|
|
|
Q4 2024 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,489,052 | 2,354,460 | 2,427,305 |
 | I. Cash and cash equivalents |
|
|
199,764 | 301,488 | 164,108 |
 | 1. Cash |
|
|
132,113 | 110,315 | 38,782 |
 | 2. Cash equivalents |
|
|
67,651 | 191,172 | 125,326 |
 | II. Short-term financial investments |
|
|
287,088 | 810,048 | 1,227,557 |
 | 1. Trading securities |
|
|
181,240 | 172,048 | 172,048 |
 | 2. Provision for diminution in value of trading securities |
|
|
-3,500 | | |
 | 3. Investments holding until maturity |
|
|
109,349 | 638,000 | 1,055,509 |
 | III. Short-term receivables |
|
|
820,389 | 907,971 | 544,487 |
 | 1. Short-term receivables of customers |
|
|
325,323 | 431,243 | 341,782 |
 | 2. Prepayments to suppliers |
|
|
110,197 | 82,666 | 89,324 |
 | 3. Short-term intercompany receivables |
|
|
| | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | |
 | 5. Receivables on short-term loans |
|
|
265,479 | 287,068 | |
 | 6. Other short-term receivables |
|
|
119,747 | 110,323 | 114,610 |
 | 7. Provision for doubtful short-term receivables |
|
|
-357 | -3,329 | -1,229 |
 | IV. Inventories |
|
|
108,688 | 233,978 | 346,202 |
 | 1. Inventories |
|
|
108,688 | 233,978 | 346,202 |
 | 2. Provision for decline in value of inventories |
|
|
| | |
 | V. Other current assets |
|
|
73,123 | 100,975 | 144,950 |
 | 1. Short-term prepaid expenses |
|
|
6,658 | 10,489 | 26,672 |
 | 2. Deductible VAT |
|
|
63,620 | 85,753 | 111,457 |
 | 3. Taxes and the State Receivables |
|
|
2,845 | 4,733 | 6,820 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | |
 | 5. Other current assets |
|
|
| | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,726,312 | 5,044,623 | 5,284,305 |
 | I. Long-term receivables |
|
|
67,051 | 81,519 | 50,949 |
 | 1. Long-term customer's receivables |
|
|
| | |
 | 2. Business capital in the subsidiary units |
|
|
| | |
 | 3. Internal long-term receivables |
|
|
| | |
 | 4. Receivables on long-term loans |
|
|
43,227 | 570 | |
 | 5. Other long-term receivables |
|
|
23,824 | 80,949 | 50,949 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | |
 | II. Fixed assets |
|
|
346,882 | 752,815 | 735,791 |
 | 1. Tangible fixed assets |
|
|
308,156 | 726,487 | 710,996 |
 | - Cost |
|
|
418,504 | 895,931 | 897,549 |
 | - Accumulated depreciation |
|
|
-110,348 | -169,444 | -186,553 |
 | 2. Fixed assets of financial leasing |
|
|
34,565 | 22,989 | 21,721 |
 | - Cost |
|
|
55,549 | 36,799 | 36,799 |
 | - Accumulated depreciation |
|
|
-20,984 | -13,810 | -15,078 |
 | 3. Intangible fixed assets |
|
|
4,161 | 3,340 | 3,074 |
 | - Cost |
|
|
10,612 | 11,060 | 11,060 |
 | - Accumulated depreciation |
|
|
-6,452 | -7,720 | -7,986 |
 | III. Real Estate Investments |
|
|
1,397,364 | 2,057,947 | 2,144,305 |
 | - Cost |
|
|
1,591,456 | 2,329,957 | 2,439,572 |
 | - Accumulated depreciation |
|
|
-194,092 | -272,010 | -295,268 |
 | IV. Long-term assets in progress |
|
|
1,291,867 | 577,058 | 742,509 |
 | 1. Costs of long-term production, business in progress |
|
|
| | |
 | 2. Costs of construction in progress |
|
|
1,291,867 | 577,058 | 742,509 |
 | IV. Long-term financial investments |
|
|
292,346 | 303,509 | 349,946 |
 | 1. Investment in subsidiaries |
|
|
| | |
 | 2. Investments in associated companies, joint ventures |
|
|
283,546 | 273,709 | 270,126 |
 | 3. Other investments in equity instruments |
|
|
8,800 | 29,800 | 79,250 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | |
 | 5. Investments holding until maturity |
|
|
| | 570 |
 | V. Total other long-term assets |
|
|
1,330,802 | 1,271,775 | 1,260,805 |
 | 1. Long-term prepaid expenses |
|
|
1,330,547 | 1,271,554 | 1,260,620 |
 | 2. Deferred income tax assets |
|
|
256 | 220 | 185 |
 | 3. Other long-term assets |
|
|
| | |
 | VI. Goodwills |
|
|
| | |
 | TOTAL ASSETS |
|
|
6,215,364 | 7,399,083 | 7,711,610 |
 | CAPITAL RESOURCES |
|
|
| | |
 | A. LIABILITIES |
|
|
4,159,368 | 5,118,969 | 5,412,439 |
 | I. Current liabilities |
|
|
1,503,081 | 2,292,024 | 2,508,902 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
576,632 | 888,678 | 986,525 |
 | 2. Long-term borrowings are due to pay |
|
|
| | |
 | 3. Short-term payables to sellers |
|
|
310,059 | 503,493 | 566,968 |
 | 4. Advances from customers |
|
|
76,942 | 278,606 | 330,352 |
 | 5. Taxes and other payables to the State Budget |
|
|
42,365 | 37,668 | 41,817 |
 | 6. Payables to employees |
|
|
23,382 | 27,706 | 17,995 |
 | 7. Short-term accrued expenses |
|
|
19,747 | 15,651 | 11,456 |
 | 8. Short-term intercompany payables |
|
|
| | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | |
 | 10. Short-term unrealized Revenue |
|
|
132,835 | 195,628 | 182,596 |
 | 11. Other short-term payables |
|
|
318,508 | 342,505 | 369,389 |
 | 12. Provision for short term payables |
|
|
2,613 | 2,089 | 1,804 |
 | 13. Bonus and welfare fund |
|
|
| | |
 | 14. Price stabilization fund |
|
|
| | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | |
 | II. Long-term liabilities |
|
|
2,656,286 | 2,826,945 | 2,903,537 |
 | 1. Long-term payables to sellers |
|
|
30,618 | 2,385 | 2,385 |
 | 2. Long-term accrued expenses |
|
|
| | |
 | 3. Intercompany payables on business capital |
|
|
| | |
 | 4. Long-term intra-company payables |
|
|
| | |
 | 5. Other long-term payables |
|
|
159,396 | 164,795 | 163,123 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,279,508 | 2,501,134 | 2,582,324 |
 | 7. Convertible bonds |
|
|
| | |
 | 8. Deferred income tax payables |
|
|
158,636 | 140,455 | 139,985 |
 | 9. Provision for job loss allowance |
|
|
| | |
 | 10. Provision for long-term payables |
|
|
| | |
 | 11. Long-term unrealized revenue |
|
|
28,129 | 18,177 | 15,720 |
 | 12. Development fund of science and technology |
|
|
| | |
 | B. OWNER'S EQUITY |
|
|
2,055,996 | 2,280,114 | 2,299,171 |
 | I. ShareHolder's equity |
|
|
2,055,996 | 2,280,114 | 2,299,171 |
 | 1. Owner's investment capital |
|
|
916,000 | 916,000 | 916,000 |
 | 2. Share capital surplus |
|
|
127,600 | 127,600 | 127,600 |
 | 3. Bond conversion option |
|
|
| | |
 | 4. Other owner's capital |
|
|
108,000 | 108,000 | 108,000 |
 | 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 |
|
|
-4,865 | -4,865 | -4,865 |
 | 11. After tax undistributed profit |
|
|
338,651 | 490,682 | 517,478 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
123,330 | 336,435 | 490,324 |
 | - Profit after tax undistributed this period |
|
|
215,321 | 154,247 | 27,153 |
 | 12. Investment capital resource for basic construction |
|
|
| | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | |
 | 14. interest of shareholders who not control |
|
|
570,610 | 642,697 | 634,959 |
 | II. Funding resources and other funds |
|
|
| | |
 | 1. Funding resources |
|
|
| | |
 | 2. Funding resources that form fixed assets |
|
|
| | |
 | 3. Retrenchment provision fund |
|
|
| | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,215,364 | 7,399,083 | 7,711,610 |
There is no report.
|
|