|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
421,239 | 478,532 | 555,992 | 564,590 | 621,297 |
 | I. Cash and cash equivalents |
|
|
12,957 | 9,649 | 4,607 | 13,931 | 33,026 |
 | 1. Cash |
|
|
12,957 | 9,049 | 3,807 | 13,506 | 16,601 |
 | 2. Cash equivalents |
|
|
| 600 | 800 | 425 | 16,425 |
 | II. Short-term financial investments |
|
|
1,080 | 480 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,080 | 480 | | | |
 | III. Short-term receivables |
|
|
368,265 | 404,708 | 497,115 | 489,245 | 543,854 |
 | 1. Short-term receivables of customers |
|
|
118,984 | 130,071 | 139,085 | 136,263 | 189,433 |
 | 2. Prepayments to suppliers |
|
|
1,789 | 13,183 | 4,467 | 13,256 | 7,412 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 14,657 | 20,757 | 17,577 | 16,577 |
 | 6. Other short-term receivables |
|
|
267,008 | 269,008 | 351,687 | 340,729 | 348,713 |
 | 7. Provision for doubtful short-term receivables |
|
|
-19,517 | -22,211 | -18,880 | -18,580 | -18,280 |
 | IV. Inventories |
|
|
36,899 | 60,580 | 51,520 | 57,888 | 41,761 |
 | 1. Inventories |
|
|
36,899 | 60,580 | 51,520 | 57,888 | 41,761 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,038 | 3,115 | 2,750 | 3,525 | 2,656 |
 | 1. Short-term prepaid expenses |
|
|
141 | 186 | 235 | 340 | 260 |
 | 2. Deductible VAT |
|
|
1,879 | 2,902 | 2,502 | 3,172 | 2,396 |
 | 3. Taxes and the State Receivables |
|
|
18 | 27 | 13 | 13 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,065,098 | 1,069,308 | 1,070,997 | 1,073,886 | 1,115,011 |
 | I. Long-term receivables |
|
|
680,230 | 680,230 | 681,425 | 680,233 | 680,356 |
 | 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 |
|
|
680,230 | 680,230 | 681,425 | 680,233 | 680,356 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
37,599 | 35,879 | 33,885 | 34,900 | 36,253 |
 | 1. Tangible fixed assets |
|
|
37,599 | 35,879 | 33,885 | 34,900 | 33,943 |
 | - Cost |
|
|
73,102 | 73,102 | 73,102 | 75,838 | 75,873 |
 | - Accumulated depreciation |
|
|
-35,503 | -37,222 | -39,217 | -40,937 | -41,930 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | 2,310 |
 | - Cost |
|
|
| | | | 2,310 |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
517 | 517 | 517 | 517 | 517 |
 | - Accumulated depreciation |
|
|
-517 | -517 | -517 | -517 | -517 |
 | III. Real Estate Investments |
|
|
36,550 | 35,988 | 35,425 | 34,863 | 34,300 |
 | - Cost |
|
|
56,256 | 56,256 | 56,256 | 56,256 | 56,256 |
 | - Accumulated depreciation |
|
|
-19,706 | -20,269 | -20,831 | -21,394 | -21,956 |
 | IV. Long-term assets in progress |
|
|
19 | 749 | 1,579 | 925 | 2,208 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
19 | 749 | 1,579 | 925 | 2,208 |
 | IV. Long-term financial investments |
|
|
310,500 | 316,233 | 318,411 | 319,828 | 357,943 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
310,500 | 316,233 | 318,411 | 319,828 | 357,943 |
 | 3. Other investments in equity instruments |
|
|
711 | 711 | 711 | 300 | 300 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-711 | -711 | -711 | -300 | -300 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
200 | 228 | 272 | 3,137 | 3,950 |
 | 1. Long-term prepaid expenses |
|
|
200 | 228 | 244 | 3,137 | 3,950 |
 | 2. Deferred income tax assets |
|
|
| | 28 | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,486,337 | 1,547,840 | 1,626,989 | 1,638,476 | 1,736,307 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
435,801 | 488,966 | 565,908 | 572,738 | 663,114 |
 | I. Current liabilities |
|
|
378,125 | 431,531 | 468,737 | 481,688 | 553,881 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
116,652 | 128,906 | 165,555 | 198,647 | 226,289 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
65,889 | 55,030 | 64,975 | 57,425 | 97,517 |
 | 4. Advances from customers |
|
|
143,747 | 193,318 | 182,003 | 170,849 | 164,228 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,438 | 506 | 865 | 813 | 3,614 |
 | 6. Payables to employees |
|
|
3,639 | 2,645 | 3,093 | 2,998 | 4,205 |
 | 7. Short-term accrued expenses |
|
|
2,522 | 6,512 | 826 | 2,604 | 10,031 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
34,036 | 34,630 | 34,181 | 31,194 | 30,925 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
10,202 | 9,983 | 17,238 | 17,157 | 17,072 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
57,676 | 57,435 | 97,171 | 91,051 | 109,233 |
 | 1. Long-term payables to sellers |
|
|
16,802 | 16,802 | 16,802 | 16,802 | 16,802 |
 | 2. Long-term accrued expenses |
|
|
29,754 | 29,754 | 29,754 | 29,754 | 29,754 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
2,483 | 2,450 | 2,460 | 2,460 | 2,369 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
8,637 | 8,430 | 48,156 | 42,035 | 60,309 |
 | 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 |
|
|
1,050,536 | 1,058,874 | 1,061,081 | 1,065,738 | 1,073,193 |
 | I. ShareHolder's equity |
|
|
1,050,536 | 1,058,874 | 1,061,081 | 1,065,738 | 1,073,193 |
 | 1. Owner's investment capital |
|
|
960,909 | 960,909 | 960,909 | 960,909 | 960,909 |
 | 2. Share capital surplus |
|
|
2,775 | 2,775 | 2,775 | 2,775 | 2,775 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
7,724 | 7,724 | 7,724 | 7,724 | 7,724 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
64,500 | 77,982 | 81,451 | 83,414 | 90,537 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
55,585 | 75,071 | 67,738 | 65,144 | 65,144 |
 | - Profit after tax undistributed this period |
|
|
8,915 | 2,911 | 13,714 | 18,270 | 25,394 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
14,632 | 9,487 | 8,225 | 10,920 | 11,251 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,486,337 | 1,547,840 | 1,626,989 | 1,638,476 | 1,736,307 |
There is no report.
|
|