|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
361,422 | 445,836 | 537,778 | 650,044 | 850,795 |
 | I. Cash and cash equivalents |
|
|
95,321 | 78,789 | 92,763 | 93,420 | 102,919 |
 | 1. Cash |
|
|
20,864 | 18,790 | 42,249 | 60,752 | 62,966 |
 | 2. Cash equivalents |
|
|
74,457 | 59,999 | 50,515 | 32,668 | 39,952 |
 | II. Short-term financial investments |
|
|
19,076 | 27,542 | 37,641 | 23,872 | 138,479 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
19,076 | 27,542 | 37,641 | 23,872 | 138,479 |
 | III. Short-term receivables |
|
|
154,605 | 257,205 | 310,158 | 420,360 | 493,731 |
 | 1. Short-term receivables of customers |
|
|
100,327 | 137,190 | 193,210 | 295,552 | 312,268 |
 | 2. Prepayments to suppliers |
|
|
27,323 | 69,570 | 50,526 | 25,389 | 100,217 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
8,107 | 8,107 | 23,107 | 35,107 | |
 | 6. Other short-term receivables |
|
|
35,489 | 59,529 | 56,446 | 83,358 | 97,459 |
 | 7. Provision for doubtful short-term receivables |
|
|
-16,640 | -17,191 | -13,132 | -19,045 | -16,213 |
 | IV. Inventories |
|
|
68,271 | 81,773 | 96,442 | 111,732 | 111,343 |
 | 1. Inventories |
|
|
68,271 | 81,773 | 96,442 | 111,732 | 111,343 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
24,149 | 526 | 774 | 660 | 4,323 |
 | 1. Short-term prepaid expenses |
|
|
23,672 | 83 | 25 | 177 | 159 |
 | 2. Deductible VAT |
|
|
477 | 441 | 747 | 474 | 517 |
 | 3. Taxes and the State Receivables |
|
|
| 2 | 2 | 9 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 3,647 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
339,854 | 321,459 | 321,264 | 321,972 | 407,034 |
 | I. Long-term receivables |
|
|
33 | 33 | 33 | 33 | 33 |
 | 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 |
|
|
33 | 33 | 33 | 33 | 33 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
48,469 | 48,430 | 47,507 | 46,694 | 45,836 |
 | 1. Tangible fixed assets |
|
|
48,461 | 48,424 | 47,502 | 46,691 | 45,835 |
 | - Cost |
|
|
73,569 | 74,444 | 74,444 | 74,541 | 74,597 |
 | - Accumulated depreciation |
|
|
-25,108 | -26,020 | -26,942 | -27,850 | -28,762 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
8 | 6 | 5 | 3 | 2 |
 | - Cost |
|
|
32 | 32 | 32 | 32 | 32 |
 | - Accumulated depreciation |
|
|
-24 | -26 | -27 | -29 | -30 |
 | III. Real Estate Investments |
|
|
2,815 | 2,815 | 2,815 | 2,815 | 2,815 |
 | - Cost |
|
|
2,815 | 2,815 | 2,815 | 2,815 | 2,815 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
167,827 | 149,310 | 150,064 | 151,482 | 271,643 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
167,827 | 149,310 | 150,064 | 151,482 | 271,643 |
 | IV. Long-term financial investments |
|
|
119,753 | 119,745 | 119,720 | 119,720 | 85,443 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
119,753 | 119,745 | 119,720 | 119,720 | 85,443 |
 | 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 |
|
|
956 | 1,126 | 1,126 | 1,228 | 1,263 |
 | 1. Long-term prepaid expenses |
|
|
956 | 910 | 910 | 957 | 992 |
 | 2. Deferred income tax assets |
|
|
| 215 | 216 | 271 | 271 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
701,276 | 767,294 | 859,043 | 972,016 | 1,257,829 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
143,967 | 201,275 | 283,571 | 380,659 | 430,642 |
 | I. Current liabilities |
|
|
143,967 | 201,275 | 283,571 | 380,659 | 430,642 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
75,757 | 91,073 | 126,763 | 140,446 | 166,354 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
27,169 | 47,416 | 49,660 | 110,833 | 93,315 |
 | 4. Advances from customers |
|
|
30,787 | 51,375 | 92,933 | 109,992 | 154,195 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,632 | 5,798 | 8,289 | 11,552 | 11,098 |
 | 6. Payables to employees |
|
|
2,960 | 3,200 | 3,452 | 5,895 | 4,259 |
 | 7. Short-term accrued expenses |
|
|
| | | 561 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
183 | 273 | 335 | 290 | 445 |
 | 12. Provision for short term payables |
|
|
2,478 | 2,139 | 2,139 | 1,089 | 976 |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
557,309 | 566,020 | 575,472 | 591,357 | 827,186 |
 | I. ShareHolder's equity |
|
|
557,309 | 566,020 | 575,472 | 591,357 | 827,186 |
 | 1. Owner's investment capital |
|
|
406,448 | 434,893 | 434,893 | 434,893 | 634,893 |
 | 2. Share capital surplus |
|
|
-4,391 | -4,491 | -4,491 | -4,491 | -4,582 |
 | 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 |
|
|
102,791 | 85,794 | 95,210 | 111,142 | 134,998 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
96,957 | 69,249 | 69,249 | 69,245 | 111,203 |
 | - Profit after tax undistributed this period |
|
|
5,834 | 16,545 | 25,961 | 41,897 | 23,795 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
52,461 | 49,823 | 49,859 | 49,813 | 61,877 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
701,276 | 767,294 | 859,043 | 972,016 | 1,257,829 |
There is no report.
|
|