|
|
|
Q4 2023 | Q4 2024 | Q4 2025 | Q1 2026 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,848,193 | 1,980,918 | 1,858,625 | 1,858,950 | 2,059,433 |
 | I. Cash and cash equivalents |
|
|
513,006 | 438,432 | 398,423 | 266,594 | 258,359 |
 | 1. Cash |
|
|
99,961 | 234,897 | 209,301 | 190,694 | 211,459 |
 | 2. Cash equivalents |
|
|
413,045 | 203,535 | 189,122 | 75,900 | 46,900 |
 | II. Short-term financial investments |
|
|
111,520 | 102,931 | 476,160 | 697,182 | 997,685 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
111,520 | 102,931 | 476,160 | 697,182 | 997,685 |
 | III. Short-term receivables |
|
|
1,087,890 | 1,376,966 | 950,649 | 845,525 | 740,520 |
 | 1. Short-term receivables of customers |
|
|
861,338 | 1,173,787 | 736,454 | 533,321 | 641,516 |
 | 2. Prepayments to suppliers |
|
|
31,775 | 37,558 | 30,519 | 12,382 | 48,250 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
180,100 | 126,300 | 64,600 | | |
 | 6. Other short-term receivables |
|
|
19,435 | 44,260 | 126,297 | 307,042 | 57,974 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,757 | -4,939 | -7,221 | -7,221 | -7,221 |
 | IV. Inventories |
|
|
124,101 | 42,427 | 13,529 | 14,203 | 33,934 |
 | 1. Inventories |
|
|
124,101 | 45,137 | 13,529 | 14,203 | 33,934 |
 | 2. Provision for decline in value of inventories |
|
|
| -2,710 | | | |
 | V. Other current assets |
|
|
11,677 | 20,162 | 19,864 | 35,446 | 28,937 |
 | 1. Short-term prepaid expenses |
|
|
10,119 | 14,302 | 12,147 | 22,509 | 13,375 |
 | 2. Deductible VAT |
|
|
1,465 | 5,256 | 5,835 | 12,881 | 15,479 |
 | 3. Taxes and the State Receivables |
|
|
93 | 604 | 1,882 | 57 | 83 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
124,479 | 129,920 | 47,113 | 138,110 | 125,923 |
 | I. Long-term receivables |
|
|
4,541 | 4,080 | 21,732 | 21,732 | 1,256 |
 | 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 |
|
|
4,541 | 4,080 | 21,732 | 21,732 | 1,256 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,433 | 5,544 | 6,209 | 5,450 | 4,977 |
 | 1. Tangible fixed assets |
|
|
7,449 | 5,367 | 5,183 | 4,489 | 3,962 |
 | - Cost |
|
|
42,178 | 44,285 | 42,999 | 43,110 | 43,125 |
 | - Accumulated depreciation |
|
|
-34,729 | -38,918 | -37,816 | -38,621 | -39,163 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
984 | 177 | 1,026 | 960 | 1,015 |
 | - Cost |
|
|
28,195 | 28,195 | 9,148 | 9,148 | 9,295 |
 | - Accumulated depreciation |
|
|
-27,211 | -28,018 | -8,123 | -8,188 | -8,280 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
305 | 305 | 305 | 89,004 | 93,305 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
305 | 305 | 305 | 89,004 | 93,305 |
 | IV. Long-term financial investments |
|
|
102,800 | 102,845 | 693 | 693 | 693 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
102,380 | 102,380 | | | |
 | 3. Other investments in equity instruments |
|
|
420 | 465 | 693 | 693 | 693 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
8,400 | 17,146 | 18,174 | 21,231 | 25,691 |
 | 1. Long-term prepaid expenses |
|
|
4,490 | 3,853 | 6,523 | 11,875 | 12,279 |
 | 2. Deferred income tax assets |
|
|
3,910 | 13,293 | 11,652 | 9,356 | 13,413 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,972,673 | 2,110,838 | 1,905,738 | 1,997,060 | 2,185,356 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,079,638 | 1,232,776 | 987,149 | 961,555 | 1,036,735 |
 | I. Current liabilities |
|
|
1,076,272 | 1,228,093 | 982,496 | 958,415 | 1,034,168 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
258,928 | 372,546 | 383,439 | 428,121 | 490,974 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
440,743 | 452,559 | 266,852 | 166,024 | 146,476 |
 | 4. Advances from customers |
|
|
11,818 | 9,490 | 1,895 | 31,796 | 12,723 |
 | 5. Taxes and other payables to the State Budget |
|
|
56,010 | 86,485 | 63,727 | | 43,040 |
 | 6. Payables to employees |
|
|
15,053 | 14,579 | | | |
 | 7. Short-term accrued expenses |
|
|
83,565 | 163,190 | 189,280 | 152,992 | 282,794 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9,661 | 109,743 | 55,480 | 112,666 | 37,669 |
 | 11. Other short-term payables |
|
|
200,494 | 19,500 | 21,823 | 66,816 | 20,492 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,365 | 4,683 | 4,653 | 3,140 | 2,568 |
 | 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 |
|
|
| | 10 | | |
 | 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 |
|
|
3,365 | 4,683 | 4,643 | 3,140 | 2,568 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
893,035 | 878,062 | 918,589 | 1,035,504 | 1,148,621 |
 | I. ShareHolder's equity |
|
|
893,035 | 878,062 | 918,589 | 1,035,504 | 1,148,621 |
 | 1. Owner's investment capital |
|
|
772,452 | 772,452 | 772,452 | 1,002,680 | 1,002,680 |
 | 2. Share capital surplus |
|
|
| | | | -13,170 |
 | 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 |
|
|
163 | 163 | 217 | 217 | 217 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
65,870 | 62,626 | 138,222 | 24,821 | 148,603 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 62,626 | -70,956 | 17,721 | 17,600 |
 | - Profit after tax undistributed this period |
|
|
65,870 | | 209,178 | 7,100 | 131,003 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
54,551 | 42,822 | 7,699 | 7,786 | 10,290 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,972,673 | 2,110,838 | 1,905,738 | 1,997,060 | 2,185,356 |
There is no report.
|
|