|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,386,646 | 4,557,158 | 4,357,085 | 4,657,435 | 5,138,826 |
 | I. Cash and cash equivalents |
|
|
1,748,169 | 1,625,233 | 1,403,746 | 1,654,706 | 1,248,433 |
 | 1. Cash |
|
|
1,197,396 | 1,190,431 | 1,053,956 | 1,367,806 | 1,094,026 |
 | 2. Cash equivalents |
|
|
550,774 | 434,802 | 349,790 | 286,900 | 154,408 |
 | II. Short-term financial investments |
|
|
186,400 | 234,400 | 481,532 | 168,040 | 1,162,768 |
 | 1. Trading securities |
|
|
| | 4,091 | 4,091 | 4,091 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
186,400 | 234,400 | 477,440 | 163,949 | 1,158,677 |
 | III. Short-term receivables |
|
|
1,533,651 | 1,521,173 | 1,424,008 | 1,265,867 | 1,451,063 |
 | 1. Short-term receivables of customers |
|
|
845,951 | 710,608 | 802,691 | 843,034 | 1,077,975 |
 | 2. Prepayments to suppliers |
|
|
486,256 | 399,976 | 555,301 | 335,523 | 356,416 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
186,000 | 313,086 | | | |
 | 6. Other short-term receivables |
|
|
60,904 | 127,295 | 94,603 | 104,449 | 33,058 |
 | 7. Provision for doubtful short-term receivables |
|
|
-45,460 | -29,793 | -28,587 | -17,139 | -16,386 |
 | IV. Inventories |
|
|
757,327 | 943,470 | 813,766 | 1,226,579 | 935,133 |
 | 1. Inventories |
|
|
758,333 | 945,475 | 816,255 | 1,232,079 | 940,634 |
 | 2. Provision for decline in value of inventories |
|
|
-1,006 | -2,005 | -2,489 | -5,500 | -5,500 |
 | V. Other current assets |
|
|
161,100 | 232,882 | 234,033 | 342,244 | 341,428 |
 | 1. Short-term prepaid expenses |
|
|
21,886 | 19,023 | 28,281 | 22,938 | 25,841 |
 | 2. Deductible VAT |
|
|
139,110 | 213,781 | 204,862 | 258,321 | 253,463 |
 | 3. Taxes and the State Receivables |
|
|
104 | 78 | 889 | 610 | 340 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | 60,375 | 61,785 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,566,204 | 8,050,325 | 8,349,784 | 8,550,701 | 8,765,007 |
 | I. Long-term receivables |
|
|
32,317 | 22,825 | 20,631 | 22,890 | 19,849 |
 | 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 |
|
|
21,899 | 22,825 | 20,631 | 22,890 | 19,849 |
 | 6. Provision for doubtful long-term receivables |
|
|
10,418 | | | | |
 | II. Fixed assets |
|
|
2,788,795 | 2,783,295 | 2,769,138 | 2,706,616 | 3,651,863 |
 | 1. Tangible fixed assets |
|
|
2,621,675 | 2,620,814 | 2,611,511 | 2,553,253 | 3,490,742 |
 | - Cost |
|
|
5,100,415 | 5,187,251 | 5,261,700 | 5,280,364 | 6,319,995 |
 | - Accumulated depreciation |
|
|
-2,478,739 | -2,566,437 | -2,650,190 | -2,727,111 | -2,829,253 |
 | 2. Fixed assets of financial leasing |
|
|
33,617 | 32,668 | 31,718 | 30,769 | 29,820 |
 | - Cost |
|
|
47,221 | 47,221 | 47,221 | 47,221 | 47,221 |
 | - Accumulated depreciation |
|
|
-13,604 | -14,553 | -15,503 | -16,452 | -17,401 |
 | 3. Intangible fixed assets |
|
|
133,503 | 129,813 | 125,909 | 122,594 | 131,302 |
 | - Cost |
|
|
173,950 | 171,693 | 169,125 | 167,044 | 178,337 |
 | - Accumulated depreciation |
|
|
-40,447 | -41,880 | -43,216 | -44,450 | -47,035 |
 | III. Real Estate Investments |
|
|
1,274,660 | 1,259,564 | 1,242,286 | 1,227,037 | 1,517,168 |
 | - Cost |
|
|
1,532,508 | 1,532,508 | 1,530,414 | 1,530,414 | 1,836,611 |
 | - Accumulated depreciation |
|
|
-257,848 | -272,944 | -288,128 | -303,377 | -319,442 |
 | IV. Long-term assets in progress |
|
|
1,812,362 | 2,384,091 | 2,703,456 | 2,937,613 | 1,909,429 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,812,362 | 2,384,091 | 2,703,456 | 2,937,613 | 1,909,429 |
 | IV. Long-term financial investments |
|
|
507,019 | 512,250 | 551,987 | 605,544 | 628,487 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
476,563 | 481,794 | 519,478 | 573,089 | 594,534 |
 | 3. Other investments in equity instruments |
|
|
30,456 | 30,456 | 32,509 | 32,455 | 33,952 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,151,051 | 1,088,302 | 1,062,286 | 1,051,002 | 1,038,211 |
 | 1. Long-term prepaid expenses |
|
|
984,217 | 932,347 | 919,139 | 908,398 | 923,900 |
 | 2. Deferred income tax assets |
|
|
11,711 | 13,945 | 12,986 | 19,638 | 15,039 |
 | 3. Other long-term assets |
|
|
| | | 4,651 | 4,651 |
 | VI. Goodwills |
|
|
155,123 | 142,009 | 130,162 | 118,315 | 94,622 |
 | TOTAL ASSETS |
|
|
11,952,851 | 12,607,484 | 12,706,869 | 13,208,136 | 13,903,833 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,217,502 | 6,810,749 | 6,810,749 | 7,265,315 | 7,492,515 |
 | I. Current liabilities |
|
|
3,102,430 | 3,276,373 | 3,276,373 | 3,595,020 | 3,889,374 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,847,584 | 1,911,175 | 1,911,175 | 2,184,268 | 2,292,587 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
496,433 | 574,092 | 574,092 | 520,715 | 629,240 |
 | 4. Advances from customers |
|
|
132,881 | 138,597 | 138,597 | 337,432 | 360,492 |
 | 5. Taxes and other payables to the State Budget |
|
|
66,596 | 101,497 | 101,497 | 47,951 | 92,298 |
 | 6. Payables to employees |
|
|
57,708 | 62,663 | 62,663 | 68,008 | 67,871 |
 | 7. Short-term accrued expenses |
|
|
59,648 | 98,299 | 98,299 | 50,886 | 77,652 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
115,527 | 169,216 | 169,216 | 172,172 | 153,299 |
 | 11. Other short-term payables |
|
|
272,568 | 171,866 | 171,866 | 101,073 | 108,844 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
53,485 | 48,969 | 48,969 | 112,514 | 107,091 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,115,072 | 3,534,376 | 3,534,376 | 3,670,295 | 3,603,142 |
 | 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 |
|
|
3,694 | 3,694 | 3,694 | 4,319 | 4,295 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,032,764 | 1,131,656 | 1,131,656 | 1,247,977 | 1,194,489 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
14,037 | 11,774 | 11,774 | 11,677 | 11,626 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
4,273 | 4,323 | 4,323 | 4,356 | 4,406 |
 | 11. Long-term unrealized revenue |
|
|
2,060,304 | 2,382,929 | 2,382,929 | 2,401,966 | 2,388,326 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,735,349 | 5,796,735 | 5,939,413 | 5,942,822 | 6,411,318 |
 | I. ShareHolder's equity |
|
|
5,735,349 | 5,796,735 | 5,939,413 | 5,942,822 | 6,411,318 |
 | 1. Owner's investment capital |
|
|
2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 |
 | 2. Share capital surplus |
|
|
28,505 | 28,505 | 28,505 | 28,505 | 28,505 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
80,018 | 80,018 | 80,018 | 79,741 | 79,741 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
21,737 | 21,688 | 22,406 | 23,030 | 30,247 |
 | 8. Investment and development funds |
|
|
15,338 | 15,338 | 15,338 | 11,244 | 11,244 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-94,429 | -55,212 | 5,037 | 95,394 | 149,414 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-102,851 | -102,120 | -59,917 | -97,373 | -97,373 |
 | - Profit after tax undistributed this period |
|
|
8,422 | 46,909 | 64,953 | 192,767 | 246,787 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,245,337 | 3,267,554 | 3,349,266 | 3,266,065 | 3,673,325 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
11,952,851 | 12,607,484 | 12,706,869 | 13,208,136 | 13,903,833 |
There is no report.
|
|