|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
225,875 | 216,402 | 277,841 | 222,151 | 258,735 |
 | I. Cash and cash equivalents |
|
|
86,024 | 65,048 | 133,381 | 80,302 | 45,168 |
 | 1. Cash |
|
|
41,739 | 23,348 | 30,381 | 23,002 | 45,168 |
 | 2. Cash equivalents |
|
|
44,285 | 41,700 | 103,000 | 57,300 | |
 | II. Short-term financial investments |
|
|
20,285 | 13,695 | 13,695 | 55,695 | 65,195 |
 | 1. Trading securities |
|
|
13,695 | 13,695 | 13,695 | 13,695 | 13,695 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,590 | | | 42,000 | 51,500 |
 | III. Short-term receivables |
|
|
106,322 | 123,193 | 120,506 | 80,142 | 138,691 |
 | 1. Short-term receivables of customers |
|
|
96,896 | 109,177 | 49,765 | 68,469 | 133,364 |
 | 2. Prepayments to suppliers |
|
|
7,732 | 9,210 | 8,923 | 4,311 | 1,744 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 3,000 | 4,500 | 6,000 | |
 | 6. Other short-term receivables |
|
|
4,472 | 4,321 | 59,799 | 3,651 | 5,559 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,777 | -2,515 | -2,480 | -2,289 | -1,977 |
 | IV. Inventories |
|
|
8,146 | 8,813 | 6,560 | 5,080 | 5,099 |
 | 1. Inventories |
|
|
8,146 | 8,813 | 6,560 | 5,080 | 5,099 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
5,098 | 5,653 | 3,699 | 933 | 4,582 |
 | 1. Short-term prepaid expenses |
|
|
4,258 | 3,363 | 2,012 | 569 | 4,024 |
 | 2. Deductible VAT |
|
|
| 1,635 | | 239 | |
 | 3. Taxes and the State Receivables |
|
|
840 | 656 | 1,687 | 126 | 558 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,299,997 | 1,421,685 | 1,428,793 | 1,431,116 | 1,446,669 |
 | I. Long-term receivables |
|
|
30,000 | 62,000 | 60,500 | 59,000 | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
30,000 | 62,000 | 60,500 | 59,000 | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
928,381 | 917,429 | 1,007,452 | 1,000,996 | 1,135,144 |
 | 1. Tangible fixed assets |
|
|
912,917 | 902,156 | 992,371 | 986,099 | 1,120,430 |
 | - Cost |
|
|
2,719,958 | 2,727,017 | 2,836,263 | 2,846,631 | 2,995,816 |
 | - Accumulated depreciation |
|
|
-1,807,041 | -1,824,861 | -1,843,892 | -1,860,532 | -1,875,386 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,464 | 15,273 | 15,081 | 14,898 | 14,714 |
 | - Cost |
|
|
23,192 | 23,192 | 23,192 | 23,192 | 23,192 |
 | - Accumulated depreciation |
|
|
-7,728 | -7,920 | -8,111 | -8,295 | -8,478 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
102,864 | 201,086 | 121,761 | 133,029 | 14,465 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
102,864 | 201,086 | 121,761 | 133,029 | 14,465 |
 | IV. Long-term financial investments |
|
|
159,479 | 165,566 | 167,392 | 171,098 | 233,207 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
98,968 | 105,055 | 106,882 | 110,588 | 115,197 |
 | 3. Other investments in equity instruments |
|
|
60,510 | 60,510 | 60,510 | 60,510 | 60,510 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 57,500 |
 | V. Total other long-term assets |
|
|
79,273 | 75,604 | 71,688 | 66,994 | 63,852 |
 | 1. Long-term prepaid expenses |
|
|
3,216 | 3,666 | 3,869 | 3,293 | 2,448 |
 | 2. Deferred income tax assets |
|
|
952 | 930 | 908 | 886 | 863 |
 | 3. Other long-term assets |
|
|
| | | | 1,822 |
 | VI. Goodwills |
|
|
75,105 | 71,008 | 66,912 | 62,815 | 58,718 |
 | TOTAL ASSETS |
|
|
1,525,871 | 1,638,087 | 1,706,634 | 1,653,267 | 1,705,404 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
198,486 | 207,962 | 195,443 | 178,138 | 308,450 |
 | I. Current liabilities |
|
|
184,488 | 150,467 | 128,660 | 99,375 | 223,897 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
30,842 | 22,500 | 12,500 | 15,767 | 15,767 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
26,425 | 44,376 | 27,057 | 29,067 | 9,438 |
 | 4. Advances from customers |
|
|
| 171 | 298 | 1,622 | 2,425 |
 | 5. Taxes and other payables to the State Budget |
|
|
10,517 | 28,828 | 41,545 | 22,976 | 26,974 |
 | 6. Payables to employees |
|
|
4,653 | 5,552 | 6,945 | 13,359 | 4,644 |
 | 7. Short-term accrued expenses |
|
|
862 | 10,907 | 23,659 | 570 | 585 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,926 | 2,617 | 1,309 | | -1,309 |
 | 11. Other short-term payables |
|
|
104,164 | 33,825 | 14,548 | 15,937 | 160,451 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,099 | 1,692 | 800 | 77 | 4,922 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,998 | 57,495 | 66,783 | 78,763 | 84,553 |
 | 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 |
|
|
9,258 | 52,500 | 62,500 | 74,892 | 80,420 |
 | 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 |
|
|
4,740 | 4,995 | 4,283 | 3,872 | 4,134 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,327,385 | 1,430,125 | 1,511,191 | 1,475,129 | 1,396,954 |
 | I. ShareHolder's equity |
|
|
1,327,385 | 1,430,125 | 1,511,191 | 1,475,129 | 1,396,954 |
 | 1. Owner's investment capital |
|
|
635,000 | 635,000 | 635,000 | 635,000 | 635,000 |
 | 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 |
|
|
302,058 | 302,058 | 302,058 | 302,058 | 302,058 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
90,675 | 192,045 | 257,356 | 231,120 | 169,950 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
61,771 | 102,429 | 102,429 | 193,856 | 98,865 |
 | - Profit after tax undistributed this period |
|
|
28,903 | 89,616 | 154,927 | 37,264 | 71,084 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
299,653 | 301,023 | 316,777 | 306,952 | 289,947 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
1,525,871 | 1,638,087 | 1,706,634 | 1,653,267 | 1,705,404 |
There is no report.
|
|