|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,607,593 | 1,619,535 | 1,658,960 | 1,992,062 | 1,516,910 |
 | I. Cash and cash equivalents |
|
|
30,595 | 16,252 | 12,013 | 52,803 | 42,410 |
 | 1. Cash |
|
|
27,595 | 13,235 | 12,013 | 26,597 | 16,333 |
 | 2. Cash equivalents |
|
|
3,000 | 3,017 | | 26,206 | 26,077 |
 | II. Short-term financial investments |
|
|
91,905 | 90,294 | 90,034 | 388,184 | 390,079 |
 | 1. Trading securities |
|
|
80,725 | 80,725 | 80,725 | 80,725 | 80,725 |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,020 | -4,630 | -4,891 | -4,933 | -5,038 |
 | 3. Investments holding until maturity |
|
|
16,200 | 14,200 | 14,200 | 312,392 | 314,392 |
 | III. Short-term receivables |
|
|
1,369,154 | 1,374,778 | 1,376,011 | 1,381,081 | 916,526 |
 | 1. Short-term receivables of customers |
|
|
101,228 | 95,364 | 95,575 | 90,390 | 94,229 |
 | 2. Prepayments to suppliers |
|
|
40,942 | 36,027 | 31,578 | 34,498 | 16,218 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
35,350 | 46,350 | 73,199 | 122,809 | 163,159 |
 | 6. Other short-term receivables |
|
|
1,232,963 | 1,238,367 | 1,216,988 | 1,174,713 | 684,284 |
 | 7. Provision for doubtful short-term receivables |
|
|
-41,330 | -41,330 | -41,330 | -41,330 | -41,364 |
 | IV. Inventories |
|
|
71,232 | 85,174 | 124,054 | 110,835 | 104,952 |
 | 1. Inventories |
|
|
71,934 | 85,875 | 125,661 | 112,735 | 108,086 |
 | 2. Provision for decline in value of inventories |
|
|
-702 | -702 | -1,607 | -1,901 | -3,134 |
 | V. Other current assets |
|
|
44,707 | 53,037 | 56,849 | 59,159 | 62,943 |
 | 1. Short-term prepaid expenses |
|
|
1,918 | 2,506 | 2,864 | 1,966 | 1,526 |
 | 2. Deductible VAT |
|
|
42,733 | 50,478 | 53,934 | 57,144 | 61,370 |
 | 3. Taxes and the State Receivables |
|
|
55 | 53 | 51 | 50 | 47 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,332,503 | 1,407,146 | 1,440,107 | 1,454,177 | 2,037,631 |
 | I. Long-term receivables |
|
|
5 | 5 | 355 | 355 | 5 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 350 | 350 | |
 | 5. Other long-term receivables |
|
|
5 | 5 | 5 | 5 | 5 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
178,844 | 177,135 | 176,056 | 179,237 | 586,790 |
 | 1. Tangible fixed assets |
|
|
114,550 | 113,253 | 112,587 | 116,181 | 523,852 |
 | - Cost |
|
|
395,380 | 392,870 | 397,671 | 406,110 | 826,323 |
 | - Accumulated depreciation |
|
|
-280,830 | -279,616 | -285,084 | -289,929 | -302,471 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
64,295 | 63,882 | 63,469 | 63,056 | 62,938 |
 | - Cost |
|
|
79,718 | 79,718 | 79,718 | 79,718 | 80,103 |
 | - Accumulated depreciation |
|
|
-15,423 | -15,836 | -16,249 | -16,662 | -17,164 |
 | III. Real Estate Investments |
|
|
71,280 | 71,280 | 71,280 | 71,280 | 71,280 |
 | - Cost |
|
|
77,468 | 77,468 | 77,468 | 77,468 | 77,468 |
 | - Accumulated depreciation |
|
|
-6,188 | -6,188 | -6,188 | -6,188 | -6,188 |
 | IV. Long-term assets in progress |
|
|
280,250 | 375,863 | 422,796 | 450,502 | 47,853 |
 | 1. Costs of long-term production, business in progress |
|
|
4,627 | 5,011 | 4,943 | 3,846 | 3,512 |
 | 2. Costs of construction in progress |
|
|
275,623 | 370,852 | 417,852 | 446,656 | 44,341 |
 | IV. Long-term financial investments |
|
|
359,934 | 357,623 | 356,584 | 356,026 | 949,543 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
290,402 | 288,091 | 287,052 | 286,493 | 880,010 |
 | 3. Other investments in equity instruments |
|
|
69,532 | 69,532 | 69,532 | 69,532 | 69,532 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
442,190 | 425,240 | 413,036 | 396,777 | 382,161 |
 | 1. Long-term prepaid expenses |
|
|
37,647 | 36,546 | 40,190 | 39,363 | 40,301 |
 | 2. Deferred income tax assets |
|
|
256 | 254 | 252 | 344 | 315 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
404,287 | 388,441 | 372,594 | 357,069 | 341,545 |
 | TOTAL ASSETS |
|
|
2,940,096 | 3,026,681 | 3,099,067 | 3,446,238 | 3,554,541 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
476,665 | 556,728 | 616,791 | 951,271 | 1,054,237 |
 | I. Current liabilities |
|
|
322,182 | 329,114 | 339,611 | 634,598 | 749,002 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
141,222 | 147,493 | 189,880 | 495,349 | 475,595 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
45,632 | 60,472 | 61,581 | 52,514 | 54,968 |
 | 4. Advances from customers |
|
|
18,928 | 17,833 | 15,492 | 3,122 | 2,964 |
 | 5. Taxes and other payables to the State Budget |
|
|
17,892 | 5,630 | 11,483 | 17,378 | 18,697 |
 | 6. Payables to employees |
|
|
18,130 | 11,604 | 15,196 | 16,886 | 20,666 |
 | 7. Short-term accrued expenses |
|
|
6,671 | 7,273 | 6,972 | 6,165 | 4,639 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 5 |
 | 11. Other short-term payables |
|
|
70,639 | 73,944 | 34,283 | 38,460 | 166,813 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,067 | 4,864 | 4,724 | 4,724 | 4,656 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
154,483 | 227,614 | 277,180 | 316,673 | 305,236 |
 | 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 |
|
|
8,907 | 8,907 | 8,907 | 8,907 | 8,925 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
137,179 | 210,374 | 260,399 | 300,558 | 289,311 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
8,396 | 8,333 | 7,874 | 7,209 | 7,000 |
 | 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 |
|
|
2,463,431 | 2,469,953 | 2,482,276 | 2,494,967 | 2,500,304 |
 | I. ShareHolder's equity |
|
|
2,463,431 | 2,469,953 | 2,482,276 | 2,494,967 | 2,500,304 |
 | 1. Owner's investment capital |
|
|
1,968,589 | 1,968,589 | 1,968,589 | 1,968,589 | 1,968,589 |
 | 2. Share capital surplus |
|
|
36,789 | 36,789 | 36,789 | 36,789 | 36,789 |
 | 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 |
|
|
7,653 | 7,653 | 7,653 | 7,653 | 7,653 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
128 | 128 | 128 | 128 | 128 |
 | 11. After tax undistributed profit |
|
|
1,540 | -626 | 500 | 3,572 | -19,694 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-59 | 693 | 693 | 700 | 700 |
 | - Profit after tax undistributed this period |
|
|
1,599 | -1,319 | -193 | 2,872 | -20,394 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
448,733 | 457,420 | 468,618 | 478,236 | 506,839 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,940,096 | 3,026,681 | 3,099,067 | 3,446,238 | 3,554,541 |
There is no report.
|
|