|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,335,693 | 3,476,486 | 3,713,844 | 4,041,858 | 4,338,110 |
 | I. Cash and cash equivalents |
|
|
168,968 | 45,722 | 30,766 | 37,459 | 45,671 |
 | 1. Cash |
|
|
40,175 | 34,061 | 23,116 | 37,459 | 45,671 |
 | 2. Cash equivalents |
|
|
128,793 | 11,661 | 7,650 | | |
 | II. Short-term financial investments |
|
|
363,383 | 602,446 | 579,969 | 652,347 | 995,881 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
363,383 | 602,446 | 579,969 | 652,347 | 995,881 |
 | III. Short-term receivables |
|
|
1,181,649 | 1,258,075 | 1,371,285 | 1,421,549 | 1,355,515 |
 | 1. Short-term receivables of customers |
|
|
1,023,496 | 1,044,635 | 1,144,048 | 1,244,759 | 1,202,313 |
 | 2. Prepayments to suppliers |
|
|
137,270 | 190,812 | 205,953 | 172,863 | 148,541 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
435 | 216 | | | |
 | 6. Other short-term receivables |
|
|
62,530 | 58,982 | 57,855 | 40,066 | 40,801 |
 | 7. Provision for doubtful short-term receivables |
|
|
-42,083 | -36,571 | -36,571 | -36,139 | -36,139 |
 | IV. Inventories |
|
|
1,495,005 | 1,421,516 | 1,356,659 | 1,312,712 | 1,082,166 |
 | 1. Inventories |
|
|
1,501,318 | 1,437,598 | 1,372,741 | 1,337,025 | 1,106,479 |
 | 2. Provision for decline in value of inventories |
|
|
-6,313 | -16,082 | -16,082 | -24,313 | -24,313 |
 | V. Other current assets |
|
|
126,687 | 148,727 | 375,165 | 617,791 | 858,877 |
 | 1. Short-term prepaid expenses |
|
|
38,875 | 48,269 | 46,364 | 44,938 | 41,352 |
 | 2. Deductible VAT |
|
|
87,812 | 100,458 | 107,682 | 125,006 | 139,286 |
 | 3. Taxes and the State Receivables |
|
|
| | 1,488 | 1,488 | 1,488 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | 219,631 | 446,358 | 676,750 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,297,552 | 2,348,230 | 2,351,801 | 2,391,867 | 2,420,236 |
 | I. Long-term receivables |
|
|
39,983 | 34,470 | 34,470 | 33,651 | 32,903 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
23 | | | | |
 | 5. Other long-term receivables |
|
|
39,960 | 34,470 | 34,470 | 33,651 | 32,903 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,092,170 | 1,102,108 | 1,087,739 | 1,183,866 | 1,211,762 |
 | 1. Tangible fixed assets |
|
|
391,695 | 489,153 | 581,288 | 713,315 | 749,425 |
 | - Cost |
|
|
1,576,251 | 1,725,558 | 1,879,659 | 2,046,456 | 2,108,451 |
 | - Accumulated depreciation |
|
|
-1,184,556 | -1,236,405 | -1,298,371 | -1,333,141 | -1,359,026 |
 | 2. Fixed assets of financial leasing |
|
|
365,121 | 279,038 | 173,972 | 139,508 | 132,732 |
 | - Cost |
|
|
493,631 | 384,854 | 250,773 | 208,234 | 208,234 |
 | - Accumulated depreciation |
|
|
-128,510 | -105,816 | -76,801 | -68,725 | -75,502 |
 | 3. Intangible fixed assets |
|
|
335,354 | 333,917 | 332,480 | 331,042 | 329,605 |
 | - Cost |
|
|
375,235 | 375,235 | 375,235 | 375,235 | 375,235 |
 | - Accumulated depreciation |
|
|
-39,881 | -41,318 | -42,755 | -44,193 | -45,630 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
391,432 | 446,572 | 478,395 | 419,559 | 423,774 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
391,432 | 446,572 | 478,395 | 419,559 | 423,774 |
 | IV. Long-term financial investments |
|
|
68,466 | 68,601 | 68,601 | 68,468 | 68,468 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
60,754 | 61,661 | 61,661 | 62,667 | 62,667 |
 | 3. Other investments in equity instruments |
|
|
20,304 | 20,304 | 20,304 | 20,304 | 20,304 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-13,292 | -13,363 | -13,363 | -14,503 | -14,503 |
 | 5. Investments holding until maturity |
|
|
700 | | | | |
 | V. Total other long-term assets |
|
|
705,501 | 696,479 | 696,369 | 686,324 | 683,329 |
 | 1. Long-term prepaid expenses |
|
|
698,511 | 691,560 | 672,919 | 671,817 | 667,293 |
 | 2. Deferred income tax assets |
|
|
6,990 | 4,919 | 2,789 | 8,103 | 7,968 |
 | 3. Other long-term assets |
|
|
| | 20,661 | 6,403 | 8,069 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,633,245 | 5,824,715 | 6,065,645 | 6,433,726 | 6,758,346 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,091,691 | 2,297,847 | 2,343,418 | 2,576,629 | 2,694,894 |
 | I. Current liabilities |
|
|
1,999,181 | 2,230,874 | 2,276,445 | 2,523,106 | 2,641,371 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,465,414 | 1,600,293 | 1,764,621 | 1,824,027 | 1,961,898 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
252,890 | 315,489 | 336,695 | 466,750 | 412,249 |
 | 4. Advances from customers |
|
|
30,230 | 27,413 | 23,991 | 33,618 | 52,624 |
 | 5. Taxes and other payables to the State Budget |
|
|
115,222 | 151,282 | 39,586 | 73,430 | 111,994 |
 | 6. Payables to employees |
|
|
87,846 | 87,359 | 65,091 | 64,594 | 59,597 |
 | 7. Short-term accrued expenses |
|
|
26,835 | 29,013 | 16,714 | 32,124 | 16,397 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
637 | 1,678 | 1,283 | 835 | 427 |
 | 11. Other short-term payables |
|
|
19,745 | 18,020 | 28,192 | 27,507 | 25,715 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
361 | 328 | 271 | 220 | 469 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
92,510 | 66,973 | 66,973 | 53,523 | 53,523 |
 | 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 |
|
|
78,247 | 53,171 | 53,171 | 38,864 | 38,864 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,962 | 1,781 | 1,781 | 2,920 | 2,920 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
12,301 | 12,020 | 12,020 | 11,739 | 11,739 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,541,554 | 3,526,869 | 3,722,227 | 3,857,097 | 4,063,452 |
 | I. ShareHolder's equity |
|
|
3,541,554 | 3,526,869 | 3,722,227 | 3,857,097 | 4,063,452 |
 | 1. Owner's investment capital |
|
|
2,666,675 | 2,666,675 | 2,666,675 | 2,666,675 | 2,666,675 |
 | 2. Share capital surplus |
|
|
21,489 | 21,489 | 21,489 | 21,489 | 21,489 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-27,588 | -27,588 | -27,588 | -27,588 | -27,588 |
 | 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 |
|
|
880,977 | 866,292 | 1,061,650 | 1,196,520 | 1,402,876 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
133,070 | | 866,292 | 866,292 | 866,292 |
 | - Profit after tax undistributed this period |
|
|
747,907 | 866,292 | 195,358 | 330,228 | 536,584 |
 | 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 |
|
|
5,633,245 | 5,824,715 | 6,065,645 | 6,433,726 | 6,758,346 |
There is no report.
|
|