|
|
|
Q4 2024 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
174,532 | 450,447 | 622,719 | 214,242 | 184,427 |
 | I. Cash and cash equivalents |
|
|
2,169 | 6,147 | 17,332 | 19,578 | 9,146 |
 | 1. Cash |
|
|
2,169 | 6,147 | 4,832 | 19,578 | 9,146 |
 | 2. Cash equivalents |
|
|
| | 12,500 | | |
 | II. Short-term financial investments |
|
|
15,000 | 13,501 | 13,261 | 11,360 | 10,300 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
15,000 | 13,501 | 13,261 | 11,360 | 10,300 |
 | III. Short-term receivables |
|
|
143,114 | 399,972 | 559,945 | 110,098 | 88,307 |
 | 1. Short-term receivables of customers |
|
|
85,724 | 60,412 | 43,915 | 54,228 | 61,318 |
 | 2. Prepayments to suppliers |
|
|
55,332 | 336,810 | 512,843 | 52,861 | 24,822 |
 | 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 |
|
|
2,103 | 2,793 | 3,232 | 3,172 | 2,330 |
 | 7. Provision for doubtful short-term receivables |
|
|
-44 | -44 | -44 | -163 | -163 |
 | IV. Inventories |
|
|
9,357 | 10,957 | 10,947 | 13,895 | 23,047 |
 | 1. Inventories |
|
|
9,357 | 10,957 | 10,947 | 13,895 | 23,047 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
4,891 | 19,870 | 21,234 | 59,312 | 53,627 |
 | 1. Short-term prepaid expenses |
|
|
612 | 894 | 1,944 | 2,518 | 2,865 |
 | 2. Deductible VAT |
|
|
4,272 | 18,976 | 19,290 | 56,794 | 50,762 |
 | 3. Taxes and the State Receivables |
|
|
7 | | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
309,238 | 618,567 | 666,047 | 1,196,860 | 1,171,864 |
 | I. Long-term receivables |
|
|
56,617 | 17 | | | |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
56,600 | | | | |
 | 5. Other long-term receivables |
|
|
17 | 17 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
231,795 | 557,151 | 590,887 | 1,163,314 | 1,140,593 |
 | 1. Tangible fixed assets |
|
|
231,795 | 557,151 | 590,887 | 1,163,314 | 1,140,593 |
 | - Cost |
|
|
245,828 | 603,155 | 646,911 | 1,237,452 | 1,237,452 |
 | - Accumulated depreciation |
|
|
-14,033 | -46,004 | -56,024 | -74,138 | -96,859 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
170 | 170 | 170 | 170 | 170 |
 | - Accumulated depreciation |
|
|
-170 | -170 | -170 | -170 | -170 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,419 | 43,728 | 61,798 | 11,062 | 13,151 |
 | 1. Costs of long-term production, business in progress |
|
|
2,419 | | | | |
 | 2. Costs of construction in progress |
|
|
| 43,728 | 61,798 | 11,062 | 13,151 |
 | IV. Long-term financial investments |
|
|
1,260 | 1,260 | | | |
 | 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 |
|
|
1,260 | 1,260 | | | |
 | V. Total other long-term assets |
|
|
17,146 | 16,411 | 13,362 | 22,484 | 18,121 |
 | 1. Long-term prepaid expenses |
|
|
17,146 | 16,411 | 13,362 | 22,484 | 18,121 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
483,769 | 1,069,013 | 1,288,766 | 1,411,102 | 1,356,291 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
258,933 | 771,539 | 985,616 | 1,113,576 | 1,060,438 |
 | I. Current liabilities |
|
|
112,366 | 270,583 | 299,656 | 408,061 | 353,423 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
92,388 | 246,877 | 229,586 | 302,614 | 258,134 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,842 | 13,727 | 22,927 | 16,638 | 27,464 |
 | 4. Advances from customers |
|
|
| 2,905 | 34,210 | 60,172 | 37,818 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,691 | 481 | 6 | 4,437 | 7,093 |
 | 6. Payables to employees |
|
|
2,975 | 3,246 | 4,140 | 5,029 | 4,803 |
 | 7. Short-term accrued expenses |
|
|
101 | 254 | 2,287 | 2,969 | 2,855 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 2,340 | 1,560 | 780 |
 | 11. Other short-term payables |
|
|
2,502 | 2,677 | 3,854 | 13,931 | 13,825 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
866 | 416 | 304 | 712 | 652 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
146,567 | 500,956 | 685,961 | 705,515 | 707,015 |
 | 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 |
|
|
146,567 | 500,956 | 685,961 | 705,515 | 707,015 |
 | 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 |
|
|
224,837 | 297,474 | 303,150 | 297,526 | 295,853 |
 | I. ShareHolder's equity |
|
|
224,837 | 297,474 | 303,150 | 297,526 | 295,853 |
 | 1. Owner's investment capital |
|
|
100,000 | 175,000 | 175,000 | 175,000 | 175,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
735 | 735 | 735 | 735 | 735 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
111,887 | 112,265 | 112,265 | 112,265 | 112,265 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,214 | 9,474 | 15,150 | 9,526 | 7,853 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| | 11,394 | | |
 | - Profit after tax undistributed this period |
|
|
12,214 | 9,474 | 3,756 | 9,526 | 7,853 |
 | 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 |
|
|
483,769 | 1,069,013 | 1,288,766 | 1,411,102 | 1,356,291 |
There is no report.
|
|