|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,810,798 | 4,355,896 | 5,052,376 | 5,632,005 | 5,876,274 |
 | I. Cash and cash equivalents |
|
|
142,776 | 364,481 | 142,416 | 453,345 | 378,090 |
 | 1. Cash |
|
|
142,776 | 363,281 | 142,416 | 453,345 | 259,850 |
 | 2. Cash equivalents |
|
|
| 1,200 | | | 118,240 |
 | II. Short-term financial investments |
|
|
360,766 | 478,869 | 538,126 | 782,947 | 920,753 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
360,766 | 478,869 | 538,126 | 782,947 | 920,753 |
 | III. Short-term receivables |
|
|
747,335 | 714,733 | 1,168,506 | 1,180,603 | 1,299,586 |
 | 1. Short-term receivables of customers |
|
|
41,342 | 82,986 | 343,378 | 304,762 | 319,964 |
 | 2. Prepayments to suppliers |
|
|
607,210 | 531,559 | 609,066 | 596,981 | 543,019 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
187 | 175 | | | |
 | 6. Other short-term receivables |
|
|
105,490 | 106,906 | 225,409 | 287,915 | 445,949 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,893 | -6,893 | -9,346 | -9,055 | -9,346 |
 | IV. Inventories |
|
|
2,511,877 | 2,692,007 | 1,700,708 | 499,842 | 454,189 |
 | 1. Inventories |
|
|
2,511,877 | 2,692,007 | 1,700,708 | 499,842 | 454,189 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
48,044 | 105,808 | 1,502,620 | 2,715,268 | 2,823,656 |
 | 1. Short-term prepaid expenses |
|
|
32,502 | 90,125 | 49,457 | 46,833 | 56,764 |
 | 2. Deductible VAT |
|
|
9,105 | 12,228 | 15,542 | 8,573 | 9,602 |
 | 3. Taxes and the State Receivables |
|
|
6,437 | 3,454 | 4,705 | 3,591 | 4,052 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | 1,432,916 | 2,656,272 | 2,753,238 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,795,483 | 6,387,710 | 7,120,696 | 7,880,021 | 8,397,807 |
 | I. Long-term receivables |
|
|
233,267 | 246,264 | 270,829 | 426,151 | 528,437 |
 | 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 |
|
|
233,267 | 246,264 | 270,829 | 426,151 | 528,437 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,981,464 | 3,447,750 | 3,584,183 | 3,917,191 | 3,986,616 |
 | 1. Tangible fixed assets |
|
|
2,918,291 | 3,316,808 | 3,359,860 | 3,667,733 | 3,743,749 |
 | - Cost |
|
|
3,514,067 | 3,978,854 | 4,086,505 | 4,471,633 | 4,629,422 |
 | - Accumulated depreciation |
|
|
-595,776 | -662,046 | -726,645 | -803,900 | -885,673 |
 | 2. Fixed assets of financial leasing |
|
|
58,646 | 126,863 | 205,749 | 229,984 | 223,724 |
 | - Cost |
|
|
63,350 | 133,826 | 217,420 | 247,489 | 247,489 |
 | - Accumulated depreciation |
|
|
-4,704 | -6,962 | -11,670 | -17,505 | -23,765 |
 | 3. Intangible fixed assets |
|
|
4,527 | 4,078 | 18,574 | 19,473 | 19,143 |
 | - Cost |
|
|
12,934 | 12,934 | 28,289 | 30,070 | 30,667 |
 | - Accumulated depreciation |
|
|
-8,407 | -8,856 | -9,715 | -10,597 | -11,523 |
 | III. Real Estate Investments |
|
|
| | | | 27,903 |
 | - Cost |
|
|
| | | | 27,903 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,314,624 | 1,396,134 | 1,872,667 | 2,096,966 | 2,400,715 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,314,624 | 1,396,134 | 1,872,667 | 2,096,966 | 2,400,715 |
 | IV. Long-term financial investments |
|
|
| | | 250 | 3,550 |
 | 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 |
|
|
| | | 250 | 3,550 |
 | V. Total other long-term assets |
|
|
1,266,128 | 1,297,562 | 1,393,017 | 1,439,462 | 1,450,586 |
 | 1. Long-term prepaid expenses |
|
|
1,249,218 | 1,273,079 | 643,688 | 643,094 | 664,044 |
 | 2. Deferred income tax assets |
|
|
14,671 | 21,947 | 52,900 | 51,487 | 60,243 |
 | 3. Other long-term assets |
|
|
| | 694,745 | 743,292 | 724,804 |
 | VI. Goodwills |
|
|
2,239 | 2,537 | 1,684 | 1,590 | 1,495 |
 | TOTAL ASSETS |
|
|
9,606,281 | 10,743,607 | 12,173,072 | 13,512,025 | 14,274,081 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,304,249 | 6,706,465 | 7,902,749 | 9,138,266 | 9,862,623 |
 | I. Current liabilities |
|
|
3,356,799 | 4,343,596 | 4,305,077 | 5,424,425 | 5,832,526 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,567,340 | 2,178,194 | 1,993,487 | 3,040,676 | 3,286,811 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,584,896 | 2,004,719 | 2,084,806 | 2,088,652 | 2,238,654 |
 | 4. Advances from customers |
|
|
10,154 | 5,970 | 3,325 | 6,802 | 26,688 |
 | 5. Taxes and other payables to the State Budget |
|
|
23,433 | 21,262 | 12,975 | 16,862 | 20,511 |
 | 6. Payables to employees |
|
|
19,298 | 45,329 | 64,953 | 88,086 | 111,061 |
 | 7. Short-term accrued expenses |
|
|
141,135 | 63,096 | 117,669 | 139,983 | 113,160 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
209 | 203 | 203 | | 183 |
 | 11. Other short-term payables |
|
|
10,334 | 24,824 | 27,659 | 43,365 | 35,458 |
 | 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 |
|
|
1,947,450 | 2,362,869 | 3,597,672 | 3,713,841 | 4,030,097 |
 | 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 |
|
|
| 38,300 | | | 121,468 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,445,790 | 1,779,095 | 3,046,100 | 3,196,420 | 3,380,257 |
 | 7. Convertible bonds |
|
|
493,511 | 500,111 | 506,470 | 513,075 | 519,958 |
 | 8. Deferred income tax payables |
|
|
8,148 | 8,676 | 8,414 | 4,346 | 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 |
|
|
4,302,032 | 4,037,141 | 4,270,323 | 4,373,760 | 4,411,458 |
 | I. ShareHolder's equity |
|
|
4,302,032 | 4,037,141 | 4,270,323 | 4,373,760 | 4,411,458 |
 | 1. Owner's investment capital |
|
|
3,040,216 | 3,040,216 | 3,040,216 | 3,040,216 | 3,648,249 |
 | 2. Share capital surplus |
|
|
356,620 | 356,620 | 356,620 | 52,604 | 52,604 |
 | 3. Bond conversion option |
|
|
137,649 | 137,649 | 137,649 | 137,649 | 137,649 |
 | 4. Other owner's capital |
|
|
| | | 608,033 | |
 | 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 |
|
|
761,416 | 496,511 | 731,180 | 530,398 | 550,155 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
398,258 | 398,258 | 525,179 | 220,937 | 221,163 |
 | - Profit after tax undistributed this period |
|
|
363,157 | 98,252 | 206,001 | 309,461 | 328,992 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
6,131 | 6,145 | 4,658 | 4,860 | 22,802 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,606,281 | 10,743,607 | 12,173,072 | 13,512,025 | 14,274,081 |
There is no report.
|
|