|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,808,665 | 3,889,777 | 5,162,253 | 5,078,564 | 6,783,265 |
 | I. Cash and cash equivalents |
|
|
118,612 | 171,070 | 131,576 | 87,362 | 53,292 |
 | 1. Cash |
|
|
47,768 | 52,075 | 131,576 | 87,362 | 53,292 |
 | 2. Cash equivalents |
|
|
70,844 | 118,995 | | | |
 | II. Short-term financial investments |
|
|
| | | 16,000 | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | 16,000 | |
 | III. Short-term receivables |
|
|
1,822,626 | 2,510,068 | 3,760,249 | 4,191,710 | 4,833,796 |
 | 1. Short-term receivables of customers |
|
|
302,194 | 273,003 | 323,885 | 317,421 | 380,913 |
 | 2. Prepayments to suppliers |
|
|
29,849 | 11,526 | 1,352 | 34,355 | 15,277 |
 | 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 |
|
|
1,490,583 | 2,225,539 | 3,435,013 | 3,839,934 | 4,437,605 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
851,282 | 1,174,578 | 1,213,852 | 775,512 | 1,788,182 |
 | 1. Inventories |
|
|
851,282 | 1,174,578 | 1,213,852 | 775,512 | 1,788,182 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
16,144 | 34,061 | 56,575 | 7,981 | 107,995 |
 | 1. Short-term prepaid expenses |
|
|
2,870 | 2,922 | 6,597 | 7,063 | 6,737 |
 | 2. Deductible VAT |
|
|
13,275 | 29,956 | 23,535 | 918 | 73,821 |
 | 3. Taxes and the State Receivables |
|
|
| 1,182 | 26,443 | | 27,437 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,090 | 32,920 | 38,701 | 37,456 | 38,120 |
 | I. Long-term receivables |
|
|
891 | 441 | 6,676 | 6,526 | 6,526 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 6,526 |
 | 5. Other long-term receivables |
|
|
891 | 441 | 6,676 | 6,526 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
29,769 | 30,476 | 30,364 | 29,588 | 29,935 |
 | 1. Tangible fixed assets |
|
|
14,121 | 15,130 | 15,319 | 14,844 | 15,492 |
 | - Cost |
|
|
50,499 | 52,302 | 52,830 | 53,057 | 52,916 |
 | - Accumulated depreciation |
|
|
-36,378 | -37,173 | -37,511 | -38,213 | -37,424 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,648 | 15,346 | 15,045 | 14,744 | 14,442 |
 | - Cost |
|
|
21,761 | 21,761 | 21,761 | 21,761 | 21,761 |
 | - Accumulated depreciation |
|
|
-6,113 | -6,414 | -6,716 | -7,017 | -7,318 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
558 | 477 | 477 | 248 | 655 |
 | 1. Costs of long-term production, business in progress |
|
|
| 477 | | | |
 | 2. Costs of construction in progress |
|
|
558 | | 477 | 248 | 655 |
 | IV. Long-term financial investments |
|
|
3,600 | | | | |
 | 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 |
|
|
3,600 | | | | |
 | V. Total other long-term assets |
|
|
1,272 | 1,526 | 1,184 | 1,095 | 1,004 |
 | 1. Long-term prepaid expenses |
|
|
1,272 | 1,526 | 1,184 | 1,095 | 1,004 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
2,844,755 | 3,922,697 | 5,200,955 | 5,116,021 | 6,821,385 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,466,166 | 3,488,823 | 4,699,662 | 4,458,689 | 6,002,727 |
 | I. Current liabilities |
|
|
2,457,853 | 3,488,823 | 4,699,662 | 4,458,689 | 6,002,721 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
355,624 | 405,226 | 547,125 | 557,847 | 642,705 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,787,630 | 2,703,074 | 3,684,441 | 3,268,612 | 4,750,832 |
 | 4. Advances from customers |
|
|
44,003 | 44,226 | 75,900 | 53,384 | 127,395 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,625 | 20,523 | 42,716 | 102,601 | 41,759 |
 | 6. Payables to employees |
|
|
5,052 | 6,038 | 6,497 | 28,993 | 8,368 |
 | 7. Short-term accrued expenses |
|
|
5,490 | 5,710 | 4,470 | 5,850 | 12,759 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,163 | 1,069 | 1,006 | | |
 | 11. Other short-term payables |
|
|
252,265 | 302,958 | 337,507 | 441,404 | 418,903 |
 | 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 |
|
|
8,313 | | | | 6 |
 | 1. Long-term payables to sellers |
|
|
8,313 | | | | |
 | 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 |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 6 |
 | 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 |
|
|
378,589 | 433,874 | 501,292 | 657,332 | 818,658 |
 | I. ShareHolder's equity |
|
|
378,589 | 433,874 | 501,292 | 657,332 | 818,658 |
 | 1. Owner's investment capital |
|
|
215,250 | 215,250 | 215,250 | 215,250 | 215,250 |
 | 2. Share capital surplus |
|
|
4,325 | 4,325 | 4,325 | 4,325 | 4,325 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
159,014 | 214,299 | 281,717 | 437,757 | 599,083 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
132,956 | 132,956 | 111,431 | 111,431 | 432,572 |
 | - Profit after tax undistributed this period |
|
|
26,057 | 81,342 | 170,286 | 326,325 | 166,510 |
 | 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 |
|
|
2,844,755 | 3,922,697 | 5,200,955 | 5,116,021 | 6,821,385 |
There is no report.
|
|