|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,019,511 | 1,080,397 | 1,092,332 | 1,170,319 | 1,143,678 |
 | I. Cash and cash equivalents |
|
|
69,394 | 67,666 | 111,482 | 74,032 | 68,347 |
 | 1. Cash |
|
|
13,894 | 28,166 | 21,832 | 14,432 | 23,047 |
 | 2. Cash equivalents |
|
|
55,500 | 39,500 | 89,650 | 59,600 | 45,300 |
 | II. Short-term financial investments |
|
|
791,000 | 850,000 | 820,000 | 858,000 | 893,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
791,000 | 850,000 | 820,000 | 858,000 | 893,000 |
 | III. Short-term receivables |
|
|
74,004 | 76,026 | 72,988 | 142,920 | 71,694 |
 | 1. Short-term receivables of customers |
|
|
87,222 | 87,865 | 87,558 | 149,771 | 77,315 |
 | 2. Prepayments to suppliers |
|
|
5,266 | 3,140 | 2,503 | 4,955 | 5,300 |
 | 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 |
|
|
20,378 | 23,882 | 21,790 | 27,057 | 32,268 |
 | 7. Provision for doubtful short-term receivables |
|
|
-38,862 | -38,862 | -38,862 | -38,862 | -43,189 |
 | IV. Inventories |
|
|
80,916 | 81,580 | 82,931 | 91,039 | 105,131 |
 | 1. Inventories |
|
|
80,916 | 81,580 | 82,931 | 91,039 | 105,131 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,198 | 5,125 | 4,931 | 4,328 | 5,506 |
 | 1. Short-term prepaid expenses |
|
|
4,198 | 5,030 | 4,821 | 4,262 | 4,375 |
 | 2. Deductible VAT |
|
|
| | | 7 | 1,131 |
 | 3. Taxes and the State Receivables |
|
|
| 95 | 111 | 59 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
374,697 | 343,918 | 317,794 | 295,313 | 267,255 |
 | I. Long-term receivables |
|
|
2,566 | 2,565 | 2,554 | 2,591 | 2,328 |
 | 1. Long-term customer's receivables |
|
|
205 | 205 | 205 | 205 | 205 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
4,728 | 7,891 | 7,279 | 6,517 | 2,278 |
 | 6. Provision for doubtful long-term receivables |
|
|
-2,367 | -5,531 | -4,931 | -4,131 | -155 |
 | II. Fixed assets |
|
|
330,671 | 307,180 | 284,188 | 264,225 | 238,645 |
 | 1. Tangible fixed assets |
|
|
297,010 | 273,682 | 250,853 | 231,053 | 205,636 |
 | - Cost |
|
|
1,815,156 | 1,815,156 | 1,815,646 | 1,819,386 | 1,817,217 |
 | - Accumulated depreciation |
|
|
-1,518,146 | -1,541,474 | -1,564,793 | -1,588,333 | -1,611,582 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
33,661 | 33,498 | 33,335 | 33,172 | 33,009 |
 | - Cost |
|
|
34,795 | 34,795 | 34,795 | 34,795 | 34,795 |
 | - Accumulated depreciation |
|
|
-1,134 | -1,297 | -1,460 | -1,623 | -1,786 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,450 | 1,450 | 2,001 | 2,167 | 1,268 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,450 | 1,450 | 2,001 | 2,167 | 1,268 |
 | IV. Long-term financial investments |
|
|
9,478 | 6,114 | 6,146 | 6,146 | 6,129 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
60,588 | 57,224 | 57,224 | 57,224 | 57,224 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-51,110 | -51,110 | -51,078 | -51,078 | -51,095 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
30,531 | 26,608 | 22,906 | 20,185 | 18,885 |
 | 1. Long-term prepaid expenses |
|
|
20,309 | 16,386 | 12,691 | 9,969 | 8,666 |
 | 2. Deferred income tax assets |
|
|
10,222 | 10,222 | 10,216 | 10,216 | 10,219 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,394,208 | 1,424,314 | 1,410,127 | 1,465,632 | 1,410,933 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
106,120 | 117,214 | 153,681 | 193,095 | 131,738 |
 | I. Current liabilities |
|
|
61,994 | 77,812 | 107,534 | 138,764 | 104,388 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,513 | 7,812 | 10,839 | 30,321 | 14,223 |
 | 4. Advances from customers |
|
|
7,818 | 4,668 | 5,668 | 651 | 566 |
 | 5. Taxes and other payables to the State Budget |
|
|
13,311 | 9,742 | 16,141 | 14,645 | 7,192 |
 | 6. Payables to employees |
|
|
14,693 | 13,319 | 16,211 | 18,394 | 18,821 |
 | 7. Short-term accrued expenses |
|
|
664 | 8,820 | 3,327 | 13,913 | 4,898 |
 | 8. Short-term intercompany payables |
|
|
33 | | | | 31 |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 3,318 | | |
 | 11. Other short-term payables |
|
|
8,974 | 8,241 | 9,103 | 18,912 | 20,925 |
 | 12. Provision for short term payables |
|
|
| 16,697 | 18,957 | 23,585 | 32,647 |
 | 13. Bonus and welfare fund |
|
|
10,988 | 8,512 | 23,969 | 18,343 | 5,087 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
44,126 | 39,402 | 46,146 | 54,331 | 27,350 |
 | 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 |
|
|
65 | 65 | 65 | 1,565 | 565 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
14,716 | 14,662 | 14,651 | 14,581 | 14,492 |
 | 9. Provision for job loss allowance |
|
|
| | | | 12,293 |
 | 10. Provision for long-term payables |
|
|
29,344 | 24,675 | 31,430 | 38,185 | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,288,088 | 1,307,100 | 1,256,446 | 1,272,537 | 1,279,194 |
 | I. ShareHolder's equity |
|
|
1,288,088 | 1,307,100 | 1,256,446 | 1,272,537 | 1,279,194 |
 | 1. Owner's investment capital |
|
|
684,709 | 684,709 | 684,709 | 684,709 | 684,709 |
 | 2. Share capital surplus |
|
|
10,935 | 10,935 | 10,935 | 10,935 | 10,935 |
 | 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 |
|
|
306,357 | 306,357 | 306,357 | 306,357 | 306,357 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
286,087 | 305,098 | 254,444 | 270,535 | 277,193 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
187,096 | 280,002 | 191,382 | 191,382 | 191,382 |
 | - Profit after tax undistributed this period |
|
|
98,991 | 25,097 | 63,062 | 79,153 | 85,811 |
 | 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 |
|
|
1,394,208 | 1,424,314 | 1,410,127 | 1,465,632 | 1,410,933 |
There is no report.
|
|