|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
278,372 | 312,968 | 357,275 | 364,901 | 379,185 |
 | I. Cash and cash equivalents |
|
|
20,474 | 201,775 | 123,220 | 180,689 | 140,453 |
 | 1. Cash |
|
|
20,474 | 201,775 | 123,220 | 180,689 | 140,453 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
5,250 | 5,250 | 5,250 | 85,250 | 5,250 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
5,250 | 5,250 | 5,250 | 85,250 | 5,250 |
 | III. Short-term receivables |
|
|
201,751 | 52,225 | 180,659 | 49,656 | 189,485 |
 | 1. Short-term receivables of customers |
|
|
9,794 | 8,231 | 8,541 | 8,315 | 9,660 |
 | 2. Prepayments to suppliers |
|
|
4,554 | 5,780 | 4,627 | 6,571 | 2,972 |
 | 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 |
|
|
192,115 | 42,926 | 172,203 | 39,598 | 181,681 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,712 | -4,712 | -4,712 | -4,828 | -4,828 |
 | IV. Inventories |
|
|
24,091 | 29,325 | 26,795 | 30,621 | 28,578 |
 | 1. Inventories |
|
|
24,091 | 29,325 | 26,795 | 30,621 | 28,578 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
26,806 | 24,394 | 21,351 | 18,685 | 15,419 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
26,806 | 24,394 | 21,227 | 18,685 | 15,419 |
 | 3. Taxes and the State Receivables |
|
|
| | 124 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
547,199 | 530,700 | 515,982 | 498,922 | 485,530 |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
527,130 | 511,376 | 496,324 | 477,696 | 463,462 |
 | 1. Tangible fixed assets |
|
|
524,383 | 508,888 | 494,094 | 475,657 | 461,685 |
 | - Cost |
|
|
1,177,511 | 1,186,063 | 1,195,568 | 1,201,173 | 1,210,523 |
 | - Accumulated depreciation |
|
|
-653,129 | -677,175 | -701,474 | -725,516 | -748,838 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,747 | 2,488 | 2,229 | 2,039 | 1,777 |
 | - Cost |
|
|
7,450 | 7,450 | 7,450 | 7,522 | 7,522 |
 | - Accumulated depreciation |
|
|
-4,703 | -4,962 | -5,220 | -5,483 | -5,745 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,826 | 3,839 | 3,988 | 6,163 | 7,041 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,826 | 3,839 | 3,988 | 6,163 | 7,041 |
 | 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 |
|
|
15,244 | 15,485 | 15,670 | 15,063 | 15,027 |
 | 1. Long-term prepaid expenses |
|
|
15,244 | 15,485 | 15,670 | 15,063 | 15,027 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
825,571 | 843,668 | 873,257 | 863,823 | 864,715 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
452,396 | 446,693 | 452,125 | 453,962 | 425,406 |
 | I. Current liabilities |
|
|
96,367 | 99,083 | 102,452 | 120,096 | 91,407 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
49,657 | 54,344 | 58,151 | 56,348 | 35,342 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,494 | 7,130 | 1,703 | 4,802 | 4,309 |
 | 4. Advances from customers |
|
|
445 | 669 | 452 | 655 | 633 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,789 | 7,150 | 10,160 | 13,524 | 6,542 |
 | 6. Payables to employees |
|
|
4,423 | 7,368 | 6,692 | 8,308 | 5,344 |
 | 7. Short-term accrued expenses |
|
|
16,557 | 3,730 | 7,149 | 6,362 | 8,573 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
13,343 | 15,026 | 14,477 | 26,431 | 26,996 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,660 | 3,667 | 3,667 | 3,667 | 3,667 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
356,030 | 347,610 | 349,674 | 333,866 | 333,999 |
 | 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 |
|
|
1,878 | 2,106 | 2,252 | 2,417 | 2,550 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
354,151 | 345,504 | 347,422 | 331,449 | 331,449 |
 | 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 |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
373,174 | 396,975 | 421,131 | 409,861 | 439,308 |
 | I. ShareHolder's equity |
|
|
373,174 | 396,975 | 421,131 | 409,861 | 439,308 |
 | 1. Owner's investment capital |
|
|
315,200 | 315,200 | 315,200 | 315,200 | 315,200 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
57,974 | 81,775 | 105,931 | 94,661 | 124,108 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
47,485 | 47,485 | 47,485 | 15,965 | 95,005 |
 | - Profit after tax undistributed this period |
|
|
10,489 | 34,290 | 58,446 | 78,695 | 29,103 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
825,571 | 843,668 | 873,257 | 863,823 | 864,715 |
There is no report.
|
|