|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
522,859 | 499,296 | 500,932 | 425,157 | 479,808 |
 | I. Cash and cash equivalents |
|
|
46,889 | 92,048 | 63,601 | 63,621 | 68,881 |
 | 1. Cash |
|
|
39,408 | 86,048 | 50,022 | 50,039 | 62,881 |
 | 2. Cash equivalents |
|
|
7,481 | 6,000 | 13,579 | 13,582 | 6,000 |
 | II. Short-term financial investments |
|
|
| 7,483 | | | 7,676 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 7,483 | | | 7,676 |
 | III. Short-term receivables |
|
|
106,463 | 91,156 | 133,498 | 151,253 | 196,819 |
 | 1. Short-term receivables of customers |
|
|
40,724 | 42,862 | 57,324 | 77,507 | 69,250 |
 | 2. Prepayments to suppliers |
|
|
27,784 | 29,234 | 30,315 | 28,056 | 60,148 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 10,000 | 10,350 | |
 | 6. Other short-term receivables |
|
|
54,276 | 36,472 | 53,276 | 52,757 | 84,840 |
 | 7. Provision for doubtful short-term receivables |
|
|
-16,321 | -17,412 | -17,417 | -17,417 | -17,420 |
 | IV. Inventories |
|
|
365,120 | 305,207 | 301,268 | 206,376 | 191,801 |
 | 1. Inventories |
|
|
365,120 | 305,207 | 301,268 | 206,376 | 191,801 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,387 | 3,403 | 2,565 | 3,907 | 14,631 |
 | 1. Short-term prepaid expenses |
|
|
2,242 | 850 | 2,001 | 2,776 | 13,479 |
 | 2. Deductible VAT |
|
|
1,375 | 596 | 155 | 155 | 155 |
 | 3. Taxes and the State Receivables |
|
|
771 | 1,957 | 409 | 977 | 998 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,085,255 | 4,275,571 | 4,251,955 | 4,189,028 | 4,185,023 |
 | I. Long-term receivables |
|
|
17,322 | 9,284 | 18,059 | 18,593 | 19,186 |
 | 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 |
|
|
17,322 | 9,284 | 18,059 | 18,593 | 19,186 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,043,106 | 2,995,245 | 2,965,655 | 2,930,887 | 2,816,149 |
 | 1. Tangible fixed assets |
|
|
227,054 | 211,590 | 197,700 | 196,552 | 115,649 |
 | - Cost |
|
|
567,342 | 551,927 | 531,006 | 535,945 | 437,864 |
 | - Accumulated depreciation |
|
|
-340,289 | -340,338 | -333,306 | -339,394 | -322,214 |
 | 2. Fixed assets of financial leasing |
|
|
6,120 | 5,803 | 22,074 | 20,928 | 19,782 |
 | - Cost |
|
|
7,077 | 7,077 | 23,666 | 23,666 | 23,666 |
 | - Accumulated depreciation |
|
|
-958 | -1,274 | -1,591 | -2,738 | -3,884 |
 | 3. Intangible fixed assets |
|
|
2,809,933 | 2,777,852 | 2,745,880 | 2,713,407 | 2,680,718 |
 | - Cost |
|
|
3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 |
 | - Accumulated depreciation |
|
|
-1,140,652 | -1,172,733 | -1,204,705 | -1,237,178 | -1,269,867 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
975,979 | 1,224,490 | 1,224,339 | 1,197,079 | 1,313,187 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
975,979 | 1,224,490 | 1,224,339 | 1,197,079 | 1,313,187 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 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 |
|
|
48,848 | 46,552 | 43,902 | 42,469 | 36,501 |
 | 1. Long-term prepaid expenses |
|
|
48,733 | 46,058 | 43,128 | 40,834 | 36,386 |
 | 2. Deferred income tax assets |
|
|
115 | 494 | 773 | 1,635 | 115 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,608,114 | 4,774,868 | 4,752,887 | 4,614,185 | 4,664,831 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,041,858 | 2,987,278 | 2,921,140 | 2,733,968 | 2,740,695 |
 | I. Current liabilities |
|
|
691,784 | 652,778 | 702,126 | 733,052 | 672,592 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
393,811 | 312,024 | 314,548 | 413,619 | 371,204 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
119,475 | 103,797 | 123,306 | 155,303 | 137,969 |
 | 4. Advances from customers |
|
|
99,334 | 69,528 | 81,737 | 79,489 | 58,637 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,105 | 9,560 | 10,486 | 10,881 | 14,710 |
 | 6. Payables to employees |
|
|
9,957 | 10,692 | 10,930 | 18,386 | 11,521 |
 | 7. Short-term accrued expenses |
|
|
24,659 | 21,041 | 28,554 | 20,421 | 42,234 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
182 | 1,930 | 163 | 150 | 141 |
 | 11. Other short-term payables |
|
|
26,200 | 114,559 | 123,208 | 27,994 | 23,300 |
 | 12. Provision for short term payables |
|
|
4,229 | 1,626 | 1,733 | | 7,582 |
 | 13. Bonus and welfare fund |
|
|
7,831 | 8,021 | 7,461 | 6,809 | 5,295 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,350,073 | 2,334,501 | 2,219,015 | 2,000,915 | 2,068,103 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
417,593 | 357,748 | 419,666 | 427,143 | 403,098 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
15,994 | 83,805 | 15,994 | | 36,207 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,844,644 | 1,827,647 | 1,714,916 | 1,543,139 | 1,595,040 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
21,315 | 16,263 | 18,485 | 12,726 | 16,700 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
16,465 | 17,617 | 18,002 | 17,908 | 17,058 |
 | 11. Long-term unrealized revenue |
|
|
34,062 | 31,420 | 31,952 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,566,256 | 1,787,590 | 1,831,747 | 1,880,217 | 1,924,135 |
 | I. ShareHolder's equity |
|
|
1,566,256 | 1,787,590 | 1,831,747 | 1,880,217 | 1,924,135 |
 | 1. Owner's investment capital |
|
|
630,000 | 630,000 | 630,000 | 630,000 | 630,000 |
 | 2. Share capital surplus |
|
|
383,633 | 411,877 | 411,877 | 411,877 | 411,877 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | 11 |
 | 5. Treasury shares |
|
|
-155,036 | | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
55,814 | 53,513 | 55,814 | 55,814 | 53,513 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
422,797 | 447,444 | 483,664 | 529,411 | 560,866 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
384,213 | 384,558 | 382,239 | 382,239 | 520,671 |
 | - Profit after tax undistributed this period |
|
|
38,584 | 62,886 | 101,426 | 147,172 | 40,195 |
 | 12. Investment capital resource for basic construction |
|
|
11 | 11 | 11 | 11 | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
229,036 | 244,745 | 250,380 | 253,104 | 267,868 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,608,114 | 4,774,868 | 4,752,887 | 4,614,185 | 4,664,831 |
There is no report.
|
|