|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
172,073 | 195,843 | 723,712 | 615,905 | 1,110,958 |
 | I. Cash and cash equivalents |
|
|
5,528 | 1,964 | 193,195 | 7,426 | 87,730 |
 | 1. Cash |
|
|
5,465 | 1,964 | 153,195 | 6,400 | 82,730 |
 | 2. Cash equivalents |
|
|
63 | | 40,000 | 1,026 | 5,000 |
 | II. Short-term financial investments |
|
|
9,665 | | 231,785 | 401,300 | 147,245 |
 | 1. Trading securities |
|
|
9,720 | | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-55 | | | | |
 | 3. Investments holding until maturity |
|
|
| | 231,785 | 401,300 | 147,245 |
 | III. Short-term receivables |
|
|
141,990 | 184,166 | 298,003 | 205,662 | 452,260 |
 | 1. Short-term receivables of customers |
|
|
2,829 | 4,685 | 6,968 | 46,354 | 39,204 |
 | 2. Prepayments to suppliers |
|
|
39 | 179,481 | 160,608 | 106,053 | 100,397 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 20,100 | |
 | 6. Other short-term receivables |
|
|
139,123 | | 130,427 | 33,155 | 312,660 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
14,390 | 9,664 | 199 | 488 | 419,699 |
 | 1. Inventories |
|
|
14,390 | 9,664 | 199 | 488 | 419,699 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
500 | 49 | 530 | 1,029 | 4,024 |
 | 1. Short-term prepaid expenses |
|
|
260 | 12 | 530 | 474 | 1,154 |
 | 2. Deductible VAT |
|
|
| | | 400 | 378 |
 | 3. Taxes and the State Receivables |
|
|
240 | 37 | | 155 | 2,492 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
39,205 | 11,000 | 786,923 | 771,661 | 367,522 |
 | I. Long-term receivables |
|
|
3,650 | | | | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
3,650 | | | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
11,066 | 10,567 | 216,233 | 209,358 | 206,803 |
 | 1. Tangible fixed assets |
|
|
10,577 | 10,101 | 192,429 | 184,973 | 182,621 |
 | - Cost |
|
|
21,282 | 20,653 | 203,163 | 198,151 | 198,151 |
 | - Accumulated depreciation |
|
|
-10,705 | -10,552 | -10,734 | -13,178 | -15,530 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
489 | 466 | 23,804 | 24,385 | 24,182 |
 | - Cost |
|
|
832 | 832 | 24,241 | 25,019 | 25,019 |
 | - Accumulated depreciation |
|
|
-343 | -366 | -437 | -634 | -837 |
 | III. Real Estate Investments |
|
|
| | | | 73,234 |
 | - Cost |
|
|
| | | | 73,591 |
 | - Accumulated depreciation |
|
|
| | | | -357 |
 | IV. Long-term assets in progress |
|
|
3,632 | 203 | 493,681 | 476,586 | 1,005 |
 | 1. Costs of long-term production, business in progress |
|
|
3,429 | | | | |
 | 2. Costs of construction in progress |
|
|
203 | 203 | 493,681 | 476,586 | 1,005 |
 | IV. Long-term financial investments |
|
|
20,021 | | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
20,021 | | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
836 | 230 | 77,009 | 2,320 | 86,480 |
 | 1. Long-term prepaid expenses |
|
|
836 | 230 | 82 | 2,320 | 2,224 |
 | 2. Deferred income tax assets |
|
|
| | | | 958 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | 76,927 | 83,397 | 83,298 |
 | TOTAL ASSETS |
|
|
211,278 | 206,844 | 1,510,635 | 1,387,566 | 1,478,480 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,061 | 6,190 | 1,126,048 | 942,948 | 1,043,316 |
 | I. Current liabilities |
|
|
11,976 | 6,125 | 785,051 | 628,764 | 563,496 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,181 | 3,066 | 160,000 | 275,361 | 265,378 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,097 | 354 | 35,767 | 19,201 | 6,933 |
 | 4. Advances from customers |
|
|
314 | 225 | 260,276 | 104,121 | 139,163 |
 | 5. Taxes and other payables to the State Budget |
|
|
359 | 861 | 28,093 | 49,260 | 1,148 |
 | 6. Payables to employees |
|
|
450 | 348 | 2,397 | 4,750 | 2,779 |
 | 7. Short-term accrued expenses |
|
|
194 | 222 | | 2,645 | |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,033 | 971 | 9,012 | 40,317 | 30,561 |
 | 11. Other short-term payables |
|
|
271 | 2 | 289,429 | 133,032 | 117,458 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
76 | 76 | 76 | 76 | 76 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
86 | 66 | 340,997 | 314,184 | 479,820 |
 | 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 |
|
|
86 | 66 | 65 | 66 | 66 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | 340,932 | 314,118 | 315,935 |
 | 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 |
|
|
| | | | 115,345 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
199,217 | 200,653 | 384,587 | 444,618 | 435,163 |
 | I. ShareHolder's equity |
|
|
199,217 | 200,653 | 384,587 | 444,618 | 435,163 |
 | 1. Owner's investment capital |
|
|
195,000 | 195,000 | 195,000 | 195,000 | 195,000 |
 | 2. Share capital surplus |
|
|
30 | 30 | 30 | 30 | 30 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
205 | 205 | 205 | 205 | 205 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
464 | 464 | 464 | 464 | 464 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,518 | 4,954 | 5,548 | 41,369 | 35,177 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,482 | 3,482 | 3,482 | 3,482 | 37,635 |
 | - Profit after tax undistributed this period |
|
|
35 | 1,472 | 2,065 | 37,887 | -2,458 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | 183,340 | 207,550 | 204,287 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
211,278 | 206,844 | 1,510,635 | 1,387,566 | 1,478,480 |
There is no report.
|
|