|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
852,332 | 925,806 | 1,017,034 | 1,112,998 | 1,076,633 |
 | I. Cash and cash equivalents |
|
|
297,637 | 395,481 | 427,200 | 359,414 | 233,488 |
 | 1. Cash |
|
|
29,637 | 52,481 | 49,200 | 51,414 | 83,488 |
 | 2. Cash equivalents |
|
|
268,000 | 343,000 | 378,000 | 308,000 | 150,000 |
 | II. Short-term financial investments |
|
|
| | | 86,000 | 186,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 86,000 | 186,000 |
 | III. Short-term receivables |
|
|
224,935 | 234,275 | 269,764 | 257,835 | 265,877 |
 | 1. Short-term receivables of customers |
|
|
210,282 | 217,572 | 238,054 | 242,448 | 246,267 |
 | 2. Prepayments to suppliers |
|
|
7,604 | 11,261 | 24,474 | 8,980 | 11,201 |
 | 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 |
|
|
7,048 | 5,442 | 7,236 | 6,407 | 8,409 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
224,914 | 255,153 | 274,843 | 343,490 | 320,944 |
 | 1. Inventories |
|
|
224,914 | 255,153 | 274,843 | 343,490 | 320,944 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
104,845 | 40,896 | 45,228 | 66,260 | 70,323 |
 | 1. Short-term prepaid expenses |
|
|
3,954 | 4,303 | 2,165 | 4,111 | 4,703 |
 | 2. Deductible VAT |
|
|
96,594 | 33,135 | 40,280 | 57,783 | 59,035 |
 | 3. Taxes and the State Receivables |
|
|
4,298 | 3,458 | 2,782 | 4,366 | 6,586 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
468,674 | 462,610 | 465,329 | 500,294 | 485,284 |
 | 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 |
|
|
405,891 | 399,291 | 401,407 | 435,646 | 420,858 |
 | 1. Tangible fixed assets |
|
|
368,358 | 362,067 | 364,491 | 399,038 | 384,553 |
 | - Cost |
|
|
829,058 | 837,108 | 853,237 | 902,183 | 902,687 |
 | - Accumulated depreciation |
|
|
-460,699 | -475,041 | -488,746 | -503,145 | -518,133 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
37,532 | 37,224 | 36,916 | 36,608 | 36,305 |
 | - Cost |
|
|
54,390 | 54,390 | 54,390 | 54,390 | 54,390 |
 | - Accumulated depreciation |
|
|
-16,858 | -17,166 | -17,474 | -17,782 | -18,085 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,003 | 2,249 | 2,619 | 1,002 | 1,002 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,003 | 2,249 | 2,619 | 1,002 | 1,002 |
 | IV. Long-term financial investments |
|
|
55,000 | 55,000 | 55,000 | 55,000 | 55,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
55,000 | 55,000 | 55,000 | 55,000 | 55,000 |
 | 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 |
|
|
5,780 | 6,070 | 6,302 | 8,646 | 8,424 |
 | 1. Long-term prepaid expenses |
|
|
3,010 | 3,299 | 3,532 | 3,577 | 3,355 |
 | 2. Deferred income tax assets |
|
|
2,770 | 2,770 | 2,770 | 5,069 | 5,069 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,321,006 | 1,388,416 | 1,482,362 | 1,613,292 | 1,561,916 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
343,987 | 454,695 | 503,131 | 574,785 | 483,378 |
 | I. Current liabilities |
|
|
335,496 | 446,367 | 495,139 | 566,731 | 475,030 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
55,000 | 55,000 | 55,000 | 55,000 | 55,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
176,644 | 209,947 | 242,392 | 329,240 | 262,778 |
 | 4. Advances from customers |
|
|
19,791 | 24,439 | 11,922 | 44,510 | 43,083 |
 | 5. Taxes and other payables to the State Budget |
|
|
20,291 | 41,017 | 44,525 | 26,255 | 16,132 |
 | 6. Payables to employees |
|
|
24,070 | 39,699 | 52,264 | 70,984 | 38,392 |
 | 7. Short-term accrued expenses |
|
|
24,738 | 55,587 | 69,179 | 25,343 | 49,825 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
14,954 | 4,035 | 6,523 | 4,956 | 7,812 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
8 | 16,644 | 13,335 | 10,442 | 2,009 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,491 | 8,327 | 7,992 | 8,054 | 8,348 |
 | 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 |
|
|
8,491 | 8,327 | 7,992 | 8,054 | 8,348 |
 | 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 |
|
|
977,018 | 933,721 | 979,231 | 1,038,506 | 1,078,538 |
 | I. ShareHolder's equity |
|
|
977,018 | 933,721 | 979,231 | 1,038,506 | 1,078,538 |
 | 1. Owner's investment capital |
|
|
648,000 | 648,000 | 648,000 | 648,000 | 648,000 |
 | 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 |
|
|
97,441 | 157,895 | 157,895 | 157,895 | 157,895 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
231,577 | 127,826 | 173,336 | 232,611 | 272,643 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
191,523 | 32,800 | 32,800 | 32,800 | 232,611 |
 | - Profit after tax undistributed this period |
|
|
40,055 | 95,025 | 140,535 | 199,810 | 40,032 |
 | 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 |
|
|
1,321,006 | 1,388,416 | 1,482,362 | 1,613,292 | 1,561,916 |
There is no report.
|
|