|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,690,618 | 9,188,856 | 11,657,004 | 15,096,329 | 14,716,249 |
 | I. Cash and cash equivalents |
|
|
1,697,043 | 763,140 | 704,349 | 1,619,024 | 490,674 |
 | 1. Cash |
|
|
1,470,499 | 547,090 | 469,103 | 1,175,743 | 224,697 |
 | 2. Cash equivalents |
|
|
226,544 | 216,050 | 235,247 | 443,281 | 265,977 |
 | II. Short-term financial investments |
|
|
2,113,367 | 2,636,347 | 3,456,103 | 6,141,544 | 6,608,667 |
 | 1. Trading securities |
|
|
207,764 | 378,085 | 378,999 | 1,026,834 | 1,366,450 |
 | 2. Provision for diminution in value of trading securities |
|
|
-16,664 | -54,482 | -24,674 | -49,771 | -64,946 |
 | 3. Investments holding until maturity |
|
|
1,922,267 | 2,312,744 | 3,101,778 | 5,164,480 | 5,307,163 |
 | III. Short-term receivables |
|
|
3,332,354 | 3,160,724 | 2,096,171 | 1,605,521 | 1,644,608 |
 | 1. Short-term receivables of customers |
|
|
541,938 | 596,204 | 549,802 | 559,895 | 614,457 |
 | 2. Prepayments to suppliers |
|
|
450,191 | 455,947 | 806,422 | 397,976 | 381,173 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,398,808 | 1,415,848 | | | |
 | 6. Other short-term receivables |
|
|
1,089,679 | 884,931 | 914,212 | 822,036 | 823,364 |
 | 7. Provision for doubtful short-term receivables |
|
|
-148,262 | -192,205 | -174,264 | -174,385 | -174,385 |
 | IV. Inventories |
|
|
2,396,686 | 2,467,241 | 5,126,721 | 5,500,901 | 5,676,261 |
 | 1. Inventories |
|
|
2,397,159 | 2,467,714 | 5,127,195 | 5,501,375 | 5,676,734 |
 | 2. Provision for decline in value of inventories |
|
|
-473 | -473 | -473 | -473 | -473 |
 | V. Other current assets |
|
|
151,168 | 161,404 | 273,659 | 229,339 | 296,040 |
 | 1. Short-term prepaid expenses |
|
|
17,816 | 13,097 | 18,556 | 14,285 | 11,585 |
 | 2. Deductible VAT |
|
|
125,325 | 133,787 | 143,314 | 175,703 | 237,984 |
 | 3. Taxes and the State Receivables |
|
|
8,026 | 14,519 | 6,178 | 6,207 | 6,267 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | 105,610 | 33,144 | 40,204 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,252,619 | 28,355,918 | 26,189,181 | 28,371,068 | 30,229,639 |
 | I. Long-term receivables |
|
|
2,317,818 | 2,327,056 | 2,299,519 | 4,265,499 | 5,119,559 |
 | 1. Long-term customer's receivables |
|
|
69,555 | 30,075 | 23,598 | 21,680 | 25,604 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
13,808 | 13,808 | | | |
 | 5. Other long-term receivables |
|
|
2,234,455 | 2,283,173 | 2,275,921 | 4,243,819 | 5,093,955 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
15,780,023 | 15,673,024 | 15,502,459 | 15,321,562 | 15,160,217 |
 | 1. Tangible fixed assets |
|
|
366,333 | 366,594 | 363,492 | 370,015 | 371,175 |
 | - Cost |
|
|
521,262 | 526,351 | 525,612 | 536,292 | 541,120 |
 | - Accumulated depreciation |
|
|
-154,929 | -159,758 | -162,120 | -166,276 | -169,945 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,413,690 | 15,306,431 | 15,138,967 | 14,951,546 | 14,789,042 |
 | - Cost |
|
|
20,295,597 | 20,340,961 | 20,344,194 | 20,344,533 | 20,358,380 |
 | - Accumulated depreciation |
|
|
-4,881,907 | -5,034,530 | -5,205,227 | -5,392,987 | -5,569,338 |
 | III. Real Estate Investments |
|
|
714,060 | 705,182 | 698,347 | 691,490 | 692,650 |
 | - Cost |
|
|
825,205 | 822,958 | 822,958 | 822,958 | 831,077 |
 | - Accumulated depreciation |
|
|
-111,145 | -117,776 | -124,611 | -131,468 | -138,427 |
 | IV. Long-term assets in progress |
|
|
2,920,028 | 3,012,030 | 657,955 | 886,896 | 1,995,382 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,920,028 | 3,012,030 | 657,955 | 886,896 | 1,995,382 |
 | IV. Long-term financial investments |
|
|
1,002,529 | 1,002,529 | 1,340,859 | 1,536,129 | 1,558,065 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
877,218 | 877,218 | 877,218 | 847,518 | 847,518 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-24,688 | -24,688 | -24,688 | -8,000 | -8,000 |
 | 5. Investments holding until maturity |
|
|
150,000 | 150,000 | 488,329 | 696,611 | 718,547 |
 | V. Total other long-term assets |
|
|
5,518,161 | 5,636,097 | 5,690,042 | 5,669,493 | 5,703,766 |
 | 1. Long-term prepaid expenses |
|
|
4,385,401 | 4,525,335 | 4,638,477 | 4,663,435 | 4,750,940 |
 | 2. Deferred income tax assets |
|
|
454,920 | 487,175 | 482,232 | 490,975 | 491,997 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
677,841 | 623,587 | 569,333 | 515,083 | 460,829 |
 | TOTAL ASSETS |
|
|
37,943,237 | 37,544,774 | 37,846,184 | 43,467,397 | 44,945,888 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
26,056,261 | 25,578,307 | 25,346,640 | 30,511,829 | 31,728,609 |
 | I. Current liabilities |
|
|
8,132,945 | 7,407,838 | 6,994,920 | 8,388,195 | 9,661,907 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,402,897 | 3,958,704 | 4,808,364 | 6,061,507 | 7,098,307 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
690,313 | 495,641 | 430,033 | 511,369 | 816,308 |
 | 4. Advances from customers |
|
|
145,264 | 116,294 | 113,714 | 122,329 | 139,667 |
 | 5. Taxes and other payables to the State Budget |
|
|
60,776 | 75,797 | 44,148 | 59,984 | 62,716 |
 | 6. Payables to employees |
|
|
32,803 | 41,090 | 29,356 | 36,675 | 36,571 |
 | 7. Short-term accrued expenses |
|
|
148,780 | 133,160 | 182,702 | 168,997 | 127,087 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,493 | 4,300 | 2,289 | 537 | 2,353 |
 | 11. Other short-term payables |
|
|
1,964,042 | 1,904,813 | 725,377 | 749,153 | 705,784 |
 | 12. Provision for short term payables |
|
|
632,400 | 632,400 | 632,400 | 632,400 | 632,400 |
 | 13. Bonus and welfare fund |
|
|
53,178 | 45,640 | 26,538 | 45,245 | 40,713 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,923,316 | 18,170,469 | 18,351,719 | 22,123,634 | 22,066,702 |
 | 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 |
|
|
92,039 | 86,496 | 84,779 | 84,567 | 83,742 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
15,947,297 | 16,219,581 | 16,893,581 | 18,473,186 | 18,436,895 |
 | 7. Convertible bonds |
|
|
1,587,318 | 1,551,678 | 1,062,087 | 3,257,480 | 3,234,508 |
 | 8. Deferred income tax payables |
|
|
280,656 | 292,220 | 293,400 | 300,404 | 301,609 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
8,710 | 8,768 | 10,658 | 824 | 2,817 |
 | 11. Long-term unrealized revenue |
|
|
7,297 | 11,726 | 7,214 | 7,173 | 7,131 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,886,976 | 11,966,467 | 12,499,545 | 12,955,568 | 13,217,279 |
 | I. ShareHolder's equity |
|
|
11,886,976 | 11,966,467 | 12,499,545 | 12,955,568 | 13,217,279 |
 | 1. Owner's investment capital |
|
|
6,249,390 | 6,254,504 | 6,719,853 | 6,719,853 | 6,719,853 |
 | 2. Share capital surplus |
|
|
33,056 | 33,056 | 33,056 | 33,056 | 33,056 |
 | 3. Bond conversion option |
|
|
942,962 | 942,962 | 942,962 | 1,221,428 | 1,221,428 |
 | 4. Other owner's capital |
|
|
6,660 | 6,660 | 6,660 | 6,660 | 6,660 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
68,086 | 68,086 | 68,086 | 68,086 | 68,086 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,608,843 | 1,630,010 | 1,639,375 | 1,627,488 | 1,634,084 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,611,417 | 1,606,045 | 1,618,399 | 1,597,664 | 1,597,685 |
 | - Profit after tax undistributed this period |
|
|
-2,574 | 23,965 | 20,976 | 29,824 | 36,399 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,977,979 | 3,031,189 | 3,089,552 | 3,278,996 | 3,534,111 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
37,943,237 | 37,544,774 | 37,846,184 | 43,467,397 | 44,945,888 |
There is no report.
|
|