|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,960,820 | 10,492,713 | 9,690,618 | 9,188,856 | 11,657,004 |
 | I. Cash and cash equivalents |
|
|
746,132 | 2,032,544 | 1,697,043 | 763,140 | 704,349 |
 | 1. Cash |
|
|
299,801 | 684,070 | 1,470,499 | 547,090 | 469,103 |
 | 2. Cash equivalents |
|
|
446,330 | 1,348,474 | 226,544 | 216,050 | 235,247 |
 | II. Short-term financial investments |
|
|
1,664,303 | 2,120,138 | 2,113,367 | 2,636,347 | 3,456,103 |
 | 1. Trading securities |
|
|
242,772 | 189,564 | 207,764 | 378,085 | 378,999 |
 | 2. Provision for diminution in value of trading securities |
|
|
-70,141 | -72,174 | -16,664 | -54,482 | -24,674 |
 | 3. Investments holding until maturity |
|
|
1,491,672 | 2,002,748 | 1,922,267 | 2,312,744 | 3,101,778 |
 | III. Short-term receivables |
|
|
3,966,370 | 3,733,307 | 3,332,354 | 3,160,724 | 2,096,171 |
 | 1. Short-term receivables of customers |
|
|
738,978 | 704,484 | 541,938 | 596,204 | 549,802 |
 | 2. Prepayments to suppliers |
|
|
510,099 | 471,902 | 450,191 | 455,947 | 806,422 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,739,634 | 1,540,005 | 1,398,808 | 1,415,848 | |
 | 6. Other short-term receivables |
|
|
1,252,715 | 1,198,039 | 1,089,679 | 884,931 | 914,212 |
 | 7. Provision for doubtful short-term receivables |
|
|
-275,055 | -181,123 | -148,262 | -192,205 | -174,264 |
 | IV. Inventories |
|
|
2,417,676 | 2,444,683 | 2,396,686 | 2,467,241 | 5,126,721 |
 | 1. Inventories |
|
|
2,417,952 | 2,445,157 | 2,397,159 | 2,467,714 | 5,127,195 |
 | 2. Provision for decline in value of inventories |
|
|
-276 | -473 | -473 | -473 | -473 |
 | V. Other current assets |
|
|
166,339 | 162,040 | 151,168 | 161,404 | 273,659 |
 | 1. Short-term prepaid expenses |
|
|
46,144 | 36,261 | 17,816 | 13,097 | 18,556 |
 | 2. Deductible VAT |
|
|
117,153 | 119,442 | 125,325 | 133,787 | 143,314 |
 | 3. Taxes and the State Receivables |
|
|
3,042 | 6,337 | 8,026 | 14,519 | 6,178 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 105,610 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,118,449 | 28,170,263 | 28,252,619 | 28,355,918 | 26,189,181 |
 | I. Long-term receivables |
|
|
2,137,360 | 2,207,241 | 2,317,818 | 2,327,056 | 2,299,519 |
 | 1. Long-term customer's receivables |
|
|
682 | 454 | 69,555 | 30,075 | 23,598 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
13,808 | 13,808 | 13,808 | 13,808 | |
 | 5. Other long-term receivables |
|
|
2,122,870 | 2,192,979 | 2,234,455 | 2,283,173 | 2,275,921 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
16,090,206 | 15,955,968 | 15,780,023 | 15,673,024 | 15,502,459 |
 | 1. Tangible fixed assets |
|
|
374,744 | 370,656 | 366,333 | 366,594 | 363,492 |
 | - Cost |
|
|
547,220 | 544,021 | 521,262 | 526,351 | 525,612 |
 | - Accumulated depreciation |
|
|
-172,476 | -173,364 | -154,929 | -159,758 | -162,120 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,715,461 | 15,585,312 | 15,413,690 | 15,306,431 | 15,138,967 |
 | - Cost |
|
|
20,251,849 | 20,294,000 | 20,295,597 | 20,340,961 | 20,344,194 |
 | - Accumulated depreciation |
|
|
-4,536,388 | -4,708,688 | -4,881,907 | -5,034,530 | -5,205,227 |
 | III. Real Estate Investments |
|
|
727,532 | 720,918 | 714,060 | 705,182 | 698,347 |
 | - Cost |
|
|
824,962 | 825,205 | 825,205 | 822,958 | 822,958 |
 | - Accumulated depreciation |
|
|
-97,429 | -104,287 | -111,145 | -117,776 | -124,611 |
 | IV. Long-term assets in progress |
|
|
2,763,402 | 2,799,316 | 2,920,028 | 3,012,030 | 657,955 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,763,402 | 2,799,316 | 2,920,028 | 3,012,030 | 657,955 |
 | IV. Long-term financial investments |
|
|
1,023,929 | 1,023,929 | 1,002,529 | 1,002,529 | 1,340,859 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
897,618 | 897,618 | 877,218 | 877,218 | 877,218 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-24,688 | -24,688 | -24,688 | -24,688 | -24,688 |
 | 5. Investments holding until maturity |
|
|
151,000 | 151,000 | 150,000 | 150,000 | 488,329 |
 | V. Total other long-term assets |
|
|
5,376,020 | 5,462,889 | 5,518,161 | 5,636,097 | 5,690,042 |
 | 1. Long-term prepaid expenses |
|
|
4,175,739 | 4,277,125 | 4,385,401 | 4,525,335 | 4,638,477 |
 | 2. Deferred income tax assets |
|
|
413,933 | 453,670 | 454,920 | 487,175 | 482,232 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
786,348 | 732,094 | 677,841 | 623,587 | 569,333 |
 | TOTAL ASSETS |
|
|
37,079,268 | 38,662,975 | 37,943,237 | 37,544,774 | 37,846,184 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
25,543,523 | 27,375,991 | 26,056,261 | 25,578,307 | 25,346,640 |
 | I. Current liabilities |
|
|
8,812,500 | 10,305,455 | 8,132,945 | 7,407,838 | 6,994,920 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,950,673 | 6,354,842 | 4,402,897 | 3,958,704 | 4,808,364 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
686,889 | 797,970 | 690,313 | 495,641 | 430,033 |
 | 4. Advances from customers |
|
|
207,888 | 166,267 | 145,264 | 116,294 | 113,714 |
 | 5. Taxes and other payables to the State Budget |
|
|
83,629 | 81,380 | 60,776 | 75,797 | 44,148 |
 | 6. Payables to employees |
|
|
31,486 | 34,544 | 32,803 | 41,090 | 29,356 |
 | 7. Short-term accrued expenses |
|
|
182,208 | 170,880 | 148,780 | 133,160 | 182,702 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,878 | 817 | 2,493 | 4,300 | 2,289 |
 | 11. Other short-term payables |
|
|
2,002,478 | 2,004,183 | 1,964,042 | 1,904,813 | 725,377 |
 | 12. Provision for short term payables |
|
|
637,375 | 637,375 | 632,400 | 632,400 | 632,400 |
 | 13. Bonus and welfare fund |
|
|
26,995 | 57,198 | 53,178 | 45,640 | 26,538 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
16,731,023 | 17,070,536 | 17,923,316 | 18,170,469 | 18,351,719 |
 | 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 |
|
|
42,965 | 43,050 | 92,039 | 86,496 | 84,779 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
15,861,412 | 16,192,029 | 15,947,297 | 16,219,581 | 16,893,581 |
 | 7. Convertible bonds |
|
|
530,710 | 530,714 | 1,587,318 | 1,551,678 | 1,062,087 |
 | 8. Deferred income tax payables |
|
|
283,386 | 290,489 | 280,656 | 292,220 | 293,400 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,171 | 6,917 | 8,710 | 8,768 | 10,658 |
 | 11. Long-term unrealized revenue |
|
|
7,380 | 7,338 | 7,297 | 11,726 | 7,214 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,535,745 | 11,286,984 | 11,886,976 | 11,966,467 | 12,499,545 |
 | I. ShareHolder's equity |
|
|
11,535,745 | 11,286,984 | 11,886,976 | 11,966,467 | 12,499,545 |
 | 1. Owner's investment capital |
|
|
5,479,766 | 5,481,943 | 6,249,390 | 6,254,504 | 6,719,853 |
 | 2. Share capital surplus |
|
|
387,337 | 387,337 | 33,056 | 33,056 | 33,056 |
 | 3. Bond conversion option |
|
|
| | 942,962 | 942,962 | 942,962 |
 | 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 |
|
|
311,129 | 337,944 | 68,086 | 68,086 | 68,086 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,146,803 | 2,028,962 | 1,608,843 | 1,630,010 | 1,639,375 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,127,251 | 2,067,196 | 1,611,417 | 1,606,045 | 1,618,399 |
 | - Profit after tax undistributed this period |
|
|
19,551 | -38,234 | -2,574 | 23,965 | 20,976 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,204,051 | 3,044,138 | 2,977,979 | 3,031,189 | 3,089,552 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
37,079,268 | 38,662,975 | 37,943,237 | 37,544,774 | 37,846,184 |
There is no report.
|
|