|
|
|
Q4 2022 | Q1 2023 | Q1 2024 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
918,795 | 645,928 | 390,166 | 1,532,235 | 1,595,002 |
 | I. Cash and cash equivalents |
|
|
4,279 | 2,556 | 2,644 | 2,551 | 59,343 |
 | 1. Cash |
|
|
3,053 | 1,330 | 1,418 | 1,325 | 58,117 |
 | 2. Cash equivalents |
|
|
1,226 | 1,226 | 1,226 | 1,226 | 1,226 |
 | II. Short-term financial investments |
|
|
147,026 | 142,026 | 74,210 | 410,360 | 408,590 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
147,026 | 142,026 | 74,210 | 410,360 | 408,590 |
 | III. Short-term receivables |
|
|
660,726 | 321,630 | 265,610 | 1,107,932 | 1,115,797 |
 | 1. Short-term receivables of customers |
|
|
110,132 | 85,081 | 88,731 | 285,264 | 118,021 |
 | 2. Prepayments to suppliers |
|
|
471,196 | 135,028 | 7,687 | 4,222 | 184,130 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 1,968 | 6,102 | |
 | 6. Other short-term receivables |
|
|
93,479 | 115,602 | 181,434 | 827,290 | 816,295 |
 | 7. Provision for doubtful short-term receivables |
|
|
-14,081 | -14,081 | -14,210 | -14,946 | -2,649 |
 | IV. Inventories |
|
|
22,385 | 65,470 | 3,313 | 1,519 | 2,617 |
 | 1. Inventories |
|
|
22,385 | 65,470 | 3,313 | 1,519 | 2,617 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
84,380 | 114,246 | 44,389 | 9,873 | 8,655 |
 | 1. Short-term prepaid expenses |
|
|
388 | 247 | 3,257 | 2,564 | 916 |
 | 2. Deductible VAT |
|
|
83,992 | 113,999 | 41,132 | 7,308 | 7,010 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 729 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,158,732 | 1,314,537 | 2,732,929 | 3,118,839 | 3,077,102 |
 | I. Long-term receivables |
|
|
| 30,568 | 35,009 | | |
 | 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 |
|
|
| 30,568 | 35,009 | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
82,745 | 80,672 | 2,346,511 | 2,669,750 | 2,635,276 |
 | 1. Tangible fixed assets |
|
|
76,390 | 74,317 | 2,340,157 | 2,650,752 | 2,616,697 |
 | - Cost |
|
|
91,821 | 91,854 | 2,564,753 | 3,069,280 | 3,064,296 |
 | - Accumulated depreciation |
|
|
-15,431 | -17,537 | -224,596 | -418,528 | -447,599 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
6,355 | 6,355 | 6,355 | 18,998 | 18,579 |
 | - Cost |
|
|
6,355 | 6,355 | 6,355 | 19,217 | 18,892 |
 | - Accumulated depreciation |
|
|
| | | -219 | -313 |
 | III. Real Estate Investments |
|
|
16,272 | 16,027 | 15,058 | 76,800 | 75,288 |
 | - Cost |
|
|
22,446 | 22,446 | 22,446 | 97,368 | 97,368 |
 | - Accumulated depreciation |
|
|
-6,174 | -6,419 | -7,388 | -20,569 | -22,080 |
 | IV. Long-term assets in progress |
|
|
1,059,340 | 1,185,268 | 18 | 21,454 | 27,438 |
 | 1. Costs of long-term production, business in progress |
|
|
123 | 123 | 18 | | |
 | 2. Costs of construction in progress |
|
|
1,059,217 | 1,185,145 | | 21,454 | 27,438 |
 | IV. Long-term financial investments |
|
|
| | 64,339 | 64,988 | 64,866 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | 64,339 | 64,988 | 64,866 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
376 | 2,003 | 271,993 | 285,847 | 274,235 |
 | 1. Long-term prepaid expenses |
|
|
376 | 2,003 | 168,663 | 167,738 | 164,956 |
 | 2. Deferred income tax assets |
|
|
| | 103,330 | 118,109 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | 109,279 |
 | TOTAL ASSETS |
|
|
2,077,528 | 1,960,465 | 3,123,095 | 4,651,074 | 4,672,105 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,585,228 | 1,475,678 | 2,526,072 | 3,690,886 | 3,722,796 |
 | I. Current liabilities |
|
|
1,562,673 | 834,537 | 817,944 | 957,003 | 1,041,889 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
700,226 | 644,988 | 576,569 | 680,629 | 743,314 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
562,779 | 108,486 | 86,877 | 72,907 | 68,693 |
 | 4. Advances from customers |
|
|
9,337 | 3,919 | 906 | 1,468 | 94,715 |
 | 5. Taxes and other payables to the State Budget |
|
|
17,294 | 1,505 | 3,557 | 23,724 | 8,196 |
 | 6. Payables to employees |
|
|
1,676 | 655 | 530 | 284 | |
 | 7. Short-term accrued expenses |
|
|
34,188 | 19,756 | 137,433 | 139,670 | 103,152 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
235,780 | 53,837 | 10,470 | 36,717 | 22,215 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,392 | 1,392 | 1,603 | 1,603 | 1,603 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
22,555 | 641,141 | 1,708,128 | 2,733,883 | 2,680,907 |
 | 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 |
|
|
723 | 723 | 177,063 | 700 | 750 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
21,066 | 640,002 | 1,530,435 | 2,722,041 | 2,667,727 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
767 | 417 | 630 | 1,142 | 2,431 |
 | 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 |
|
|
492,300 | 484,787 | 597,023 | 960,188 | 949,309 |
 | I. ShareHolder's equity |
|
|
492,300 | 484,787 | 597,023 | 960,188 | 949,309 |
 | 1. Owner's investment capital |
|
|
239,993 | 239,993 | 239,993 | 239,993 | 239,993 |
 | 2. Share capital surplus |
|
|
2,180 | 2,180 | 2,180 | 2,180 | 2,180 |
 | 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 |
|
|
9,812 | 9,812 | 9,812 | 9,812 | 9,812 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
169,799 | 162,286 | 244,349 | 655,524 | 634,855 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
79,699 | 164,741 | 264,052 | 408,920 | 647,829 |
 | - Profit after tax undistributed this period |
|
|
90,100 | -2,454 | -19,703 | 246,604 | -12,973 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
70,516 | 70,516 | 100,690 | 52,680 | 62,469 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,077,528 | 1,960,465 | 3,123,095 | 4,651,074 | 4,672,105 |
There is no report.
|
|