | 26,964 | 88,816 |
 | 6. Payables to employees |
|
|
52,784 | 23,805 | 21,637 | 20,548 | 53,267 |
 | 7. Short-term accrued expenses |
|
|
37,025 | 30,858 | 50,395 | 49,693 | 49,098 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,237 | 5,405 | 10,290 | 6,884 | 4,623 |
 | 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 |
|
|
356,654 | 419,569 | 427,727 | 443,531 | 427,745 |
 | 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 |
|
|
8,354 | 8,264 | 8,264 | 7,339 | 10,072 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
348,300 | 411,305 | 419,463 | 436,192 | 417,673 |
 | 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 |
|
|
555,556 | 561,729 | 586,643 | 626,461 | 964,227 |
 | I. ShareHolder's equity |
|
|
555,556 | 561,729 | 586,643 | 626,461 | 964,227 |
 | 1. Owner's investment capital |
|
|
450,000 | 450,000 | 450,000 | 450,000 | 628,863 |
 | 2. Share capital surplus |
|
|
-449 | -449 | -449 | -449 | -712 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
106,005 | 112,178 | 137,092 | 176,910 | 336,076 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
64,410 | 106,005 | 106,005 | 106,005 | 106,005 |
 | - Profit after tax undistributed this period |
|
|
41,594 | 6,173 | 31,087 | 70,905 | 230,072 |
 | 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 |
|
|
2,408,489 | 2,602,668 | 2,668,345 | 2,718,258 | 3,168,989 |
There is no report.
|
|