|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,800,376 | 2,156,763 | 2,406,833 | 2,796,665 | 2,793,016 |
 | I. Cash and cash equivalents |
|
|
318,206 | 80,049 | 23,592 | 139,626 | 109,859 |
 | 1. Cash |
|
|
96,511 | 80,049 | 23,592 | 139,626 | 109,859 |
 | 2. Cash equivalents |
|
|
221,696 | | | | |
 | II. Short-term financial investments |
|
|
209,719 | 400,721 | 396,221 | 405,727 | 517,703 |
 | 1. Trading securities |
|
|
908 | 908 | 908 | 908 | 908 |
 | 2. Provision for diminution in value of trading securities |
|
|
-189 | -189 | -189 | -183 | -183 |
 | 3. Investments holding until maturity |
|
|
209,000 | 400,002 | 395,502 | 405,002 | 516,977 |
 | III. Short-term receivables |
|
|
880,352 | 1,155,165 | 1,042,964 | 1,129,486 | 937,251 |
 | 1. Short-term receivables of customers |
|
|
244,727 | 242,036 | 356,660 | 245,946 | 256,153 |
 | 2. Prepayments to suppliers |
|
|
465,039 | 688,884 | 419,023 | 645,130 | 493,112 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
56,352 | 74,487 | 72,237 | 41,907 | |
 | 6. Other short-term receivables |
|
|
147,556 | 183,826 | 229,013 | 231,944 | 223,228 |
 | 7. Provision for doubtful short-term receivables |
|
|
-33,321 | -34,068 | -33,969 | -35,441 | -35,242 |
 | IV. Inventories |
|
|
379,233 | 501,331 | 918,553 | 1,090,305 | 1,190,226 |
 | 1. Inventories |
|
|
379,233 | 501,331 | 918,553 | 1,090,305 | 1,190,226 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,865 | 19,497 | 25,503 | 31,521 | 37,977 |
 | 1. Short-term prepaid expenses |
|
|
461 | 530 | 466 | 461 | 444 |
 | 2. Deductible VAT |
|
|
8,462 | 14,207 | 20,308 | 27,299 | 33,750 |
 | 3. Taxes and the State Receivables |
|
|
3,943 | 4,760 | 4,729 | 3,761 | 3,783 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
377,286 | 266,468 | 273,550 | 165,587 | 258,819 |
 | I. Long-term receivables |
|
|
135,522 | 18,339 | 18,534 | 1,617 | 25,740 |
 | 1. Long-term customer's receivables |
|
|
| | | | 23,873 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
135,522 | 18,339 | 18,534 | 1,617 | 1,867 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,092 | 15,312 | 14,739 | 13,812 | 10,904 |
 | 1. Tangible fixed assets |
|
|
12,092 | 11,664 | 11,170 | 10,321 | 6,086 |
 | - Cost |
|
|
37,969 | 38,110 | 35,965 | 35,508 | 25,671 |
 | - Accumulated depreciation |
|
|
-25,877 | -26,446 | -24,795 | -25,187 | -19,585 |
 | 2. Fixed assets of financial leasing |
|
|
| 3,648 | 3,569 | 3,491 | 4,818 |
 | - Cost |
|
|
| 3,648 | 3,648 | 3,648 | 5,230 |
 | - Accumulated depreciation |
|
|
| | -79 | -157 | -412 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
35,357 | 36,288 | 35,836 | 35,384 | 34,900 |
 | - Cost |
|
|
65,399 | 65,399 | 65,399 | 65,399 | 65,399 |
 | - Accumulated depreciation |
|
|
-30,043 | -29,111 | -29,563 | -30,015 | -30,499 |
 | IV. Long-term assets in progress |
|
|
120,094 | 118,725 | 121,840 | 35,739 | 36,669 |
 | 1. Costs of long-term production, business in progress |
|
|
120,003 | 118,320 | 121,189 | 34,556 | 34,556 |
 | 2. Costs of construction in progress |
|
|
91 | 404 | 650 | 1,183 | 2,113 |
 | IV. Long-term financial investments |
|
|
71,922 | 74,263 | 78,968 | 74,657 | 142,416 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
71,922 | 74,263 | 78,426 | 74,189 | 141,876 |
 | 3. Other investments in equity instruments |
|
|
| | 542 | 468 | 540 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
2,300 | 3,542 | 3,634 | 4,379 | 8,190 |
 | 1. Long-term prepaid expenses |
|
|
1,779 | 1,433 | 1,525 | 2,270 | 3,683 |
 | 2. Deferred income tax assets |
|
|
521 | 2,109 | 2,109 | 2,109 | 4,508 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,177,662 | 2,423,231 | 2,680,382 | 2,962,252 | 3,051,835 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,719,322 | 1,721,516 | 1,953,930 | 2,090,773 | 2,243,732 |
 | I. Current liabilities |
|
|
1,234,127 | 1,082,421 | 1,167,310 | 1,170,738 | 1,402,707 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
876,482 | 740,022 | 770,510 | 768,013 | 874,026 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
132,737 | 109,000 | 147,225 | 100,707 | 105,305 |
 | 4. Advances from customers |
|
|
38,054 | 43,964 | 52,226 | 93,533 | 191,483 |
 | 5. Taxes and other payables to the State Budget |
|
|
12,100 | 7,557 | 7,532 | 11,991 | 13,439 |
 | 6. Payables to employees |
|
|
4,283 | 4,449 | 8,584 | 9,457 | 8,047 |
 | 7. Short-term accrued expenses |
|
|
135,007 | 144,393 | 153,178 | 155,473 | 162,055 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9,345 | 5,177 | 5,793 | | 26,667 |
 | 11. Other short-term payables |
|
|
14,927 | 16,605 | 12,277 | 21,815 | 12,340 |
 | 12. Provision for short term payables |
|
|
8,451 | 8,451 | 8,451 | 8,451 | 8,406 |
 | 13. Bonus and welfare fund |
|
|
2,742 | 2,801 | 1,535 | 1,298 | 939 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
485,195 | 639,095 | 786,621 | 920,035 | 841,025 |
 | 1. Long-term payables to sellers |
|
|
49,750 | 39,731 | 44,126 | 52,811 | 55,669 |
 | 2. Long-term accrued expenses |
|
|
30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
103,509 | 103,513 | 103,483 | 100,291 | 99,738 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
299,070 | 462,430 | 605,618 | 734,076 | 652,345 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,814 | 2,368 | 2,342 | 1,806 | 2,221 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
899 | 899 | 899 | 899 | 899 |
 | 11. Long-term unrealized revenue |
|
|
153 | 153 | 153 | 153 | 153 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
458,339 | 701,715 | 726,452 | 871,479 | 808,103 |
 | I. ShareHolder's equity |
|
|
458,339 | 701,715 | 726,452 | 871,479 | 808,103 |
 | 1. Owner's investment capital |
|
|
219,887 | 439,774 | 439,774 | 527,729 | 527,727 |
 | 2. Share capital surplus |
|
|
14,319 | 35,845 | 35,845 | 21,426 | 21,426 |
 | 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 |
|
|
7,123 | 7,123 | 7,123 | 7,123 | 7,123 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
84,678 | 90,590 | 95,246 | 32,657 | 14,994 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
82,883 | 84,959 | 81,540 | 8,687 | 14,122 |
 | - Profit after tax undistributed this period |
|
|
1,796 | 5,631 | 13,706 | 23,970 | 872 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
132,332 | 128,383 | 148,464 | 282,544 | 236,834 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,177,662 | 2,423,231 | 2,680,382 | 2,962,252 | 3,051,835 |
There is no report.
|
|