|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
794,757 | 860,111 | 937,946 | 980,176 | 911,963 |
 | I. Cash and cash equivalents |
|
|
71,094 | 96,432 | 79,761 | 62,373 | 96,616 |
 | 1. Cash |
|
|
71,094 | 96,432 | 79,761 | 62,373 | 96,616 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | 23,886 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 23,886 |
 | III. Short-term receivables |
|
|
421,548 | 478,077 | 484,054 | 514,832 | 359,702 |
 | 1. Short-term receivables of customers |
|
|
147,249 | 188,958 | 199,529 | 178,582 | 99,404 |
 | 2. Prepayments to suppliers |
|
|
2,997 | 11,097 | 5,324 | 22,535 | 12,116 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
8,525 | 25,458 | 29,406 | 28,811 | |
 | 6. Other short-term receivables |
|
|
263,307 | 253,093 | 250,325 | 285,597 | 248,876 |
 | 7. Provision for doubtful short-term receivables |
|
|
-529 | -529 | -529 | -694 | -694 |
 | IV. Inventories |
|
|
290,633 | 275,004 | 357,980 | 386,848 | 414,955 |
 | 1. Inventories |
|
|
291,775 | 276,403 | 359,380 | 388,248 | 416,354 |
 | 2. Provision for decline in value of inventories |
|
|
-1,142 | -1,400 | -1,400 | -1,400 | -1,400 |
 | V. Other current assets |
|
|
11,482 | 10,600 | 16,151 | 16,123 | 16,804 |
 | 1. Short-term prepaid expenses |
|
|
10,428 | 9,102 | 8,950 | 8,250 | 9,580 |
 | 2. Deductible VAT |
|
|
1,054 | 1,497 | 7,180 | 7,527 | 7,224 |
 | 3. Taxes and the State Receivables |
|
|
| | 21 | 346 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
702,968 | 707,434 | 710,928 | 731,593 | 714,119 |
 | I. Long-term receivables |
|
|
156,687 | 157,147 | 157,202 | 157,540 | 157,240 |
 | 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 |
|
|
156,687 | 157,147 | 157,202 | 157,540 | 157,240 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
428,020 | 465,282 | 478,109 | 498,277 | 476,976 |
 | 1. Tangible fixed assets |
|
|
424,351 | 458,971 | 472,245 | 492,360 | 470,373 |
 | - Cost |
|
|
667,127 | 734,662 | 758,369 | 792,467 | 783,125 |
 | - Accumulated depreciation |
|
|
-242,776 | -275,691 | -286,124 | -300,106 | -312,752 |
 | 2. Fixed assets of financial leasing |
|
|
3,025 | 4,944 | 4,683 | 4,422 | 4,162 |
 | - Cost |
|
|
3,783 | 6,177 | 6,177 | 6,177 | 6,177 |
 | - Accumulated depreciation |
|
|
-758 | -1,233 | -1,493 | -1,754 | -2,015 |
 | 3. Intangible fixed assets |
|
|
644 | 1,366 | 1,180 | 1,495 | 2,441 |
 | - Cost |
|
|
12,444 | 14,052 | 14,052 | 14,578 | 15,739 |
 | - Accumulated depreciation |
|
|
-11,800 | -12,686 | -12,872 | -13,083 | -13,298 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
4,172 | 8,349 | 2,570 | 2,383 | 12,081 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
4,172 | 8,349 | 2,570 | 2,383 | 12,081 |
 | IV. Long-term financial investments |
|
|
77,013 | 28,418 | 27,900 | 30,380 | 27,400 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
29,899 | 28,418 | 27,900 | 30,380 | 27,400 |
 | 3. Other investments in equity instruments |
|
|
47,114 | | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
37,076 | 48,239 | 45,148 | 43,012 | 40,421 |
 | 1. Long-term prepaid expenses |
|
|
26,928 | 33,376 | 30,758 | 29,095 | 26,976 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
10,147 | 14,862 | 14,390 | 13,917 | 13,445 |
 | TOTAL ASSETS |
|
|
1,497,725 | 1,567,545 | 1,648,874 | 1,711,768 | 1,626,081 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,017,415 | 1,125,349 | 1,196,620 | 1,233,116 | 1,150,038 |
 | I. Current liabilities |
|
|
769,116 | 837,367 | 899,797 | 930,489 | 852,153 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
633,177 | 643,361 | 734,109 | 759,876 | 688,926 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
62,794 | 73,133 | 42,940 | 56,002 | 68,767 |
 | 4. Advances from customers |
|
|
28,524 | 39,801 | 50,056 | 38,286 | 31,745 |
 | 5. Taxes and other payables to the State Budget |
|
|
12,327 | 17,017 | 11,020 | 8,495 | 9,852 |
 | 6. Payables to employees |
|
|
10,036 | 17,755 | 23,593 | 39,374 | 18,906 |
 | 7. Short-term accrued expenses |
|
|
15,978 | 31,553 | 31,002 | 21,663 | 26,965 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
32 | 65 | 54 | 73 | 77 |
 | 11. Other short-term payables |
|
|
5,579 | 14,013 | 6,355 | 6,052 | 6,246 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
668 | 668 | 668 | 668 | 668 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
248,299 | 287,982 | 296,824 | 302,627 | 297,885 |
 | 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 |
|
|
7,824 | 9,201 | 9,117 | 10,986 | 11,313 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
230,839 | 268,930 | 278,132 | 282,342 | 277,548 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
9,446 | 9,661 | 9,383 | 9,107 | 8,833 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
191 | 191 | 191 | 191 | 191 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
480,310 | 442,196 | 452,254 | 478,653 | 476,043 |
 | I. ShareHolder's equity |
|
|
480,310 | 442,196 | 452,254 | 478,653 | 476,043 |
 | 1. Owner's investment capital |
|
|
200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
 | 2. Share capital surplus |
|
|
76,628 | 76,628 | 76,628 | 76,628 | 76,628 |
 | 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 |
|
|
53,447 | 26,526 | 31,361 | 48,185 | 48,494 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
48,437 | 28,437 | 28,437 | 28,437 | 47,658 |
 | - Profit after tax undistributed this period |
|
|
5,010 | -1,911 | 2,924 | 19,748 | 836 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
150,234 | 139,042 | 144,264 | 153,839 | 150,920 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,497,725 | 1,567,545 | 1,648,874 | 1,711,768 | 1,626,081 |
There is no report.
|
|