|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
178,330 | 207,139 | 226,162 | 376,115 | 321,641 |
 | I. Cash and cash equivalents |
|
|
34,269 | 28,288 | 90,567 | 188,106 | 29,998 |
 | 1. Cash |
|
|
34,269 | 28,288 | 90,567 | 188,106 | 29,998 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
92,363 | 134,911 | 78,459 | 134,210 | 199,189 |
 | 1. Short-term receivables of customers |
|
|
86,069 | 124,384 | 63,011 | 88,450 | 101,301 |
 | 2. Prepayments to suppliers |
|
|
6,517 | 10,641 | 14,313 | 46,400 | 97,482 |
 | 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 |
|
|
4,099 | 4,095 | 5,303 | 3,529 | 4,575 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,321 | -4,209 | -4,168 | -4,168 | -4,168 |
 | IV. Inventories |
|
|
28,386 | 23,427 | 34,941 | 39,841 | 62,503 |
 | 1. Inventories |
|
|
28,386 | 23,427 | 34,941 | 39,841 | 62,503 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
23,311 | 20,512 | 22,195 | 13,958 | 29,951 |
 | 1. Short-term prepaid expenses |
|
|
7,522 | 6,748 | 7,694 | 2,889 | 18,830 |
 | 2. Deductible VAT |
|
|
15,355 | 13,311 | 14,046 | 10,615 | 10,666 |
 | 3. Taxes and the State Receivables |
|
|
435 | 454 | 454 | 454 | 454 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
456,328 | 472,814 | 506,581 | 500,752 | 519,076 |
 | I. Long-term receivables |
|
|
| 1,000 | 1,000 | 1,000 | 1,000 |
 | 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 |
|
|
| 1,000 | 1,000 | 1,000 | 1,000 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
252,775 | 255,826 | 255,070 | 479,395 | 467,533 |
 | 1. Tangible fixed assets |
|
|
252,775 | 255,826 | 255,070 | 479,395 | 467,533 |
 | - Cost |
|
|
411,457 | 422,284 | 429,568 | 665,818 | 666,273 |
 | - Accumulated depreciation |
|
|
-158,683 | -166,458 | -174,498 | -186,423 | -198,740 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
196,333 | 206,750 | 241,578 | 11,352 | 42,484 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
196,333 | 206,750 | 241,578 | 11,352 | 42,484 |
 | IV. Long-term financial investments |
|
|
800 | 800 | 800 | 800 | 800 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
800 | 800 | 800 | 800 | 800 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
6,420 | 8,437 | 8,132 | 8,205 | 7,259 |
 | 1. Long-term prepaid expenses |
|
|
6,420 | 8,437 | 8,132 | 8,205 | 7,259 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
634,658 | 679,953 | 732,743 | 876,867 | 840,717 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
354,330 | 388,205 | 424,853 | 444,067 | 389,562 |
 | I. Current liabilities |
|
|
202,484 | 248,159 | 293,308 | 331,921 | 298,337 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
140,290 | 150,032 | 186,024 | 218,216 | 204,812 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
46,332 | 74,053 | 76,852 | 78,983 | 72,063 |
 | 4. Advances from customers |
|
|
1,387 | 1,428 | 3,973 | 1,884 | 1,581 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,558 | 6,590 | 10,719 | 17,129 | 4,570 |
 | 6. Payables to employees |
|
|
4,053 | 5,288 | 5,820 | 6,332 | 7,317 |
 | 7. Short-term accrued expenses |
|
|
| 224 | | 321 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
912 | 1,092 | 1,237 | 1,389 | 2,485 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,952 | 9,452 | 8,683 | 7,666 | 5,508 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
151,846 | 140,046 | 131,546 | 112,146 | 91,225 |
 | 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 |
|
|
151,846 | 140,046 | 131,546 | 112,146 | 91,225 |
 | 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 |
|
|
280,328 | 291,748 | 307,889 | 432,800 | 451,155 |
 | I. ShareHolder's equity |
|
|
280,483 | 291,903 | 308,044 | 432,955 | 451,155 |
 | 1. Owner's investment capital |
|
|
223,928 | 223,928 | 223,928 | 324,079 | 324,079 |
 | 2. Share capital surplus |
|
|
4,805 | 4,805 | 4,805 | 24,784 | 24,730 |
 | 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 |
|
|
15,901 | 17,229 | 17,229 | 17,229 | 17,229 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
35,848 | 45,940 | 62,081 | 65,327 | 83,110 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
26,978 | 21,133 | 45,940 | 42,000 | 65,283 |
 | - Profit after tax undistributed this period |
|
|
8,870 | 24,806 | 16,142 | 23,327 | 17,827 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | 1,535 | 2,006 |
 | II. Funding resources and other funds |
|
|
-155 | -155 | -155 | -155 | |
 | 1. Funding resources |
|
|
-155 | -155 | -155 | -155 | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
634,658 | 679,953 | 732,743 | 876,867 | 840,717 |
There is no report.
|
|