|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,333,169 | 1,676,993 | 1,730,723 | 1,804,516 | 1,545,361 |
 | I. Cash and cash equivalents |
|
|
246,269 | 184,594 | 202,051 | 286,376 | 197,764 |
 | 1. Cash |
|
|
171,269 | 180,594 | 101,551 | 121,376 | 191,803 |
 | 2. Cash equivalents |
|
|
75,000 | 4,000 | 100,500 | 165,000 | 5,961 |
 | II. Short-term financial investments |
|
|
230 | 230 | 70,000 | 166,600 | 462,684 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
230 | 230 | 70,000 | 166,600 | 462,684 |
 | III. Short-term receivables |
|
|
1,004,136 | 1,387,845 | 1,252,597 | 1,231,677 | 721,639 |
 | 1. Short-term receivables of customers |
|
|
205,245 | 637,141 | 474,098 | 538,898 | 156,805 |
 | 2. Prepayments to suppliers |
|
|
460,448 | 424,410 | 415,869 | 369,137 | 383,878 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
207,908 | 245,622 | 222,095 | 272,653 | |
 | 6. Other short-term receivables |
|
|
145,518 | 97,769 | 155,043 | 68,880 | 198,029 |
 | 7. Provision for doubtful short-term receivables |
|
|
-14,983 | -17,097 | -14,508 | -17,891 | -17,073 |
 | IV. Inventories |
|
|
62,331 | 93,414 | 178,748 | 104,167 | 150,026 |
 | 1. Inventories |
|
|
62,331 | 93,414 | 178,748 | 104,167 | 150,026 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
20,203 | 10,911 | 27,327 | 15,697 | 13,247 |
 | 1. Short-term prepaid expenses |
|
|
14,080 | 6,267 | 11,919 | 10,341 | 6,528 |
 | 2. Deductible VAT |
|
|
5,739 | 4,553 | 14,950 | 5,025 | 6,708 |
 | 3. Taxes and the State Receivables |
|
|
384 | 90 | 459 | 331 | 11 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,238,290 | 968,883 | 1,023,035 | 1,011,218 | 1,360,651 |
 | I. Long-term receivables |
|
|
624,312 | 336,422 | 306,827 | 306,527 | 637,055 |
 | 1. Long-term customer's receivables |
|
|
24,000 | 24,000 | | | 464 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
9,090 | 9,090 | 3,815 | 3,300 | |
 | 5. Other long-term receivables |
|
|
591,222 | 303,332 | 303,012 | 303,227 | 636,591 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
205,247 | 212,022 | 244,859 | 215,210 | 209,333 |
 | 1. Tangible fixed assets |
|
|
9,918 | 5,622 | 36,667 | 5,562 | 4,958 |
 | - Cost |
|
|
15,778 | 11,956 | 43,290 | 12,682 | 12,682 |
 | - Accumulated depreciation |
|
|
-5,860 | -6,334 | -6,623 | -7,119 | -7,724 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
195,329 | 206,401 | 208,192 | 209,647 | 204,375 |
 | - Cost |
|
|
243,616 | 272,359 | 284,850 | 299,728 | 308,139 |
 | - Accumulated depreciation |
|
|
-48,287 | -65,958 | -76,658 | -90,080 | -103,764 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
52,878 | 88,366 | 56,757 | 57,109 | 62,221 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
52,878 | 88,366 | 56,757 | 57,109 | 62,221 |
 | IV. Long-term financial investments |
|
|
9,776 | 9,544 | 74,336 | 123,977 | 129,550 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,490 | 2,336 | 74,336 | 123,977 | 88,895 |
 | 3. Other investments in equity instruments |
|
|
19,716 | 19,716 | 11,616 | 11,616 | 11,616 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-12,430 | -12,508 | -11,616 | -11,616 | -11,616 |
 | 5. Investments holding until maturity |
|
|
| | | | 40,655 |
 | V. Total other long-term assets |
|
|
346,078 | 322,528 | 340,256 | 308,395 | 322,492 |
 | 1. Long-term prepaid expenses |
|
|
48,704 | 32,676 | 60,436 | 36,578 | 41,841 |
 | 2. Deferred income tax assets |
|
|
3,513 | 3,994 | 1,964 | 1,964 | 1,332 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
293,861 | 285,858 | 277,855 | 269,853 | 279,319 |
 | TOTAL ASSETS |
|
|
2,571,459 | 2,645,876 | 2,753,758 | 2,815,734 | 2,906,012 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
500,323 | 543,948 | 643,424 | 680,679 | 751,106 |
 | I. Current liabilities |
|
|
464,395 | 500,553 | 605,323 | 638,376 | 704,462 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
229,772 | 169,159 | 213,323 | 306,829 | 377,575 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
67,826 | 114,292 | 132,302 | 150,339 | 94,304 |
 | 4. Advances from customers |
|
|
8,463 | 53,770 | 30,678 | 946 | 56,541 |
 | 5. Taxes and other payables to the State Budget |
|
|
20,416 | 21,531 | 24,258 | 28,407 | 18,419 |
 | 6. Payables to employees |
|
|
11,284 | 10,754 | 10,773 | 14,315 | 9,615 |
 | 7. Short-term accrued expenses |
|
|
29,296 | 74,654 | 58,824 | 53,459 | 27,101 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
19,569 | | 76,815 | 22,732 | 66,140 |
 | 11. Other short-term payables |
|
|
74,919 | 53,542 | 55,499 | 54,201 | 51,916 |
 | 12. Provision for short term payables |
|
|
| 2,851 | | | |
 | 13. Bonus and welfare fund |
|
|
2,851 | | 2,851 | 7,148 | 2,851 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
35,928 | 43,395 | 38,102 | 42,303 | 46,644 |
 | 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 |
|
|
35,928 | 43,395 | 38,102 | 34,309 | 38,607 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | 7,994 | 8,037 |
 | 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 |
|
|
2,071,137 | 2,101,928 | 2,110,334 | 2,135,055 | 2,154,906 |
 | I. ShareHolder's equity |
|
|
2,071,137 | 2,101,928 | 2,110,334 | 2,135,055 | 2,154,906 |
 | 1. Owner's investment capital |
|
|
1,918,020 | 1,918,020 | 1,918,020 | 1,918,020 | 1,918,020 |
 | 2. Share capital surplus |
|
|
141 | 75 | 75 | 75 | 75 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| 78 | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
99,113 | 128,158 | 138,508 | 168,924 | 159,255 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
72,655 | 72,118 | 72,655 | 72,891 | 148,680 |
 | - Profit after tax undistributed this period |
|
|
26,459 | 56,040 | 65,853 | 96,034 | 10,575 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
53,863 | 55,596 | 53,730 | 48,035 | 77,555 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,571,459 | 2,645,876 | 2,753,758 | 2,815,734 | 2,906,012 |
There is no report.
|
|