|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,204,436 | 1,248,004 | 970,234 | 1,237,753 | 874,134 |
 | I. Cash and cash equivalents |
|
|
96,849 | 106,142 | 87,868 | 281,069 | 286,271 |
 | 1. Cash |
|
|
96,849 | 106,142 | 87,868 | 281,069 | 286,271 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
151,020 | 143,000 | 264,000 | 203,000 | 247,943 |
 | 1. Trading securities |
|
|
55,200 | | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-4,180 | | | | |
 | 3. Investments holding until maturity |
|
|
100,000 | 143,000 | 264,000 | 203,000 | 247,943 |
 | III. Short-term receivables |
|
|
829,611 | 868,883 | 548,781 | 698,446 | 258,204 |
 | 1. Short-term receivables of customers |
|
|
367,283 | 347,697 | 191,444 | 166,701 | 100,243 |
 | 2. Prepayments to suppliers |
|
|
63,854 | 94,171 | 70,578 | 49,784 | 39,653 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
319,934 | 308,751 | 165,458 | 319,112 | |
 | 6. Other short-term receivables |
|
|
95,952 | 122,371 | 125,808 | 177,458 | 130,037 |
 | 7. Provision for doubtful short-term receivables |
|
|
-17,412 | -4,107 | -4,508 | -14,607 | -11,729 |
 | IV. Inventories |
|
|
114,256 | 116,568 | 66,050 | 51,564 | 75,853 |
 | 1. Inventories |
|
|
140,548 | 140,140 | 87,220 | 66,308 | 90,655 |
 | 2. Provision for decline in value of inventories |
|
|
-26,292 | -23,572 | -21,170 | -14,744 | -14,802 |
 | V. Other current assets |
|
|
12,701 | 13,411 | 3,535 | 3,674 | 5,862 |
 | 1. Short-term prepaid expenses |
|
|
1,704 | 1,898 | 1,193 | 831 | 1,683 |
 | 2. Deductible VAT |
|
|
10,986 | 11,513 | 2,342 | 2,821 | 4,036 |
 | 3. Taxes and the State Receivables |
|
|
11 | | | 22 | 143 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,361,716 | 1,332,493 | 1,618,701 | 2,152,536 | 2,453,714 |
 | I. Long-term receivables |
|
|
2,064 | 2,064 | 297,674 | 288,674 | 2,064 |
 | 1. Long-term customer's receivables |
|
|
| | 41,000 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | 32,000 | |
 | 5. Other long-term receivables |
|
|
2,064 | 2,064 | 256,674 | 256,674 | 2,064 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
800,367 | 769,949 | 758,581 | 1,346,496 | 1,329,128 |
 | 1. Tangible fixed assets |
|
|
723,558 | 709,658 | 698,269 | 1,237,766 | 1,195,031 |
 | - Cost |
|
|
1,824,065 | 1,832,814 | 1,854,664 | 3,136,215 | 3,130,858 |
 | - Accumulated depreciation |
|
|
-1,100,507 | -1,123,156 | -1,156,395 | -1,898,450 | -1,935,826 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
76,809 | 60,291 | 60,312 | 108,730 | 134,096 |
 | - Cost |
|
|
328,798 | 60,691 | 60,731 | 109,263 | 134,812 |
 | - Accumulated depreciation |
|
|
-251,989 | -400 | -418 | -533 | -715 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
1,892 | 1,892 | 1,892 | 1,892 | 1,892 |
 | - Accumulated depreciation |
|
|
-1,892 | -1,892 | -1,892 | -1,892 | -1,892 |
 | IV. Long-term assets in progress |
|
|
49,084 | 49,084 | 49,084 | 3,844 | 3,956 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
49,084 | 49,084 | 49,084 | 3,844 | 3,956 |
 | IV. Long-term financial investments |
|
|
285,755 | 284,871 | 295,114 | 30,088 | 670,408 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
252,106 | 255,386 | 264,926 | | 353,750 |
 | 3. Other investments in equity instruments |
|
|
60,282 | 29,485 | 30,187 | 30,088 | 29,818 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-26,633 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 286,840 |
 | V. Total other long-term assets |
|
|
224,446 | 226,525 | 218,248 | 483,433 | 448,158 |
 | 1. Long-term prepaid expenses |
|
|
84,747 | 102,554 | 101,873 | 129,963 | 104,122 |
 | 2. Deferred income tax assets |
|
|
| 122 | 125 | 124 | 820 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
139,698 | 123,849 | 116,250 | 353,346 | 343,216 |
 | TOTAL ASSETS |
|
|
2,566,152 | 2,580,496 | 2,588,935 | 3,390,289 | 3,327,848 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,169,886 | 1,225,459 | 1,217,437 | 2,029,172 | 1,290,615 |
 | I. Current liabilities |
|
|
543,640 | 598,137 | 593,594 | 1,339,152 | 695,089 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
213,972 | 194,444 | 225,404 | 425,890 | 418,987 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
131,644 | 209,118 | 198,959 | 688,530 | 96,670 |
 | 4. Advances from customers |
|
|
35,094 | 36,678 | 39,547 | 42,375 | 28,840 |
 | 5. Taxes and other payables to the State Budget |
|
|
74,332 | 65,327 | 67,664 | 78,383 | 78,459 |
 | 6. Payables to employees |
|
|
23,545 | 14,762 | 23,275 | 18,439 | 17,490 |
 | 7. Short-term accrued expenses |
|
|
53,630 | 45,026 | 31,505 | 27,631 | 34,456 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
10,787 | 32,148 | 6,604 | 57,270 | 14,856 |
 | 12. Provision for short term payables |
|
|
| | | | 4,696 |
 | 13. Bonus and welfare fund |
|
|
635 | 635 | 635 | 635 | 635 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
626,246 | 627,322 | 623,844 | 690,019 | 595,526 |
 | 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 |
|
|
424 | 2,014 | 2,051 | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
623,793 | 621,748 | 619,704 | 687,941 | 592,681 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,029 | 3,559 | 2,089 | 2,079 | 2,845 |
 | 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 |
|
|
1,396,265 | 1,355,037 | 1,371,497 | 1,361,118 | 2,037,233 |
 | I. ShareHolder's equity |
|
|
1,396,265 | 1,355,037 | 1,371,497 | 1,361,118 | 2,037,233 |
 | 1. Owner's investment capital |
|
|
1,062,361 | 1,062,361 | 1,062,361 | 1,168,587 | 1,806,004 |
 | 2. Share capital surplus |
|
|
1,049 | 1,049 | 1,049 | 1,049 | 487 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
26,670 | 10,701 | 15,578 | 15,194 | 13,480 |
 | 8. Investment and development funds |
|
|
663 | 663 | 663 | 663 | 663 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
179,112 | 170,510 | 173,084 | 61,336 | 90,814 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
164,151 | 164,050 | 164,050 | 57,824 | 55,241 |
 | - Profit after tax undistributed this period |
|
|
14,960 | 6,460 | 9,034 | 3,512 | 35,572 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
126,409 | 109,752 | 118,762 | 114,287 | 125,785 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,566,152 | 2,580,496 | 2,588,935 | 3,390,289 | 3,327,848 |
There is no report.
|
|