|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,179,255 | 1,171,172 | 1,186,875 | 1,240,640 | 1,336,959 |
 | I. Cash and cash equivalents |
|
|
23,078 | 38,708 | 36,538 | 12,404 | 50,092 |
 | 1. Cash |
|
|
23,078 | 32,708 | 30,538 | 12,404 | 50,092 |
 | 2. Cash equivalents |
|
|
| 6,000 | 6,000 | | |
 | II. Short-term financial investments |
|
|
78,143 | 72,912 | 74,189 | 80,782 | 158,812 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
78,143 | 72,912 | 74,189 | 80,782 | 158,812 |
 | III. Short-term receivables |
|
|
634,344 | 592,692 | 581,071 | 606,451 | 585,693 |
 | 1. Short-term receivables of customers |
|
|
533,839 | 479,173 | 487,010 | 504,435 | 488,049 |
 | 2. Prepayments to suppliers |
|
|
17,775 | 30,096 | 26,150 | 27,141 | 37,608 |
 | 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 |
|
|
95,767 | 96,222 | 91,439 | 100,295 | 92,267 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,037 | -12,799 | -23,527 | -25,419 | -32,232 |
 | IV. Inventories |
|
|
434,281 | 451,523 | 481,286 | 526,951 | 527,438 |
 | 1. Inventories |
|
|
434,281 | 451,523 | 481,286 | 526,951 | 527,438 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
9,410 | 15,337 | 13,791 | 14,051 | 14,924 |
 | 1. Short-term prepaid expenses |
|
|
3,517 | 5,828 | 6,884 | 6,580 | 6,894 |
 | 2. Deductible VAT |
|
|
5,893 | 6,057 | 6,612 | 7,472 | 8,030 |
 | 3. Taxes and the State Receivables |
|
|
| 3,452 | 295 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
53,107 | 64,180 | 91,435 | 69,204 | 76,578 |
 | I. Long-term receivables |
|
|
3,816 | 5,905 | 13,876 | 6,416 | 7,278 |
 | 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 |
|
|
3,816 | 5,905 | 13,876 | 6,416 | 7,278 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
22,441 | 20,597 | 34,698 | 32,606 | 32,689 |
 | 1. Tangible fixed assets |
|
|
14,921 | 13,317 | 13,466 | 12,204 | 13,225 |
 | - Cost |
|
|
178,856 | 174,608 | 176,084 | 176,084 | 167,929 |
 | - Accumulated depreciation |
|
|
-163,935 | -161,290 | -162,618 | -163,879 | -154,703 |
 | 2. Fixed assets of financial leasing |
|
|
6,116 | 5,875 | 19,828 | 18,998 | 18,060 |
 | - Cost |
|
|
7,361 | 7,361 | 22,247 | 22,247 | 22,247 |
 | - Accumulated depreciation |
|
|
-1,245 | -1,486 | -2,419 | -3,249 | -4,187 |
 | 3. Intangible fixed assets |
|
|
1,404 | 1,404 | 1,404 | 1,404 | 1,404 |
 | - Cost |
|
|
1,850 | 1,850 | 1,850 | 1,850 | 1,850 |
 | - Accumulated depreciation |
|
|
-446 | -446 | -446 | -446 | -446 |
 | III. Real Estate Investments |
|
|
| 11,023 | 11,023 | | |
 | - Cost |
|
|
| 11,023 | 11,023 | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,754 | 2,392 | 2,893 | 3,301 | 2,176 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,754 | 2,392 | 2,893 | 3,301 | 2,176 |
 | IV. Long-term financial investments |
|
|
162 | 162 | 162 | 162 | 162 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
5,162 | 5,162 | 5,162 | 5,162 | 5,162 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-5,000 | -5,000 | -5,000 | -5,000 | -5,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
24,934 | 24,101 | 28,783 | 26,719 | 34,272 |
 | 1. Long-term prepaid expenses |
|
|
24,934 | 24,101 | 28,783 | 26,719 | 34,272 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,232,362 | 1,235,352 | 1,278,310 | 1,309,844 | 1,413,536 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
961,401 | 962,722 | 997,008 | 1,021,615 | 1,117,422 |
 | I. Current liabilities |
|
|
957,127 | 958,821 | 981,968 | 1,007,878 | 1,104,756 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
253,657 | 309,794 | 271,199 | 304,245 | 279,933 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
300,870 | 238,644 | 295,979 | 257,669 | 285,737 |
 | 4. Advances from customers |
|
|
159,451 | 198,453 | 163,364 | 195,718 | 272,318 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,811 | 730 | 4,182 | 8,832 | 14,336 |
 | 6. Payables to employees |
|
|
27,013 | 21,746 | 29,462 | 34,056 | 49,676 |
 | 7. Short-term accrued expenses |
|
|
41,128 | 18,156 | 45,372 | 26,781 | 20,079 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
161,295 | 161,514 | 162,964 | 168,655 | 172,001 |
 | 12. Provision for short term payables |
|
|
9,662 | 9,543 | 9,207 | 11,682 | 10,437 |
 | 13. Bonus and welfare fund |
|
|
240 | 240 | 240 | 240 | 240 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,274 | 3,900 | 15,040 | 13,736 | 12,666 |
 | 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 |
|
|
4,274 | 3,900 | 14,686 | 13,337 | 12,267 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | 353 | 399 | 399 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
270,961 | 272,630 | 281,302 | 288,230 | 296,114 |
 | I. ShareHolder's equity |
|
|
270,961 | 272,630 | 281,302 | 288,230 | 296,114 |
 | 1. Owner's investment capital |
|
|
240,000 | 240,000 | 240,000 | 240,000 | 240,000 |
 | 2. Share capital surplus |
|
|
6,473 | 6,473 | 6,473 | 6,473 | 6,473 |
 | 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 |
|
|
16,136 | 16,136 | 16,136 | 16,136 | 16,136 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
8,352 | 10,021 | 18,692 | 25,620 | 33,504 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
990 | 8,464 | 8,464 | 8,464 | 8,464 |
 | - Profit after tax undistributed this period |
|
|
7,362 | 1,557 | 10,228 | 17,156 | 25,041 |
 | 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 |
|
|
1,232,362 | 1,235,352 | 1,278,310 | 1,309,844 | 1,413,536 |
There is no report.
|
|