|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,270,351 | 4,311,379 | 3,786,913 | 3,862,933 | 3,124,474 |
 | I. Cash and cash equivalents |
|
|
1,486,543 | 1,096,262 | 1,024,366 | 1,061,535 | 646,532 |
 | 1. Cash |
|
|
250,543 | 398,129 | 389,233 | 334,262 | 304,560 |
 | 2. Cash equivalents |
|
|
1,236,000 | 698,133 | 635,133 | 727,273 | 341,972 |
 | II. Short-term financial investments |
|
|
433,032 | 456,260 | 370,588 | 352,422 | 349,005 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
433,032 | 456,260 | 370,588 | 352,422 | 349,005 |
 | III. Short-term receivables |
|
|
984,047 | 1,483,732 | 1,152,828 | 1,462,727 | 1,090,193 |
 | 1. Short-term receivables of customers |
|
|
389,721 | 378,986 | 474,433 | 666,520 | 588,547 |
 | 2. Prepayments to suppliers |
|
|
122,031 | 132,814 | 355,192 | 491,170 | 245,343 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
115,440 | 162,840 | 51,080 | 51,300 | |
 | 6. Other short-term receivables |
|
|
400,895 | 852,962 | 315,994 | 305,245 | 307,981 |
 | 7. Provision for doubtful short-term receivables |
|
|
-44,040 | -43,871 | -43,871 | -51,508 | -51,678 |
 | IV. Inventories |
|
|
1,237,929 | 1,124,305 | 1,103,851 | 850,020 | 870,421 |
 | 1. Inventories |
|
|
1,237,929 | 1,124,305 | 1,103,851 | 850,020 | 870,421 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
128,800 | 150,821 | 135,280 | 136,227 | 168,323 |
 | 1. Short-term prepaid expenses |
|
|
25,496 | 31,384 | 27,561 | 30,882 | 33,733 |
 | 2. Deductible VAT |
|
|
102,758 | 119,113 | 107,393 | 104,962 | 134,195 |
 | 3. Taxes and the State Receivables |
|
|
545 | 324 | 326 | 383 | 395 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,740,881 | 10,988,728 | 11,120,559 | 11,287,360 | 11,933,318 |
 | I. Long-term receivables |
|
|
1,085,878 | 1,076,992 | 1,076,722 | 1,076,392 | 949,516 |
 | 1. Long-term customer's receivables |
|
|
| | 127,206 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
135,776 | 127,476 | | 126,876 | |
 | 5. Other long-term receivables |
|
|
950,102 | 949,516 | 949,516 | 949,516 | 949,516 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,835,434 | 4,741,146 | 4,565,510 | 4,548,728 | 5,484,613 |
 | 1. Tangible fixed assets |
|
|
4,727,446 | 4,633,716 | 4,458,353 | 4,441,615 | 5,378,398 |
 | - Cost |
|
|
10,357,997 | 10,396,908 | 10,425,181 | 10,556,485 | 11,657,064 |
 | - Accumulated depreciation |
|
|
-5,630,551 | -5,763,192 | -5,966,828 | -6,114,870 | -6,278,667 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
107,988 | 107,430 | 107,156 | 107,113 | 106,216 |
 | - Cost |
|
|
126,146 | 126,451 | 126,915 | 127,796 | 127,846 |
 | - Accumulated depreciation |
|
|
-18,159 | -19,021 | -19,759 | -20,683 | -21,630 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,336,508 | 1,591,241 | 1,921,593 | 1,993,303 | 1,549,446 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,336,508 | 1,591,241 | 1,921,593 | 1,993,303 | 1,549,446 |
 | IV. Long-term financial investments |
|
|
3,062,785 | 3,140,968 | 3,166,464 | 3,282,070 | 3,576,612 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,447,220 | 2,525,403 | 2,555,899 | 2,665,175 | 2,804,281 |
 | 3. Other investments in equity instruments |
|
|
605,565 | 605,565 | 605,565 | 611,895 | 641,355 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 5,000 | 5,000 | 130,976 |
 | V. Total other long-term assets |
|
|
420,276 | 438,381 | 390,271 | 386,868 | 373,130 |
 | 1. Long-term prepaid expenses |
|
|
192,621 | 207,520 | 213,984 | 216,291 | 208,264 |
 | 2. Deferred income tax assets |
|
|
| 8,069 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
227,656 | 222,792 | 176,287 | 170,576 | 164,866 |
 | TOTAL ASSETS |
|
|
15,011,231 | 15,300,107 | 14,907,472 | 15,150,293 | 15,057,792 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,722,039 | 9,706,709 | 8,907,797 | 8,859,626 | 8,572,905 |
 | I. Current liabilities |
|
|
3,576,699 | 3,575,726 | 3,117,511 | 2,973,054 | 2,698,493 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,168,233 | 2,105,729 | 2,116,682 | 2,004,141 | 1,686,452 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
454,973 | 431,917 | 417,323 | 394,973 | 485,689 |
 | 4. Advances from customers |
|
|
275,801 | 258,033 | 134,499 | 138,423 | 176,445 |
 | 5. Taxes and other payables to the State Budget |
|
|
48,666 | 85,311 | 86,122 | 96,473 | 53,743 |
 | 6. Payables to employees |
|
|
30,411 | 59,587 | 63,589 | 78,540 | 44,262 |
 | 7. Short-term accrued expenses |
|
|
77,703 | 69,536 | 83,507 | 63,506 | 80,694 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
346,109 | 396,520 | 55,927 | 56,089 | 47,471 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
174,803 | 169,092 | 159,862 | 140,909 | 123,736 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,145,340 | 6,130,983 | 5,790,285 | 5,886,571 | 5,874,412 |
 | 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 |
|
|
783,332 | 783,404 | 784,808 | 785,778 | 787,058 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
5,342,013 | 5,320,811 | 4,973,508 | 5,066,103 | 5,051,319 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
19,272 | 26,045 | 31,246 | 33,968 | 35,312 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
723 | 723 | 723 | 723 | 723 |
 | B. OWNER'S EQUITY |
|
|
5,289,192 | 5,593,397 | 5,999,676 | 6,290,667 | 6,484,887 |
 | I. ShareHolder's equity |
|
|
5,289,192 | 5,593,397 | 5,999,676 | 6,290,667 | 6,484,887 |
 | 1. Owner's investment capital |
|
|
2,199,286 | 2,199,286 | 2,199,286 | 2,199,286 | 2,199,286 |
 | 2. Share capital surplus |
|
|
621,342 | 621,342 | 621,342 | 621,342 | 621,342 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | 97,817 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,538,911 | 1,543,166 | 1,522,414 | 1,522,414 | 1,522,414 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
640,002 | 933,498 | 1,258,635 | 1,537,918 | 1,734,397 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
492,436 | 483,351 | 544,117 | 595,968 | 1,520,734 |
 | - Profit after tax undistributed this period |
|
|
147,566 | 450,148 | 714,518 | 941,950 | 213,663 |
 | 12. Investment capital resource for basic construction |
|
|
97,817 | 97,817 | 97,817 | 97,817 | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
191,833 | 198,287 | 300,181 | 311,889 | 309,631 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,011,231 | 15,300,107 | 14,907,472 | 15,150,293 | 15,057,792 |
There is no report.
|
|