|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,542,195 | 1,639,104 | 1,822,064 | 1,904,248 | 1,790,601 |
 | I. Cash and cash equivalents |
|
|
556,992 | 517,001 | 729,242 | 599,644 | 391,686 |
 | 1. Cash |
|
|
316,992 | 292,001 | 659,242 | 312,644 | 191,017 |
 | 2. Cash equivalents |
|
|
240,000 | 225,000 | 70,000 | 287,000 | 200,669 |
 | II. Short-term financial investments |
|
|
549,565 | 427,200 | 402,200 | 573,755 | 394,091 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
549,565 | 427,200 | 402,200 | 573,755 | 394,091 |
 | III. Short-term receivables |
|
|
394,252 | 646,460 | 622,362 | 598,171 | 737,480 |
 | 1. Short-term receivables of customers |
|
|
285,448 | 437,481 | 541,538 | 445,124 | 632,054 |
 | 2. Prepayments to suppliers |
|
|
59,065 | 65,619 | 46,874 | 14,019 | 17,810 |
 | 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 |
|
|
76,891 | 169,744 | 64,367 | 147,895 | 96,483 |
 | 7. Provision for doubtful short-term receivables |
|
|
-27,151 | -26,383 | -30,417 | -8,867 | -8,867 |
 | IV. Inventories |
|
|
34,322 | 32,204 | 43,072 | 96,708 | 191,014 |
 | 1. Inventories |
|
|
40,339 | 38,221 | 49,089 | 102,441 | 196,747 |
 | 2. Provision for decline in value of inventories |
|
|
-6,017 | -6,017 | -6,017 | -5,733 | -5,733 |
 | V. Other current assets |
|
|
7,064 | 16,238 | 25,188 | 35,970 | 76,329 |
 | 1. Short-term prepaid expenses |
|
|
3,096 | 5,830 | 4,781 | 2,464 | 3,508 |
 | 2. Deductible VAT |
|
|
3,492 | 9,932 | 19,931 | 33,030 | 46,346 |
 | 3. Taxes and the State Receivables |
|
|
476 | 476 | 476 | 476 | 476 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 26,000 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
204,339 | 202,857 | 228,050 | 243,887 | 281,826 |
 | I. Long-term receivables |
|
|
2,005 | 5 | 5 | 20 | 20 |
 | 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 |
|
|
2,005 | 5 | 5 | 20 | 20 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
139,972 | 143,470 | 141,810 | 147,240 | 152,999 |
 | 1. Tangible fixed assets |
|
|
139,061 | 141,033 | 139,639 | 143,643 | 142,242 |
 | - Cost |
|
|
1,067,303 | 1,081,586 | 1,092,392 | 1,108,934 | 1,120,546 |
 | - Accumulated depreciation |
|
|
-928,242 | -940,553 | -952,753 | -965,290 | -978,304 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
912 | 2,437 | 2,172 | 3,597 | 10,757 |
 | - Cost |
|
|
20,146 | 21,810 | 21,810 | 23,549 | 31,581 |
 | - Accumulated depreciation |
|
|
-19,234 | -19,373 | -19,638 | -19,952 | -20,824 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,812 | 4,297 | 34,017 | 55,611 | 85,023 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,812 | 4,297 | 34,017 | 55,611 | 85,023 |
 | 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 |
|
|
60,549 | 55,085 | 52,217 | 41,016 | 43,784 |
 | 1. Long-term prepaid expenses |
|
|
23,531 | 19,354 | 16,487 | 14,732 | 20,206 |
 | 2. Deferred income tax assets |
|
|
37,018 | 35,730 | 35,730 | 26,284 | 23,577 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
1,746,534 | 1,841,961 | 2,050,114 | 2,148,135 | 2,072,427 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
930,161 | 1,019,490 | 1,204,371 | 1,259,495 | 1,164,882 |
 | I. Current liabilities |
|
|
820,257 | 902,549 | 1,091,648 | 1,154,399 | 1,054,655 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
354,029 | 298,711 | 459,789 | 555,692 | 480,337 |
 | 4. Advances from customers |
|
|
22,876 | 20,249 | 20,249 | 60,679 | 73,787 |
 | 5. Taxes and other payables to the State Budget |
|
|
12,636 | 9,426 | 12,961 | 20,352 | 8,144 |
 | 6. Payables to employees |
|
|
25,973 | 36,610 | 47,057 | 101,384 | 45,430 |
 | 7. Short-term accrued expenses |
|
|
299,978 | 454,996 | 511,628 | 254,988 | 431,539 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | 1,442 |
 | 10. Short-term unrealized Revenue |
|
|
8,893 | 5,816 | 3,555 | 129,605 | 2,092 |
 | 11. Other short-term payables |
|
|
7,246 | 4,989 | 12,458 | 6,161 | 5,367 |
 | 12. Provision for short term payables |
|
|
87,990 | 60,874 | 15,935 | 19,829 | 6,518 |
 | 13. Bonus and welfare fund |
|
|
636 | 10,879 | 8,017 | 5,709 | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
109,904 | 116,941 | 112,723 | 105,097 | 110,226 |
 | 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 |
|
|
109,700 | 116,502 | 112,509 | 104,619 | 109,997 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
204 | 440 | 214 | 478 | 230 |
 | B. OWNER'S EQUITY |
|
|
816,373 | 822,470 | 845,743 | 888,639 | 907,546 |
 | I. ShareHolder's equity |
|
|
816,373 | 822,470 | 845,743 | 888,639 | 907,546 |
 | 1. Owner's investment capital |
|
|
400,000 | 400,000 | 400,000 | 460,000 | 460,000 |
 | 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 |
|
|
308,743 | 308,743 | 308,743 | 248,743 | 248,743 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
107,630 | 113,727 | 137,000 | 179,896 | 198,803 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
89,410 | 76,410 | 76,410 | 76,410 | 179,896 |
 | - Profit after tax undistributed this period |
|
|
18,220 | 37,317 | 60,589 | 103,486 | 18,907 |
 | 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 |
|
|
1,746,534 | 1,841,961 | 2,050,114 | 2,148,135 | 2,072,427 |
There is no report.
|
|