|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,362,669 | 4,415,098 | 4,549,035 | 4,292,317 | 6,782,332 |
 | I. Cash and cash equivalents |
|
|
141,978 | 60,007 | 65,605 | 114,689 | 75,668 |
 | 1. Cash |
|
|
139,477 | 58,507 | 65,605 | 109,689 | 75,668 |
 | 2. Cash equivalents |
|
|
2,501 | 1,500 | | 5,000 | |
 | II. Short-term financial investments |
|
|
227,425 | 224,925 | 180,485 | 164,585 | 233,982 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
227,425 | 224,925 | 180,485 | 164,585 | 233,982 |
 | III. Short-term receivables |
|
|
3,607,667 | 3,481,610 | 3,418,782 | 3,299,300 | 5,702,405 |
 | 1. Short-term receivables of customers |
|
|
456,179 | 487,067 | 569,249 | 591,959 | 496,141 |
 | 2. Prepayments to suppliers |
|
|
183,132 | 26,413 | 88,479 | 87,593 | 109,990 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
139,362 | 104,591 | 80,933 | 69,397 | |
 | 6. Other short-term receivables |
|
|
2,912,795 | 2,947,339 | 2,763,922 | 2,643,431 | 5,212,904 |
 | 7. Provision for doubtful short-term receivables |
|
|
-83,800 | -83,800 | -83,800 | -93,080 | -116,630 |
 | IV. Inventories |
|
|
375,811 | 632,000 | 869,392 | 690,704 | 731,779 |
 | 1. Inventories |
|
|
375,811 | 632,000 | 869,392 | 690,704 | 731,779 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
9,788 | 16,557 | 14,770 | 23,039 | 38,497 |
 | 1. Short-term prepaid expenses |
|
|
5,585 | 4,855 | 3,907 | 5,028 | 18,012 |
 | 2. Deductible VAT |
|
|
1,317 | 9,132 | 8,530 | 15,936 | 19,668 |
 | 3. Taxes and the State Receivables |
|
|
2,887 | 2,570 | 2,333 | 2,074 | 817 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,926,783 | 2,955,659 | 3,099,225 | 3,290,904 | 766,242 |
 | I. Long-term receivables |
|
|
2,532,113 | 2,585,717 | 2,618,317 | 2,556,152 | 13,810 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 17,945 | | | |
 | 5. Other long-term receivables |
|
|
2,555,663 | 2,591,322 | 2,641,867 | 2,579,702 | 13,810 |
 | 6. Provision for doubtful long-term receivables |
|
|
-23,550 | -23,550 | -23,550 | -23,550 | |
 | II. Fixed assets |
|
|
175,274 | 166,365 | 159,759 | 152,330 | 145,546 |
 | 1. Tangible fixed assets |
|
|
107,972 | 105,584 | 103,259 | 101,258 | 99,037 |
 | - Cost |
|
|
184,435 | 184,435 | 184,435 | 183,297 | 183,297 |
 | - Accumulated depreciation |
|
|
-76,462 | -78,851 | -81,175 | -82,038 | -84,260 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
67,302 | 60,781 | 56,499 | 51,072 | 46,509 |
 | - Cost |
|
|
234,947 | 235,057 | 240,109 | 240,109 | 239,972 |
 | - Accumulated depreciation |
|
|
-167,645 | -174,276 | -183,609 | -189,037 | -193,463 |
 | III. Real Estate Investments |
|
|
175,203 | 161,044 | 158,652 | 166,769 | 181,855 |
 | - Cost |
|
|
191,652 | 178,575 | 177,479 | 186,922 | 203,504 |
 | - Accumulated depreciation |
|
|
-16,449 | -17,531 | -18,827 | -20,153 | -21,649 |
 | IV. Long-term assets in progress |
|
|
3,706 | 3,706 | 3,706 | 260,102 | 268,862 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 263,500 |
 | 2. Costs of construction in progress |
|
|
3,706 | 3,706 | 3,706 | 260,102 | 5,362 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
40,487 | 38,828 | 158,791 | 155,551 | 156,169 |
 | 1. Long-term prepaid expenses |
|
|
40,487 | 38,828 | 33,991 | 33,871 | 31,774 |
 | 2. Deferred income tax assets |
|
|
| | | | 110 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | 124,800 | 121,680 | 124,285 |
 | TOTAL ASSETS |
|
|
7,289,452 | 7,370,757 | 7,648,259 | 7,583,220 | 7,548,574 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,622,840 | 1,662,927 | 1,716,652 | 1,641,596 | 1,585,293 |
 | I. Current liabilities |
|
|
1,410,192 | 1,444,836 | 1,537,059 | 1,472,033 | 1,464,547 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
936,758 | 913,862 | 906,047 | 736,905 | 778,760 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
111,937 | 160,769 | 158,537 | 166,451 | 153,542 |
 | 4. Advances from customers |
|
|
7,521 | 10,088 | 6,660 | 5,787 | 25,086 |
 | 5. Taxes and other payables to the State Budget |
|
|
99,566 | 106,202 | 96,422 | 130,507 | 143,702 |
 | 6. Payables to employees |
|
|
36,032 | 57,171 | 93,275 | 140,465 | 65,422 |
 | 7. Short-term accrued expenses |
|
|
21,948 | 15,622 | 54,959 | 57,436 | 85,696 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
25,670 | 20,697 | 16,757 | 23,870 | 21,864 |
 | 11. Other short-term payables |
|
|
162,893 | 152,558 | 196,535 | 202,747 | 182,610 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
7,865 | 7,865 | 7,865 | 7,865 | 7,865 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
212,648 | 218,091 | 179,593 | 169,563 | 120,745 |
 | 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 |
|
|
7,554 | 4,288 | 3,894 | 22,440 | 10,704 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
135,351 | 163,034 | 124,012 | 97,758 | 60,979 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
69,743 | 50,769 | 51,688 | 49,366 | 49,063 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,666,612 | 5,707,830 | 5,931,607 | 5,941,624 | 5,963,281 |
 | I. ShareHolder's equity |
|
|
5,666,612 | 5,707,830 | 5,931,607 | 5,941,624 | 5,963,281 |
 | 1. Owner's investment capital |
|
|
4,636,785 | 4,636,785 | 4,636,785 | 4,636,785 | 4,636,785 |
 | 2. Share capital surplus |
|
|
149,799 | 149,799 | 149,799 | 149,799 | 149,799 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
54,125 | 54,125 | 54,125 | 54,125 | 54,125 |
 | 5. Treasury shares |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
143,650 | 143,650 | 143,650 | 143,650 | 143,650 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
637,939 | 676,164 | 695,405 | 701,683 | 723,891 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
634,936 | 635,473 | 629,840 | 626,720 | 706,957 |
 | - Profit after tax undistributed this period |
|
|
3,004 | 40,691 | 65,564 | 74,962 | 16,933 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
44,315 | 47,308 | 251,844 | 255,584 | 255,033 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,289,452 | 7,370,757 | 7,648,259 | 7,583,220 | 7,548,574 |
There is no report.
|
|