|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
641,802 | 688,533 | 783,802 | 688,377 | 725,770 |
 | I. Cash and cash equivalents |
|
|
176,920 | 158,431 | 201,388 | 212,284 | 224,472 |
 | 1. Cash |
|
|
115,042 | 112,570 | 80,607 | 128,038 | 144,240 |
 | 2. Cash equivalents |
|
|
61,878 | 45,862 | 120,782 | 84,246 | 80,232 |
 | II. Short-term financial investments |
|
|
275,935 | 249,691 | 242,190 | 212,170 | 228,232 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
275,935 | 249,691 | 242,190 | 212,170 | 228,232 |
 | III. Short-term receivables |
|
|
79,821 | 152,767 | 207,235 | 113,854 | 127,104 |
 | 1. Short-term receivables of customers |
|
|
28,488 | 67,760 | 123,921 | 71,126 | 56,544 |
 | 2. Prepayments to suppliers |
|
|
23,431 | 57,391 | 59,588 | 17,463 | 31,525 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,500 | 1,500 | | | |
 | 6. Other short-term receivables |
|
|
26,584 | 26,300 | 23,911 | 26,113 | 39,884 |
 | 7. Provision for doubtful short-term receivables |
|
|
-183 | -184 | -184 | -848 | -848 |
 | IV. Inventories |
|
|
81,387 | 96,099 | 96,658 | 113,177 | 110,103 |
 | 1. Inventories |
|
|
81,387 | 96,099 | 96,658 | 113,177 | 110,103 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
27,738 | 31,545 | 36,329 | 36,892 | 35,859 |
 | 1. Short-term prepaid expenses |
|
|
7,218 | 9,413 | 7,644 | 8,427 | 11,356 |
 | 2. Deductible VAT |
|
|
20,289 | 18,943 | 25,364 | 23,314 | 23,508 |
 | 3. Taxes and the State Receivables |
|
|
231 | 3,189 | 3,320 | 5,152 | 940 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 55 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
249,092 | 284,468 | 322,370 | 342,881 | 345,928 |
 | I. Long-term receivables |
|
|
7,843 | 7,505 | 11,711 | 15,984 | 11,377 |
 | 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 |
|
|
7,843 | 7,505 | 11,711 | 15,984 | 11,377 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
131,732 | 163,783 | 196,018 | 206,610 | 202,184 |
 | 1. Tangible fixed assets |
|
|
107,620 | 139,734 | 172,032 | 182,687 | 180,706 |
 | - Cost |
|
|
314,123 | 348,480 | 389,494 | 404,529 | 412,580 |
 | - Accumulated depreciation |
|
|
-206,503 | -208,746 | -217,462 | -221,842 | -231,874 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
24,112 | 24,049 | 23,986 | 23,923 | 21,477 |
 | - Cost |
|
|
28,237 | 28,237 | 28,237 | 28,237 | 25,803 |
 | - Accumulated depreciation |
|
|
-4,124 | -4,187 | -4,250 | -4,313 | -4,326 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,124 | 2,044 | 730 | 1,282 | 3,586 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,124 | 2,044 | 730 | 1,282 | 3,586 |
 | IV. Long-term financial investments |
|
|
68,734 | 73,572 | 79,491 | 83,725 | 94,120 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
58,845 | 63,452 | 69,451 | 74,143 | 86,874 |
 | 3. Other investments in equity instruments |
|
|
6,405 | 6,405 | 6,405 | 6,405 | 6,405 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -48 | -669 |
 | 5. Investments holding until maturity |
|
|
3,484 | 3,715 | 3,635 | 3,225 | 1,511 |
 | V. Total other long-term assets |
|
|
38,658 | 37,565 | 34,420 | 35,280 | 34,661 |
 | 1. Long-term prepaid expenses |
|
|
23,201 | 24,304 | 22,768 | 24,059 | 23,871 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
15,457 | 13,261 | 11,652 | 11,221 | 10,789 |
 | TOTAL ASSETS |
|
|
890,893 | 973,001 | 1,106,172 | 1,031,258 | 1,071,698 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
198,988 | 298,093 | 341,765 | 344,438 | 256,148 |
 | I. Current liabilities |
|
|
198,988 | 298,093 | 341,765 | 344,438 | 256,148 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
45,434 | 66,971 | 88,571 | 58,431 | 40,983 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
63,314 | 66,657 | 53,948 | 77,663 | 54,732 |
 | 4. Advances from customers |
|
|
14,013 | 10,846 | 7,707 | 28,533 | 27,411 |
 | 5. Taxes and other payables to the State Budget |
|
|
16,984 | 26,836 | 29,617 | 34,043 | 23,381 |
 | 6. Payables to employees |
|
|
30,792 | 47,234 | 64,150 | 81,109 | 50,515 |
 | 7. Short-term accrued expenses |
|
|
19,243 | 69,954 | 89,260 | 35,176 | 48,384 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,248 | 6,427 | 5,366 | 18,375 | 5,861 |
 | 12. Provision for short term payables |
|
|
213 | 274 | 252 | | 258 |
 | 13. Bonus and welfare fund |
|
|
3,745 | 2,894 | 2,894 | 11,106 | 4,623 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
691,906 | 674,909 | 764,407 | 686,820 | 815,549 |
 | I. ShareHolder's equity |
|
|
691,906 | 674,909 | 764,407 | 686,820 | 815,549 |
 | 1. Owner's investment capital |
|
|
450,000 | 450,000 | 450,000 | 450,000 | 450,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
130,853 | 125,754 | 194,680 | 136,891 | 237,730 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
76,342 | 8,842 | 8,842 | 8,842 | 136,963 |
 | - Profit after tax undistributed this period |
|
|
54,511 | 116,912 | 185,838 | 128,049 | 100,767 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
111,053 | 99,155 | 119,727 | 99,929 | 127,820 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
890,893 | 973,001 | 1,106,172 | 1,031,258 | 1,071,698 |
There is no report.
|
|