|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
172,846 | 190,555 | 228,404 | 210,514 | 201,600 |
 | I. Cash and cash equivalents |
|
|
46,524 | 82,997 | 116,804 | 68,070 | 38,562 |
 | 1. Cash |
|
|
20,686 | 43,130 | 84,454 | 31,695 | 24,562 |
 | 2. Cash equivalents |
|
|
25,839 | 39,867 | 32,350 | 36,375 | 14,000 |
 | II. Short-term financial investments |
|
|
39,850 | 33,850 | 23,862 | 42,862 | 57,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
39,850 | 33,850 | 23,862 | 42,862 | 57,500 |
 | III. Short-term receivables |
|
|
32,356 | 21,593 | 23,359 | 34,965 | 30,335 |
 | 1. Short-term receivables of customers |
|
|
8,040 | 8,536 | 9,452 | 18,419 | 8,098 |
 | 2. Prepayments to suppliers |
|
|
19,446 | 9,024 | 13,968 | 15,523 | 18,995 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
6,625 | 5,816 | 1,723 | 2,825 | 5,048 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,755 | -1,783 | -1,784 | -1,802 | -1,806 |
 | IV. Inventories |
|
|
51,855 | 48,129 | 57,092 | 58,592 | 65,374 |
 | 1. Inventories |
|
|
52,859 | 49,163 | 58,123 | 60,168 | 66,954 |
 | 2. Provision for decline in value of inventories |
|
|
-1,005 | -1,034 | -1,031 | -1,576 | -1,580 |
 | V. Other current assets |
|
|
2,260 | 3,985 | 7,288 | 6,026 | 9,829 |
 | 1. Short-term prepaid expenses |
|
|
2,091 | 1,969 | 4,058 | 2,733 | 2,649 |
 | 2. Deductible VAT |
|
|
121 | 2,008 | 3,223 | 3,286 | 2,729 |
 | 3. Taxes and the State Receivables |
|
|
48 | 8 | 8 | 8 | 4,451 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
647,505 | 681,765 | 710,633 | 731,615 | 738,919 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
165 | 165 | 165 | 165 | 165 |
 | 6. Provision for doubtful long-term receivables |
|
|
-165 | -165 | -165 | -165 | -165 |
 | II. Fixed assets |
|
|
577,132 | 605,940 | 622,920 | 645,542 | 654,628 |
 | 1. Tangible fixed assets |
|
|
576,766 | 605,575 | 622,554 | 645,176 | 654,262 |
 | - Cost |
|
|
1,261,143 | 1,310,955 | 1,350,312 | 1,387,087 | 1,419,730 |
 | - Accumulated depreciation |
|
|
-684,376 | -705,380 | -727,757 | -741,911 | -765,468 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
366 | 366 | 366 | 366 | 366 |
 | - Cost |
|
|
1,593 | 1,593 | 1,593 | 1,593 | 1,593 |
 | - Accumulated depreciation |
|
|
-1,227 | -1,227 | -1,227 | -1,227 | -1,227 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
49,970 | 56,479 | 69,320 | 67,222 | 67,277 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
49,970 | 56,479 | 69,320 | 67,222 | 67,277 |
 | IV. Long-term financial investments |
|
|
884 | 884 | 884 | 884 | 884 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
884 | 884 | 884 | 884 | 884 |
 | 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 |
|
|
19,519 | 18,463 | 17,510 | 17,968 | 16,131 |
 | 1. Long-term prepaid expenses |
|
|
19,519 | 18,463 | 17,510 | 17,968 | 16,131 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
820,351 | 872,320 | 939,038 | 942,129 | 940,519 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
224,161 | 262,764 | 355,510 | 339,464 | 314,022 |
 | I. Current liabilities |
|
|
122,419 | 159,753 | 204,923 | 176,749 | 152,819 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
68,327 | 90,265 | 93,573 | 101,667 | 89,517 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,015 | 21,018 | 12,371 | 14,326 | 10,819 |
 | 4. Advances from customers |
|
|
477 | 2,874 | 2,680 | 2,609 | 702 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,027 | 9,009 | 7,603 | 7,895 | 7,734 |
 | 6. Payables to employees |
|
|
12,735 | 10,670 | 26,120 | 25,431 | 20,147 |
 | 7. Short-term accrued expenses |
|
|
3,218 | 3,144 | 2,576 | 1,719 | 2,279 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,393 | 14,022 | 45,039 | 8,653 | 8,690 |
 | 12. Provision for short term payables |
|
|
9,704 | 4,230 | 5,775 | 6,181 | 6,181 |
 | 13. Bonus and welfare fund |
|
|
3,525 | 4,520 | 9,186 | 8,269 | 6,751 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
101,742 | 103,011 | 150,587 | 162,715 | 161,203 |
 | 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 |
|
|
442 | 442 | 442 | 482 | 482 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
97,500 | 95,269 | 142,845 | 154,933 | 153,447 |
 | 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 |
|
|
3,800 | 7,300 | 7,300 | 7,300 | 7,274 |
 | B. OWNER'S EQUITY |
|
|
596,190 | 609,556 | 583,528 | 602,666 | 626,497 |
 | I. ShareHolder's equity |
|
|
596,190 | 609,556 | 583,528 | 602,666 | 626,497 |
 | 1. Owner's investment capital |
|
|
280,000 | 280,000 | 280,000 | 280,000 | 280,000 |
 | 2. Share capital surplus |
|
|
6,856 | 6,856 | 6,856 | 6,856 | 6,871 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
47,517 | 50,782 | 58,479 | 58,479 | 58,479 |
 | 5. Treasury shares |
|
|
-10 | -10 | -10 | -10 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
68,033 | 75,394 | 94,185 | 94,185 | 94,185 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
116,639 | 124,631 | 67,959 | 83,672 | 103,954 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
92,911 | 80,404 | 9,675 | 9,675 | 83,614 |
 | - Profit after tax undistributed this period |
|
|
23,727 | 44,227 | 58,284 | 73,997 | 20,340 |
 | 12. Investment capital resource for basic construction |
|
|
276 | 276 | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
76,879 | 71,628 | 76,059 | 79,484 | 83,008 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
820,351 | 872,320 | 939,038 | 942,129 | 940,519 |
There is no report.
|
|