|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,032,596 | 3,489,479 | 3,810,798 | 4,355,896 | 5,052,376 |
 | I. Cash and cash equivalents |
|
|
824,974 | 382,960 | 142,776 | 364,481 | 142,416 |
 | 1. Cash |
|
|
819,874 | 227,860 | 142,776 | 363,281 | 142,416 |
 | 2. Cash equivalents |
|
|
5,100 | 155,100 | | 1,200 | |
 | II. Short-term financial investments |
|
|
316,343 | 245,712 | 360,766 | 478,869 | 538,126 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
316,343 | 245,712 | 360,766 | 478,869 | 538,126 |
 | III. Short-term receivables |
|
|
604,589 | 574,143 | 747,335 | 714,733 | 1,168,506 |
 | 1. Short-term receivables of customers |
|
|
189,058 | 42,296 | 41,342 | 82,986 | 343,378 |
 | 2. Prepayments to suppliers |
|
|
356,444 | 460,279 | 607,210 | 531,559 | 609,066 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 201 | 187 | 175 | |
 | 6. Other short-term receivables |
|
|
63,353 | 78,260 | 105,490 | 106,906 | 225,409 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,266 | -6,893 | -6,893 | -6,893 | -9,346 |
 | IV. Inventories |
|
|
2,237,956 | 2,235,049 | 2,511,877 | 2,692,007 | 1,700,708 |
 | 1. Inventories |
|
|
2,237,956 | 2,235,049 | 2,511,877 | 2,692,007 | 1,700,708 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
48,733 | 51,615 | 48,044 | 105,808 | 1,502,620 |
 | 1. Short-term prepaid expenses |
|
|
34,744 | 38,305 | 32,502 | 90,125 | 49,457 |
 | 2. Deductible VAT |
|
|
10,438 | 10,048 | 9,105 | 12,228 | 15,542 |
 | 3. Taxes and the State Receivables |
|
|
3,551 | 3,262 | 6,437 | 3,454 | 4,705 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 1,432,916 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,555,501 | 5,012,283 | 5,795,483 | 6,387,710 | 7,120,696 |
 | I. Long-term receivables |
|
|
227,594 | 223,798 | 233,267 | 246,264 | 270,829 |
 | 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 |
|
|
227,594 | 223,798 | 233,267 | 246,264 | 270,829 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,415,599 | 3,014,295 | 2,981,464 | 3,447,750 | 3,584,183 |
 | 1. Tangible fixed assets |
|
|
2,374,097 | 2,951,469 | 2,918,291 | 3,316,808 | 3,359,860 |
 | - Cost |
|
|
2,846,021 | 3,488,007 | 3,514,067 | 3,978,854 | 4,086,505 |
 | - Accumulated depreciation |
|
|
-471,924 | -536,538 | -595,776 | -662,046 | -726,645 |
 | 2. Fixed assets of financial leasing |
|
|
36,344 | 58,107 | 58,646 | 126,863 | 205,749 |
 | - Cost |
|
|
38,699 | 61,230 | 63,350 | 133,826 | 217,420 |
 | - Accumulated depreciation |
|
|
-2,355 | -3,122 | -4,704 | -6,962 | -11,670 |
 | 3. Intangible fixed assets |
|
|
5,158 | 4,718 | 4,527 | 4,078 | 18,574 |
 | - Cost |
|
|
12,696 | 12,696 | 12,934 | 12,934 | 28,289 |
 | - Accumulated depreciation |
|
|
-7,538 | -7,978 | -8,407 | -8,856 | -9,715 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
988,786 | 731,612 | 1,314,624 | 1,396,134 | 1,872,667 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
988,786 | 731,612 | 1,314,624 | 1,396,134 | 1,872,667 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
923,522 | 1,042,578 | 1,266,128 | 1,297,562 | 1,393,017 |
 | 1. Long-term prepaid expenses |
|
|
912,647 | 1,025,411 | 1,249,218 | 1,273,079 | 643,688 |
 | 2. Deferred income tax assets |
|
|
8,812 | 15,199 | 14,671 | 21,947 | 52,900 |
 | 3. Other long-term assets |
|
|
| | | | 694,745 |
 | VI. Goodwills |
|
|
2,063 | 1,968 | 2,239 | 2,537 | 1,684 |
 | TOTAL ASSETS |
|
|
8,588,097 | 8,501,762 | 9,606,281 | 10,743,607 | 12,173,072 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,518,800 | 4,222,203 | 5,304,249 | 6,706,465 | 7,902,749 |
 | I. Current liabilities |
|
|
3,069,216 | 2,167,775 | 3,356,799 | 4,343,596 | 4,305,077 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,255,840 | 1,024,797 | 1,567,340 | 2,178,194 | 1,993,487 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,563,661 | 988,466 | 1,584,896 | 2,004,719 | 2,084,806 |
 | 4. Advances from customers |
|
|
5,682 | 5,166 | 10,154 | 5,970 | 3,325 |
 | 5. Taxes and other payables to the State Budget |
|
|
11,450 | 20,373 | 23,433 | 21,262 | 12,975 |
 | 6. Payables to employees |
|
|
37,507 | 42,400 | 19,298 | 45,329 | 64,953 |
 | 7. Short-term accrued expenses |
|
|
52,025 | 74,433 | 141,135 | 63,096 | 117,669 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 209 | 203 | 203 |
 | 11. Other short-term payables |
|
|
143,051 | 12,140 | 10,334 | 24,824 | 27,659 |
 | 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 |
|
|
2,449,584 | 2,054,429 | 1,947,450 | 2,362,869 | 3,597,672 |
 | 1. Long-term payables to sellers |
|
|
| | | 36,687 | 36,687 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,006,620 | | | 38,300 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
953,736 | 1,558,600 | 1,445,790 | 1,779,095 | 3,046,100 |
 | 7. Convertible bonds |
|
|
481,080 | 487,153 | 493,511 | 500,111 | 506,470 |
 | 8. Deferred income tax payables |
|
|
8,148 | 8,676 | 8,148 | 8,676 | 8,414 |
 | 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 |
|
|
3,069,298 | 4,279,559 | 4,302,032 | 4,037,141 | 4,270,323 |
 | I. ShareHolder's equity |
|
|
3,069,298 | 4,279,559 | 4,302,032 | 4,037,141 | 4,270,323 |
 | 1. Owner's investment capital |
|
|
2,390,216 | 3,040,216 | 3,040,216 | 3,040,216 | 3,040,216 |
 | 2. Share capital surplus |
|
|
| 356,620 | 356,620 | 356,620 | 356,620 |
 | 3. Bond conversion option |
|
|
137,649 | 137,649 | 137,649 | 137,649 | 137,649 |
 | 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 |
|
|
530,706 | 740,775 | 761,416 | 496,511 | 731,180 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
398,258 | 398,258 | 398,258 | 398,258 | 525,179 |
 | - Profit after tax undistributed this period |
|
|
132,447 | 342,517 | 363,157 | 98,252 | 206,001 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
10,727 | 4,299 | 6,131 | 6,145 | 4,658 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,588,097 | 8,501,762 | 9,606,281 | 10,743,607 | 12,173,072 |
There is no report.
|
|