|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,218,110 | 1,521,866 | 1,525,489 | 1,139,837 | 1,538,781 |
 | I. Cash and cash equivalents |
|
|
49,158 | 70,965 | 69,532 | 54,732 | 81,349 |
 | 1. Cash |
|
|
7,068 | 17,762 | 14,039 | 12,415 | 81,349 |
 | 2. Cash equivalents |
|
|
42,090 | 53,203 | 55,493 | 42,317 | |
 | II. Short-term financial investments |
|
|
124,591 | 134,870 | 142,318 | 121,957 | 58,919 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
124,591 | 134,870 | 142,318 | 121,957 | 58,919 |
 | III. Short-term receivables |
|
|
752,055 | 854,894 | 936,488 | 637,583 | 875,014 |
 | 1. Short-term receivables of customers |
|
|
406,684 | 517,240 | 497,025 | 404,957 | 481,788 |
 | 2. Prepayments to suppliers |
|
|
93,321 | 124,490 | 137,975 | 141,899 | 235,292 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
67,900 | 74,090 | 80,290 | 70,519 | |
 | 6. Other short-term receivables |
|
|
235,569 | 207,198 | 289,322 | 80,954 | 195,386 |
 | 7. Provision for doubtful short-term receivables |
|
|
-51,419 | -68,124 | -68,124 | -60,747 | -37,452 |
 | IV. Inventories |
|
|
216,276 | 371,582 | 263,675 | 219,284 | 246,935 |
 | 1. Inventories |
|
|
217,929 | 375,867 | 267,964 | 221,321 | 249,217 |
 | 2. Provision for decline in value of inventories |
|
|
-1,653 | -4,285 | -4,289 | -2,038 | -2,282 |
 | V. Other current assets |
|
|
76,030 | 89,555 | 113,476 | 106,281 | 276,564 |
 | 1. Short-term prepaid expenses |
|
|
13,335 | 14,152 | 9,693 | 8,928 | 19,589 |
 | 2. Deductible VAT |
|
|
61,717 | 75,330 | 103,629 | 97,103 | 103,642 |
 | 3. Taxes and the State Receivables |
|
|
978 | 73 | 153 | 251 | 340 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 152,993 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,029,507 | 1,065,649 | 1,069,589 | 1,174,091 | 1,250,435 |
 | I. Long-term receivables |
|
|
134,129 | 148,407 | 135,906 | 137,301 | 137,327 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 11,600 | | | |
 | 5. Other long-term receivables |
|
|
134,129 | 136,807 | 135,906 | 137,301 | 137,327 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
651,328 | 674,597 | 691,665 | 679,182 | 662,674 |
 | 1. Tangible fixed assets |
|
|
495,234 | 520,714 | 534,282 | 587,881 | 574,068 |
 | - Cost |
|
|
826,162 | 868,248 | 899,501 | 971,091 | 977,128 |
 | - Accumulated depreciation |
|
|
-330,928 | -347,535 | -365,219 | -383,210 | -403,060 |
 | 2. Fixed assets of financial leasing |
|
|
68,274 | 67,287 | 72,009 | 85,135 | 83,064 |
 | - Cost |
|
|
80,569 | 81,757 | 88,953 | 105,025 | 105,760 |
 | - Accumulated depreciation |
|
|
-12,294 | -14,470 | -16,944 | -19,890 | -22,696 |
 | 3. Intangible fixed assets |
|
|
87,819 | 86,597 | 85,374 | 6,166 | 5,542 |
 | - Cost |
|
|
106,647 | 106,647 | 106,647 | 16,295 | 16,295 |
 | - Accumulated depreciation |
|
|
-18,827 | -20,050 | -21,272 | -10,129 | -10,753 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
9,677 | 15,570 | 11,984 | 43,898 | 105,600 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
9,677 | 15,570 | 11,984 | 43,898 | 105,600 |
 | IV. Long-term financial investments |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 11,600 |
 | 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 |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 11,600 |
 | V. Total other long-term assets |
|
|
232,374 | 225,074 | 228,033 | 311,710 | 333,233 |
 | 1. Long-term prepaid expenses |
|
|
61,840 | 59,709 | 67,835 | 156,434 | 163,410 |
 | 2. Deferred income tax assets |
|
|
| | | 246 | 246 |
 | 3. Other long-term assets |
|
|
| | | | 19,714 |
 | VI. Goodwills |
|
|
170,533 | 165,366 | 160,198 | 155,030 | 149,863 |
 | TOTAL ASSETS |
|
|
2,247,618 | 2,587,515 | 2,595,077 | 2,313,928 | 2,789,216 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,251,160 | 1,555,978 | 1,597,465 | 1,529,486 | 1,952,038 |
 | I. Current liabilities |
|
|
1,058,945 | 1,388,305 | 1,268,688 | 993,319 | 1,154,747 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
864,748 | 1,033,768 | 1,028,693 | 772,423 | 848,440 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
76,976 | 215,565 | 93,866 | 111,280 | 170,605 |
 | 4. Advances from customers |
|
|
5,113 | 21,177 | 13,248 | 9,746 | 6,775 |
 | 5. Taxes and other payables to the State Budget |
|
|
23,466 | 32,294 | 47,206 | 40,174 | 49,018 |
 | 6. Payables to employees |
|
|
16,922 | 20,750 | 16,335 | 2,041 | 18,595 |
 | 7. Short-term accrued expenses |
|
|
42,472 | 44,919 | 55,238 | 49,729 | 51,739 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
89 | 70 | 51 | 107 | 81 |
 | 11. Other short-term payables |
|
|
28,882 | 15,984 | 10,275 | 7,799 | 9,465 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
277 | 3,777 | 3,777 | 21 | 29 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
192,216 | 167,673 | 328,777 | 536,167 | 797,291 |
 | 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 |
|
|
160,872 | 133,333 | 294,997 | 501,254 | 762,832 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
31,056 | 34,052 | 33,492 | 34,732 | 34,278 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
288 | 288 | 288 | 181 | 181 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
996,457 | 1,031,537 | 997,612 | 784,442 | 837,178 |
 | I. ShareHolder's equity |
|
|
996,457 | 1,031,537 | 997,612 | 784,442 | 837,178 |
 | 1. Owner's investment capital |
|
|
653,043 | 653,043 | 627,043 | 682,660 | 611,821 |
 | 2. Share capital surplus |
|
|
21,221 | 21,221 | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | -227,627 | |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
31,005 | 29,647 | 28,260 | 12,430 | 5,292 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
290,217 | 326,593 | 341,194 | 315,747 | 218,720 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
277,307 | 255,098 | 225,982 | 169,950 | 158,744 |
 | - Profit after tax undistributed this period |
|
|
12,911 | 71,495 | 115,212 | 145,797 | 59,976 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
972 | 1,034 | 1,117 | 1,232 | 1,346 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,247,618 | 2,587,515 | 2,595,077 | 2,313,928 | 2,789,216 |
There is no report.
|
|