|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,230,791 | 1,482,481 | 1,333,169 | 1,676,993 | 1,730,723 |
 | I. Cash and cash equivalents |
|
|
16,749 | 132,308 | 246,269 | 184,594 | 202,051 |
 | 1. Cash |
|
|
16,749 | 120,416 | 171,269 | 180,594 | 101,551 |
 | 2. Cash equivalents |
|
|
| 11,892 | 75,000 | 4,000 | 100,500 |
 | II. Short-term financial investments |
|
|
230 | 230 | 230 | 230 | 70,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
230 | 230 | 230 | 230 | 70,000 |
 | III. Short-term receivables |
|
|
1,132,570 | 1,290,454 | 1,004,136 | 1,387,845 | 1,252,597 |
 | 1. Short-term receivables of customers |
|
|
320,345 | 340,591 | 205,245 | 637,141 | 474,098 |
 | 2. Prepayments to suppliers |
|
|
343,993 | 349,563 | 460,448 | 424,410 | 415,869 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
311,765 | 329,691 | 207,908 | 245,622 | 222,095 |
 | 6. Other short-term receivables |
|
|
244,143 | 338,945 | 145,518 | 97,769 | 155,043 |
 | 7. Provision for doubtful short-term receivables |
|
|
-87,676 | -68,336 | -14,983 | -17,097 | -14,508 |
 | IV. Inventories |
|
|
53,682 | 35,668 | 62,331 | 93,414 | 178,748 |
 | 1. Inventories |
|
|
88,014 | 35,668 | 62,331 | 93,414 | 178,748 |
 | 2. Provision for decline in value of inventories |
|
|
-34,331 | | | | |
 | V. Other current assets |
|
|
27,561 | 23,821 | 20,203 | 10,911 | 27,327 |
 | 1. Short-term prepaid expenses |
|
|
6,865 | 12,244 | 14,080 | 6,267 | 11,919 |
 | 2. Deductible VAT |
|
|
18,376 | 11,518 | 5,739 | 4,553 | 14,950 |
 | 3. Taxes and the State Receivables |
|
|
2,319 | 59 | 384 | 90 | 459 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,192,285 | 1,009,845 | 1,238,290 | 968,883 | 1,023,035 |
 | I. Long-term receivables |
|
|
472,251 | 306,746 | 624,312 | 336,422 | 306,827 |
 | 1. Long-term customer's receivables |
|
|
| | 24,000 | 24,000 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
104,019 | 36,569 | 9,090 | 9,090 | 3,815 |
 | 5. Other long-term receivables |
|
|
368,232 | 270,177 | 591,222 | 303,332 | 303,012 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
177,185 | 231,100 | 205,247 | 212,022 | 244,859 |
 | 1. Tangible fixed assets |
|
|
7,543 | 58,419 | 9,918 | 5,622 | 36,667 |
 | - Cost |
|
|
14,494 | 64,221 | 15,778 | 11,956 | 43,290 |
 | - Accumulated depreciation |
|
|
-6,951 | -5,802 | -5,860 | -6,334 | -6,623 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
169,641 | 172,681 | 195,329 | 206,401 | 208,192 |
 | - Cost |
|
|
212,117 | 215,307 | 243,616 | 272,359 | 284,850 |
 | - Accumulated depreciation |
|
|
-42,475 | -42,626 | -48,287 | -65,958 | -76,658 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
16,921 | 13,738 | 52,878 | 88,366 | 56,757 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
16,921 | 13,738 | 52,878 | 88,366 | 56,757 |
 | IV. Long-term financial investments |
|
|
138,801 | 111,178 | 9,776 | 9,544 | 74,336 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
104,915 | 103,807 | 2,490 | 2,336 | 74,336 |
 | 3. Other investments in equity instruments |
|
|
45,053 | 19,716 | 19,716 | 19,716 | 11,616 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-11,167 | -12,345 | -12,430 | -12,508 | -11,616 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
90,120 | 57,751 | 52,217 | 36,670 | 62,400 |
 | 1. Long-term prepaid expenses |
|
|
86,426 | 54,907 | 48,704 | 32,676 | 60,436 |
 | 2. Deferred income tax assets |
|
|
3,694 | 2,843 | 3,513 | 3,994 | 1,964 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
297,008 | 289,332 | 293,861 | 285,858 | 277,855 |
 | TOTAL ASSETS |
|
|
2,423,076 | 2,492,326 | 2,571,459 | 2,645,876 | 2,753,758 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
988,370 | 985,419 | 500,323 | 543,948 | 643,424 |
 | I. Current liabilities |
|
|
927,124 | 936,785 | 464,395 | 500,553 | 605,323 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
498,687 | 527,656 | 229,772 | 169,159 | 213,323 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
166,366 | 139,364 | 67,826 | 114,292 | 132,302 |
 | 4. Advances from customers |
|
|
16,645 | 6,363 | 8,463 | 53,770 | 30,678 |
 | 5. Taxes and other payables to the State Budget |
|
|
48,765 | 35,436 | 20,416 | 21,531 | 24,258 |
 | 6. Payables to employees |
|
|
9,962 | 15,266 | 11,284 | 10,754 | 10,773 |
 | 7. Short-term accrued expenses |
|
|
41,935 | 59,037 | 29,296 | 74,654 | 58,824 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9,997 | | 19,569 | | 76,815 |
 | 11. Other short-term payables |
|
|
131,914 | 150,813 | 74,919 | 53,542 | 55,499 |
 | 12. Provision for short term payables |
|
|
| | | 2,851 | |
 | 13. Bonus and welfare fund |
|
|
2,851 | 2,851 | 2,851 | | 2,851 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
61,247 | 48,634 | 35,928 | 43,395 | 38,102 |
 | 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 |
|
|
32,215 | 39,589 | 35,928 | 43,395 | 38,102 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
29,032 | 9,045 | | | |
 | 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 |
|
|
1,434,706 | 1,506,907 | 2,071,137 | 2,101,928 | 2,110,334 |
 | I. ShareHolder's equity |
|
|
1,434,706 | 1,506,907 | 2,071,137 | 2,101,928 | 2,110,334 |
 | 1. Owner's investment capital |
|
|
1,370,015 | 1,370,015 | 1,918,020 | 1,918,020 | 1,918,020 |
 | 2. Share capital surplus |
|
|
141 | 141 | 141 | 75 | 75 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | 78 | |
 | 8. Investment and development funds |
|
|
10,913 | 10,913 | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,129 | 75,915 | 99,113 | 128,158 | 138,508 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
932 | 932 | 72,655 | 72,118 | 72,655 |
 | - Profit after tax undistributed this period |
|
|
3,197 | 74,982 | 26,459 | 56,040 | 65,853 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
49,509 | 49,924 | 53,863 | 55,596 | 53,730 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,423,076 | 2,492,326 | 2,571,459 | 2,645,876 | 2,753,758 |
There is no report.
|
|