|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
990,395 | 1,067,744 | 1,055,316 | 1,088,087 | 1,600,387 |
 | I. Cash and cash equivalents |
|
|
30,351 | 4,534 | 16,089 | 21,932 | 36,783 |
 | 1. Cash |
|
|
30,351 | 4,534 | 16,089 | 21,932 | 36,783 |
 | 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 |
|
|
33,291 | 67,830 | 71,558 | 190,499 | 336,538 |
 | 1. Short-term receivables of customers |
|
|
19,856 | 64,469 | 70,180 | 188,283 | 239,900 |
 | 2. Prepayments to suppliers |
|
|
12,979 | 3,619 | 4,647 | 6,218 | 51,968 |
 | 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 |
|
|
11,883 | 11,191 | 8,180 | 7,454 | 111,091 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,428 | -11,450 | -11,450 | -11,456 | -66,421 |
 | IV. Inventories |
|
|
789,264 | 837,867 | 825,541 | 757,202 | 1,038,744 |
 | 1. Inventories |
|
|
805,965 | 851,813 | 846,925 | 799,008 | 1,095,742 |
 | 2. Provision for decline in value of inventories |
|
|
-16,701 | -13,946 | -21,384 | -41,807 | -56,998 |
 | V. Other current assets |
|
|
137,489 | 157,513 | 142,128 | 118,454 | 188,323 |
 | 1. Short-term prepaid expenses |
|
|
12,606 | 34,357 | 19,840 | 2,292 | 34,529 |
 | 2. Deductible VAT |
|
|
124,169 | 122,352 | 121,626 | 115,449 | 119,473 |
 | 3. Taxes and the State Receivables |
|
|
713 | 804 | 662 | 714 | 1,330 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 32,991 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,130,232 | 1,084,787 | 1,072,305 | 1,030,746 | 1,356,984 |
 | I. Long-term receivables |
|
|
8,373 | 8,590 | 8,590 | 8,511 | 29,616 |
 | 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 |
|
|
8,373 | 8,590 | 8,590 | 8,511 | 29,616 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,062,800 | 1,022,171 | 1,025,162 | 985,465 | 1,228,270 |
 | 1. Tangible fixed assets |
|
|
987,373 | 955,222 | 946,603 | 914,288 | 972,258 |
 | - Cost |
|
|
1,848,804 | 1,855,010 | 1,879,553 | 1,924,747 | 2,680,558 |
 | - Accumulated depreciation |
|
|
-861,431 | -899,788 | -932,950 | -1,010,459 | -1,708,300 |
 | 2. Fixed assets of financial leasing |
|
|
65,447 | 57,071 | 68,783 | 61,503 | 246,441 |
 | - Cost |
|
|
134,296 | 128,553 | 148,927 | 103,563 | 332,202 |
 | - Accumulated depreciation |
|
|
-68,849 | -71,482 | -80,144 | -42,060 | -85,761 |
 | 3. Intangible fixed assets |
|
|
9,980 | 9,878 | 9,776 | 9,674 | 9,572 |
 | - Cost |
|
|
21,147 | 21,147 | 21,147 | 21,147 | 21,315 |
 | - Accumulated depreciation |
|
|
-11,167 | -11,269 | -11,371 | -11,473 | -11,742 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
26,310 | 16,683 | | 1,205 | 47,919 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
26,310 | 16,683 | | 1,205 | 47,919 |
 | IV. Long-term financial investments |
|
|
12,000 | 12,000 | 12,000 | 12,000 | 30,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
12,000 | 12,000 | 12,000 | 12,000 | 30,000 |
 | 3. Other investments in equity instruments |
|
|
1,300 | 1,300 | 1,300 | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,300 | -1,300 | -1,300 | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
20,749 | 25,343 | 26,552 | 23,565 | 21,179 |
 | 1. Long-term prepaid expenses |
|
|
20,749 | 25,343 | 26,552 | 23,565 | 21,179 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,120,627 | 2,152,531 | 2,127,621 | 2,118,833 | 2,957,371 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,501,573 | 1,509,235 | 1,500,451 | 1,467,326 | 2,117,674 |
 | I. Current liabilities |
|
|
990,205 | 1,103,592 | 1,091,965 | 1,129,279 | 1,645,328 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
684,152 | 811,327 | 747,510 | 654,329 | 1,178,068 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
246,815 | 245,762 | 266,998 | 294,949 | 287,119 |
 | 4. Advances from customers |
|
|
10,400 | 1,896 | 2,819 | 114,311 | 15,136 |
 | 5. Taxes and other payables to the State Budget |
|
|
445 | 4,105 | 11,045 | 10,436 | 4,795 |
 | 6. Payables to employees |
|
|
17,768 | 24,456 | 37,838 | 42,814 | 28,991 |
 | 7. Short-term accrued expenses |
|
|
9,292 | 4,464 | 14,477 | 4,947 | 52,972 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,020 | 596 | 355 | 162 | 26,591 |
 | 11. Other short-term payables |
|
|
5,820 | 5,270 | 5,481 | 2,264 | 29,714 |
 | 12. Provision for short term payables |
|
|
5,625 | | | | 17,250 |
 | 13. Bonus and welfare fund |
|
|
8,869 | 5,716 | 5,442 | 5,068 | 4,692 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
511,367 | 405,644 | 408,486 | 338,048 | 472,346 |
 | 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 |
|
|
251 | 251 | 251 | 251 | 1,281 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
511,003 | 405,328 | 408,218 | 337,797 | 428,962 |
 | 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 |
|
|
113 | 65 | 16 | | 42,103 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
619,054 | 643,296 | 627,171 | 651,507 | 839,696 |
 | I. ShareHolder's equity |
|
|
619,054 | 643,296 | 627,171 | 651,507 | 839,696 |
 | 1. Owner's investment capital |
|
|
500,000 | 500,000 | 500,000 | 500,000 | 688,017 |
 | 2. Share capital surplus |
|
|
-3,362 | -3,362 | -3,362 | -3,362 | -3,987 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | -62,119 |
 | 5. Treasury shares |
|
|
-3 | -3 | -3 | -3 | -3 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
81,407 | 81,407 | 81,407 | 81,407 | 103,718 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
41,012 | 65,254 | 49,129 | 73,465 | 114,071 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
50,000 | 50,000 | | | 112,862 |
 | - Profit after tax undistributed this period |
|
|
-8,988 | 15,254 | 49,129 | 73,465 | 1,208 |
 | 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 |
|
|
2,120,627 | 2,152,531 | 2,127,621 | 2,118,833 | 2,957,371 |
There is no report.
|
|