|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,057,751 | 2,101,119 | 2,317,071 | 2,779,020 | 3,177,696 |
 | I. Cash and cash equivalents |
|
|
77,431 | 220,722 | 148,836 | 435,499 | 355,780 |
 | 1. Cash |
|
|
27,872 | 175,427 | 119,113 | 426,435 | 338,320 |
 | 2. Cash equivalents |
|
|
49,559 | 45,296 | 29,723 | 9,063 | 17,459 |
 | II. Short-term financial investments |
|
|
71,124 | 113,641 | 136,517 | 104,917 | 107,092 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
71,124 | 113,641 | 136,517 | 104,917 | 107,092 |
 | III. Short-term receivables |
|
|
683,306 | 809,699 | 867,886 | 1,050,983 | 1,111,753 |
 | 1. Short-term receivables of customers |
|
|
514,483 | 619,788 | 450,862 | 604,666 | 541,396 |
 | 2. Prepayments to suppliers |
|
|
54,333 | 62,377 | 65,570 | 94,001 | 152,224 |
 | 3. Short-term intercompany receivables |
|
|
| | | 500 | 80 |
 | 4. Receivables according to the progress of construction contracts |
|
|
110,583 | 128,703 | 148,697 | 360,436 | 357,754 |
 | 5. Receivables on short-term loans |
|
|
15,998 | 15,998 | 15,998 | | |
 | 6. Other short-term receivables |
|
|
65,455 | 58,474 | 254,973 | 57,364 | 125,777 |
 | 7. Provision for doubtful short-term receivables |
|
|
-77,547 | -75,641 | -68,215 | -65,985 | -65,478 |
 | IV. Inventories |
|
|
1,192,895 | 918,605 | 1,085,904 | 1,119,775 | 1,520,975 |
 | 1. Inventories |
|
|
1,192,895 | 918,605 | 1,085,904 | 1,119,775 | 1,520,975 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
32,996 | 38,451 | 77,927 | 67,846 | 82,096 |
 | 1. Short-term prepaid expenses |
|
|
11,211 | 17,615 | 44,487 | 9,651 | 7,484 |
 | 2. Deductible VAT |
|
|
21,784 | 20,835 | 33,440 | 58,195 | 74,611 |
 | 3. Taxes and the State Receivables |
|
|
1 | 1 | 1 | | 1 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,105,028 | 1,066,031 | 1,072,185 | 1,219,808 | 1,279,725 |
 | I. Long-term receivables |
|
|
23,184 | 23,184 | 23,830 | 25,573 | 27,498 |
 | 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 |
|
|
23,184 | 23,184 | 23,830 | 25,573 | 27,498 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
622,554 | 619,132 | 619,284 | 682,332 | 802,347 |
 | 1. Tangible fixed assets |
|
|
242,147 | 238,460 | 232,444 | 274,946 | 379,403 |
 | - Cost |
|
|
519,105 | 522,980 | 526,257 | 579,029 | 695,458 |
 | - Accumulated depreciation |
|
|
-276,958 | -284,520 | -293,812 | -304,083 | -316,055 |
 | 2. Fixed assets of financial leasing |
|
|
348,493 | 349,169 | 355,388 | 374,560 | 390,280 |
 | - Cost |
|
|
450,355 | 461,279 | 474,866 | 503,174 | 529,662 |
 | - Accumulated depreciation |
|
|
-101,862 | -112,110 | -119,477 | -128,614 | -139,382 |
 | 3. Intangible fixed assets |
|
|
31,914 | 31,503 | 31,452 | 32,827 | 32,664 |
 | - Cost |
|
|
49,511 | 49,511 | 49,876 | 51,661 | 51,916 |
 | - Accumulated depreciation |
|
|
-17,597 | -18,008 | -18,424 | -18,834 | -19,252 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
178,161 | 160,429 | 150,228 | 193,713 | 116,123 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
178,161 | 160,429 | 150,228 | 193,713 | 116,123 |
 | IV. Long-term financial investments |
|
|
255,472 | 242,439 | 256,756 | 283,420 | 306,842 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
78,457 | 79,095 | 79,722 | 80,181 | 80,469 |
 | 3. Other investments in equity instruments |
|
|
162,544 | 162,544 | 162,544 | 169,118 | 169,118 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
14,471 | 800 | 14,490 | 34,122 | 57,255 |
 | V. Total other long-term assets |
|
|
25,658 | 20,847 | 22,087 | 34,770 | 26,916 |
 | 1. Long-term prepaid expenses |
|
|
2,263 | 1,924 | 3,164 | 15,846 | 15,843 |
 | 2. Deferred income tax assets |
|
|
23,395 | 18,923 | 18,923 | 18,923 | 11,073 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,162,779 | 3,167,150 | 3,389,256 | 3,998,828 | 4,457,421 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,347,786 | 2,332,013 | 2,549,789 | 3,134,507 | 3,577,919 |
 | I. Current liabilities |
|
|
2,041,309 | 2,064,415 | 2,289,723 | 2,646,573 | 3,085,968 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,077,760 | 1,189,233 | 1,291,993 | 1,196,567 | 1,648,765 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
474,621 | 413,134 | 314,901 | 304,606 | 204,599 |
 | 4. Advances from customers |
|
|
388,941 | 356,999 | 556,426 | 970,864 | 1,086,142 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,510 | 33,330 | 31,725 | 50,319 | 32,926 |
 | 6. Payables to employees |
|
|
19,753 | 13,993 | 18,154 | 25,164 | 30,853 |
 | 7. Short-term accrued expenses |
|
|
29,610 | 27,125 | 44,177 | 79,085 | 62,694 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
25,083 | 30,597 | 32,335 | 19,961 | 19,990 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
31 | 3 | 12 | 6 | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
306,477 | 267,598 | 260,067 | 487,933 | 491,951 |
 | 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 |
|
|
96,803 | 79,359 | 79,359 | 78,859 | 75,459 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
209,674 | 188,239 | 180,708 | 409,074 | 416,492 |
 | 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 |
|
|
814,994 | 835,137 | 839,467 | 864,321 | 879,502 |
 | I. ShareHolder's equity |
|
|
814,994 | 835,137 | 839,467 | 864,321 | 879,502 |
 | 1. Owner's investment capital |
|
|
600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
 | 2. Share capital surplus |
|
|
-3,255 | -3,255 | -3,255 | -3,255 | -3,255 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-1,542 | 2,132 | -1,542 | -647 | 2,147 |
 | 8. Investment and development funds |
|
|
154,611 | 191,842 | 191,842 | 191,842 | 191,842 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
65,179 | 44,418 | 52,422 | 76,382 | 88,768 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
56,813 | 18,986 | 19,452 | 16,913 | 71,512 |
 | - Profit after tax undistributed this period |
|
|
8,366 | 25,433 | 32,970 | 59,469 | 17,256 |
 | 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 |
|
|
3,162,779 | 3,167,150 | 3,389,256 | 3,998,828 | 4,457,421 |
There is no report.
|
|