|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
398,271 | 468,217 | 462,219 | 373,824 | 336,099 |
 | I. Cash and cash equivalents |
|
|
13,860 | 7,010 | 6,552 | 11,534 | 1,766 |
 | 1. Cash |
|
|
13,860 | 7,010 | 6,552 | 11,534 | 1,766 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
76,000 | 72,538 | 72,729 | 72,600 | 72,354 |
 | 1. Trading securities |
|
|
| 3,938 | 3,938 | 3,938 | 3,938 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -2,399 | -2,209 | -2,338 | -2,584 |
 | 3. Investments holding until maturity |
|
|
76,000 | 71,000 | 71,000 | 71,000 | 71,000 |
 | III. Short-term receivables |
|
|
181,322 | 251,228 | 193,534 | 156,814 | 146,986 |
 | 1. Short-term receivables of customers |
|
|
167,092 | 238,921 | 174,669 | 142,533 | 139,305 |
 | 2. Prepayments to suppliers |
|
|
10,383 | 11,797 | 18,956 | 15,400 | 9,213 |
 | 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 |
|
|
23,223 | 19,904 | 19,555 | 19,742 | -21,222 |
 | 7. Provision for doubtful short-term receivables |
|
|
-19,375 | -19,394 | -19,646 | -20,861 | 19,689 |
 | IV. Inventories |
|
|
104,348 | 124,399 | 174,995 | 122,751 | 110,159 |
 | 1. Inventories |
|
|
104,348 | 124,399 | 174,995 | 122,751 | 110,159 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
22,740 | 13,043 | 14,409 | 10,125 | 4,834 |
 | 1. Short-term prepaid expenses |
|
|
17,270 | 9,006 | 5,171 | 3,028 | 2,929 |
 | 2. Deductible VAT |
|
|
5,448 | 3,996 | 9,098 | 6,514 | |
 | 3. Taxes and the State Receivables |
|
|
22 | 41 | 140 | 583 | 1,905 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
376,965 | 372,531 | 362,903 | 354,013 | 345,825 |
 | I. Long-term receivables |
|
|
| | | 248 | 248 |
 | 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 |
|
|
| | | 248 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | 248 |
 | II. Fixed assets |
|
|
331,018 | 321,975 | 312,052 | 328,940 | 321,202 |
 | 1. Tangible fixed assets |
|
|
331,018 | 321,975 | 312,052 | 328,940 | 321,202 |
 | - Cost |
|
|
825,293 | 825,398 | 825,461 | 851,485 | 853,414 |
 | - Accumulated depreciation |
|
|
-494,276 | -503,423 | -513,408 | -522,544 | -532,212 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
245 | 245 | 245 | 245 | 245 |
 | - Accumulated depreciation |
|
|
-245 | -245 | -245 | -245 | -245 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
27,346 | 29,627 | 30,350 | 5,163 | 82,229 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 76,879 |
 | 2. Costs of construction in progress |
|
|
27,346 | 29,627 | 30,350 | 5,163 | 5,350 |
 | IV. Long-term financial investments |
|
|
13,201 | 11,601 | 11,601 | 11,601 | -65,278 |
 | 1. Investment in subsidiaries |
|
|
| | | | -76,879 |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
15,538 | 11,601 | 11,601 | 11,601 | 11,601 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,338 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
5,400 | 9,328 | 8,900 | 8,062 | 7,424 |
 | 1. Long-term prepaid expenses |
|
|
3,535 | 7,399 | 7,310 | 6,570 | 5,919 |
 | 2. Deferred income tax assets |
|
|
| 238 | | | 183 |
 | 3. Other long-term assets |
|
|
656 | 577 | 573 | 569 | 495 |
 | VI. Goodwills |
|
|
1,209 | 1,113 | 1,018 | 922 | 827 |
 | TOTAL ASSETS |
|
|
775,236 | 840,748 | 825,123 | 727,837 | 681,924 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
453,115 | 515,076 | 546,560 | 509,946 | 448,564 |
 | I. Current liabilities |
|
|
313,722 | 366,983 | 377,409 | 390,505 | 329,339 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
200,455 | 250,215 | 238,559 | 236,918 | 174,348 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
67,034 | 71,346 | 71,552 | 63,047 | 58,143 |
 | 4. Advances from customers |
|
|
1,259 | 775 | 1,082 | 2,531 | 2,495 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,370 | 804 | 2,513 | 1,642 | 3,029 |
 | 6. Payables to employees |
|
|
8,362 | 9,312 | 10,538 | 12,842 | 7,262 |
 | 7. Short-term accrued expenses |
|
|
3,407 | 5,529 | 23,658 | 26,593 | 54,719 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 590 |
 | 11. Other short-term payables |
|
|
3,501 | 2,568 | 3,029 | 20,563 | 3,118 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
28,334 | 26,435 | 26,478 | 26,369 | 25,635 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
139,393 | 148,093 | 169,151 | 119,441 | 119,226 |
 | 1. Long-term payables to sellers |
|
|
116,172 | 125,501 | 146,669 | 114,271 | 114,271 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
22,350 | 22,350 | 22,350 | 5,000 | 4,800 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
811 | | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
60 | 242 | 133 | 169 | 185 |
 | 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 |
|
|
322,121 | 325,672 | 278,562 | 217,891 | 233,360 |
 | I. ShareHolder's equity |
|
|
322,121 | 325,672 | 278,562 | 217,891 | 233,360 |
 | 1. Owner's investment capital |
|
|
101,400 | 101,400 | 101,400 | 101,400 | 101,400 |
 | 2. Share capital surplus |
|
|
-50 | -50 | -50 | -50 | -50 |
 | 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 |
|
|
36,025 | 36,783 | 36,783 | 36,783 | 36,783 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
100,256 | 101,042 | 77,230 | 41,332 | 49,821 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
98,897 | 96,344 | 97,108 | 86,968 | 41,594 |
 | - Profit after tax undistributed this period |
|
|
1,359 | 4,698 | -19,878 | -45,636 | 8,227 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
84,490 | 86,497 | 63,199 | 38,426 | 45,406 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
775,236 | 840,748 | 825,123 | 727,837 | 681,924 |
There is no report.
|
|