|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
587,371 | 606,805 | 657,814 | 820,191 | 627,546 |
 | I. Cash and cash equivalents |
|
|
260,095 | 276,791 | 289,838 | 474,476 | 349,080 |
 | 1. Cash |
|
|
83,669 | 117,949 | 68,543 | 22,251 | 22,242 |
 | 2. Cash equivalents |
|
|
176,426 | 158,842 | 221,295 | 452,226 | 326,838 |
 | II. Short-term financial investments |
|
|
| | | | 78,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 78,000 |
 | III. Short-term receivables |
|
|
196,222 | 221,272 | 223,503 | 211,656 | 12,271 |
 | 1. Short-term receivables of customers |
|
|
278 | 10,876 | 8,737 | 301 | 305 |
 | 2. Prepayments to suppliers |
|
|
187,984 | 189,084 | 192,901 | 195,859 | 2,081 |
 | 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 |
|
|
8,080 | 21,433 | 21,986 | 15,615 | 10,004 |
 | 7. Provision for doubtful short-term receivables |
|
|
-120 | -120 | -120 | -120 | -120 |
 | IV. Inventories |
|
|
92,167 | 70,438 | 97,394 | 93,873 | 142,278 |
 | 1. Inventories |
|
|
92,167 | 70,438 | 97,394 | 93,873 | 142,278 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
38,887 | 38,304 | 47,079 | 40,185 | 45,918 |
 | 1. Short-term prepaid expenses |
|
|
1,381 | 636 | 8,654 | 1,218 | 2,647 |
 | 2. Deductible VAT |
|
|
37,506 | 37,668 | 38,424 | 38,967 | 43,271 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,606,388 | 1,596,350 | 1,612,809 | 1,616,187 | 1,718,160 |
 | I. Long-term receivables |
|
|
577 | 579 | 591 | 599 | 595 |
 | 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 |
|
|
577 | 579 | 591 | 599 | 595 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
961,197 | 950,788 | 994,866 | 983,218 | 1,410,649 |
 | 1. Tangible fixed assets |
|
|
961,197 | 950,788 | 994,866 | 983,218 | 1,410,449 |
 | - Cost |
|
|
1,384,834 | 1,389,553 | 1,445,157 | 1,451,293 | 1,937,114 |
 | - Accumulated depreciation |
|
|
-423,637 | -438,765 | -450,291 | -468,075 | -526,665 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | 200 |
 | - Cost |
|
|
1,595 | 1,598 | 1,607 | 1,614 | 1,815 |
 | - Accumulated depreciation |
|
|
-1,595 | -1,598 | -1,607 | -1,614 | -1,614 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
492,990 | 493,331 | 465,281 | 478,453 | 153,195 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
492,990 | 493,331 | 465,281 | 478,453 | 153,195 |
 | IV. Long-term financial investments |
|
|
150,369 | 150,603 | 150,618 | 151,982 | 152,076 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
17,914 | 17,966 | 17,981 | 19,345 | 19,439 |
 | 3. Other investments in equity instruments |
|
|
140,773 | 140,773 | 140,773 | 140,773 | 140,773 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-8,318 | -8,136 | -8,136 | -8,136 | -8,136 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,254 | 1,050 | 1,454 | 1,935 | 1,645 |
 | 1. Long-term prepaid expenses |
|
|
1,254 | 1,050 | 1,454 | 1,935 | 1,645 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,193,758 | 2,203,154 | 2,270,623 | 2,436,378 | 2,345,706 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
316,847 | 251,267 | 284,971 | 384,604 | 266,350 |
 | I. Current liabilities |
|
|
279,321 | 249,950 | 283,654 | 383,286 | 247,849 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
9,805 | | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,951 | 8,863 | 27,910 | 17,453 | 2,186 |
 | 4. Advances from customers |
|
|
139,294 | 151,178 | 153,397 | 135,334 | 118,139 |
 | 5. Taxes and other payables to the State Budget |
|
|
8,913 | 13,853 | 8,535 | 46,758 | 7,063 |
 | 6. Payables to employees |
|
|
63,021 | 26,422 | 28,985 | 37,307 | 81,465 |
 | 7. Short-term accrued expenses |
|
|
33,916 | 45,805 | 46,352 | 49,783 | 8,843 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
1,411 | 2,284 | 1,821 | 81,058 | 7,277 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
21,011 | 1,544 | 16,655 | 15,592 | 22,876 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
37,527 | 1,317 | 1,317 | 1,317 | 18,501 |
 | 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 |
|
|
36,210 | | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,317 | 1,317 | 1,317 | 1,317 | 1,317 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | 17,184 |
 | B. OWNER'S EQUITY |
|
|
1,876,911 | 1,951,887 | 1,985,652 | 2,051,775 | 2,079,356 |
 | I. ShareHolder's equity |
|
|
1,876,911 | 1,951,887 | 1,985,652 | 2,051,775 | 2,079,356 |
 | 1. Owner's investment capital |
|
|
300,000 | 300,000 | 300,000 | 300,000 | 300,000 |
 | 2. Share capital surplus |
|
|
| | | 18,633 | 18,633 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-43,778 | -43,778 | -43,778 | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
160,510 | 165,207 | 189,767 | 209,145 | 199,254 |
 | 8. Investment and development funds |
|
|
1,238,644 | 1,238,644 | 1,280,862 | 1,280,862 | 1,280,862 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
221,535 | 291,814 | 258,802 | 243,135 | 280,607 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
127 | 221,412 | 153,523 | 20,532 | 20,532 |
 | - Profit after tax undistributed this period |
|
|
221,408 | 70,402 | 105,279 | 222,603 | 260,075 |
 | 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 |
|
|
2,193,758 | 2,203,154 | 2,270,623 | 2,436,378 | 2,345,706 |
There is no report.
|
|