|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
21,306,437 | 19,254,672 | 20,745,824 | 10,370,100 | 11,331,509 |
 | I. Cash and cash equivalents |
|
|
4,125,371 | 314,173 | 181,649 | 578,892 | 61,557 |
 | 1. Cash |
|
|
4,125,371 | 114,173 | 81,649 | 578,892 | 61,557 |
 | 2. Cash equivalents |
|
|
| 200,000 | 100,000 | | |
 | II. Short-term financial investments |
|
|
| | | | 4,854,558 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 4,854,558 |
 | III. Short-term receivables |
|
|
17,081,532 | 16,881,078 | 18,156,755 | 7,133,618 | 4,030,881 |
 | 1. Short-term receivables of customers |
|
|
6,230,590 | 2,231,529 | 23,722 | 38,150 | 67,240 |
 | 2. Prepayments to suppliers |
|
|
3,072,551 | 3,966,743 | 2,638,691 | 2,156,538 | 2,264,024 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 8,060,000 | 12,851,070 | 4,050,000 | |
 | 6. Other short-term receivables |
|
|
7,778,391 | 2,622,806 | 2,643,272 | 888,930 | 1,699,617 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
99,155 | 2,040,709 | 2,050,403 | 2,097,313 | 2,129,405 |
 | 1. Inventories |
|
|
99,155 | 2,040,709 | 2,050,403 | 2,097,313 | 2,129,405 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
379 | 18,712 | 357,017 | 560,277 | 255,108 |
 | 1. Short-term prepaid expenses |
|
|
379 | | 2,811 | 44,952 | 234,997 |
 | 2. Deductible VAT |
|
|
| 18,712 | 354,206 | 515,325 | 20,111 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
18,830,543 | 16,098,144 | 11,231,509 | 12,186,008 | 19,182,282 |
 | I. Long-term receivables |
|
|
17,507,228 | 10,982,228 | | 500,000 | |
 | 1. Long-term customer's receivables |
|
|
| | | 500,000 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
17,507,070 | 10,982,070 | | | |
 | 5. Other long-term receivables |
|
|
158 | 158 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,132 | 2,021 | 2,230 | 5,631 | 6,842 |
 | 1. Tangible fixed assets |
|
|
2,132 | 2,021 | 2,230 | 4,790 | 6,036 |
 | - Cost |
|
|
6,047 | 6,047 | 6,370 | 9,146 | 10,641 |
 | - Accumulated depreciation |
|
|
-3,915 | -4,026 | -4,140 | -4,356 | -4,605 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | 841 | 806 |
 | - Cost |
|
|
35 | 35 | 35 | 888 | 888 |
 | - Accumulated depreciation |
|
|
-35 | -35 | -35 | -47 | -82 |
 | III. Real Estate Investments |
|
|
| | 6,252,673 | 6,248,873 | 6,196,234 |
 | - Cost |
|
|
| | 6,287,118 | 6,329,566 | 6,325,340 |
 | - Accumulated depreciation |
|
|
| | -34,445 | -80,693 | -129,106 |
 | IV. Long-term assets in progress |
|
|
689,535 | 4,227,204 | 4,087,967 | 4,531,955 | 4,531,409 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
689,535 | 4,227,204 | 4,087,967 | 4,531,955 | 4,531,409 |
 | IV. Long-term financial investments |
|
|
| | | | 7,490,000 |
 | 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 |
|
|
| | | | 7,490,000 |
 | V. Total other long-term assets |
|
|
631,648 | 886,691 | 888,639 | 899,549 | 957,797 |
 | 1. Long-term prepaid expenses |
|
|
631,648 | 886,127 | 888,075 | 895,002 | 895,416 |
 | 2. Deferred income tax assets |
|
|
| 564 | 564 | 4,547 | 62,381 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
40,136,980 | 35,352,816 | 31,977,333 | 22,556,108 | 30,513,791 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
21,245,385 | 23,331,218 | 25,285,967 | 15,880,002 | 23,698,236 |
 | I. Current liabilities |
|
|
21,245,336 | 16,514,843 | 18,440,083 | 7,912,197 | 16,251,759 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,500,000 | 2,500,000 | 2,500,000 | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
49,984 | 171,047 | 2,929,363 | 2,462,039 | 3,109,645 |
 | 4. Advances from customers |
|
|
| 27 | 18,478 | 411,069 | 6,190,975 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,385,551 | 695,592 | 741,981 | 469,702 | 567,402 |
 | 6. Payables to employees |
|
|
351 | 618 | 2,508 | 15,780 | 3,415 |
 | 7. Short-term accrued expenses |
|
|
4,277,891 | 4,227,962 | 6,156,164 | 4,316,246 | 4,314,099 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
76 | 118 | 254 | | 1,369 |
 | 11. Other short-term payables |
|
|
10,031,483 | 8,919,479 | 6,091,335 | 237,361 | 2,064,854 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
49 | 6,816,375 | 6,845,884 | 7,967,805 | 7,446,477 |
 | 1. Long-term payables to sellers |
|
|
| | 40,272 | 117 | |
 | 2. Long-term accrued expenses |
|
|
| 18,349 | | 62,195 | 83,642 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
49 | 5,438,217 | 5,445,803 | 6,545,684 | 6,003,026 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 1,359,809 | 1,359,809 | 1,359,809 | 1,359,809 |
 | 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 |
|
|
18,891,595 | 12,021,598 | 6,691,366 | 6,676,106 | 6,815,555 |
 | I. ShareHolder's equity |
|
|
18,891,595 | 12,021,598 | 6,691,366 | 6,676,106 | 6,815,555 |
 | 1. Owner's investment capital |
|
|
1,666,041 | 1,666,041 | 1,666,041 | 1,666,041 | 1,666,041 |
 | 2. Share capital surplus |
|
|
5,288 | 5,288 | 5,288 | 5,288 | 5,288 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-30 | -30 | -30 | -30 | -30 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
17,220,296 | 10,350,299 | 5,020,067 | 5,004,807 | 5,144,256 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,346,960 | 97,846 | 97,846 | 97,846 | 5,004,439 |
 | - Profit after tax undistributed this period |
|
|
14,873,336 | 10,252,453 | 4,922,221 | 4,906,961 | 139,817 |
 | 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 |
|
|
40,136,980 | 35,352,816 | 31,977,333 | 22,556,108 | 30,513,791 |
There is no report.
|
|