|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,428,353 | 14,783,065 | 16,217,424 | 16,123,562 | 14,465,608 |
 | I. Cash and cash equivalents |
|
|
190,435 | 191,299 | 338,993 | 1,040,520 | 266,877 |
 | 1. Cash |
|
|
117,435 | 148,299 | 203,237 | 761,376 | 261,733 |
 | 2. Cash equivalents |
|
|
73,000 | 43,000 | 135,756 | 279,144 | 5,144 |
 | II. Short-term financial investments |
|
|
11,097,867 | 11,987,567 | 12,761,746 | 12,065,290 | 10,988,378 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
11,097,867 | 11,987,567 | 12,761,746 | 12,065,290 | 10,988,378 |
 | III. Short-term receivables |
|
|
1,058,372 | 1,178,701 | 1,034,448 | 1,220,348 | 1,268,830 |
 | 1. Short-term receivables of customers |
|
|
527,056 | 648,885 | 553,426 | 651,126 | 582,052 |
 | 2. Prepayments to suppliers |
|
|
312,432 | 210,063 | 228,507 | 241,961 | 429,549 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
223,850 | 324,711 | 257,473 | 332,241 | -4,980 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,965 | -4,957 | -4,957 | -4,980 | 262,209 |
 | IV. Inventories |
|
|
962,727 | 1,284,875 | 1,870,537 | 1,681,124 | 1,783,910 |
 | 1. Inventories |
|
|
963,029 | 1,285,172 | 1,870,835 | 1,681,455 | 1,784,241 |
 | 2. Provision for decline in value of inventories |
|
|
-303 | -298 | -298 | -331 | -331 |
 | V. Other current assets |
|
|
118,951 | 140,622 | 211,700 | 116,280 | 157,613 |
 | 1. Short-term prepaid expenses |
|
|
6,418 | 6,763 | 6,498 | 5,694 | 7,716 |
 | 2. Deductible VAT |
|
|
65,051 | 86,786 | 160,277 | 77,678 | 129,057 |
 | 3. Taxes and the State Receivables |
|
|
47,482 | 47,072 | 44,924 | 32,908 | 20,840 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,087,771 | 3,421,881 | 3,206,959 | 3,426,595 | 3,627,729 |
 | I. Long-term receivables |
|
|
33,789 | 33,789 | 17,539 | 17,539 | 17,539 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
33,789 | 33,789 | 17,539 | 17,539 | 17,539 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,427,341 | 2,381,518 | 2,320,387 | 2,244,427 | 2,213,709 |
 | 1. Tangible fixed assets |
|
|
2,086,224 | 2,042,498 | 1,983,466 | 1,918,665 | 1,892,136 |
 | - Cost |
|
|
5,032,868 | 5,066,870 | 5,073,495 | 5,077,711 | 5,118,883 |
 | - Accumulated depreciation |
|
|
-2,946,644 | -3,024,372 | -3,090,029 | -3,159,046 | -3,226,748 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
341,117 | 339,019 | 336,921 | 325,762 | 321,574 |
 | - Cost |
|
|
356,071 | 356,071 | 356,071 | 356,071 | 356,071 |
 | - Accumulated depreciation |
|
|
-14,954 | -17,052 | -19,149 | -30,308 | -34,497 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
212,724 | 605,477 | 489,179 | 796,989 | 1,033,467 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
212,724 | 605,477 | 489,179 | 796,989 | 1,033,467 |
 | 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 |
|
|
413,917 | 401,097 | 379,853 | 367,639 | 363,013 |
 | 1. Long-term prepaid expenses |
|
|
333,389 | 318,470 | 296,972 | 279,146 | 281,112 |
 | 2. Deferred income tax assets |
|
|
1,125 | 1,478 | 763 | 3,478 | 167 |
 | 3. Other long-term assets |
|
|
23,865 | 27,413 | 30,184 | 34,884 | 33,405 |
 | VI. Goodwills |
|
|
55,539 | 53,736 | 51,934 | 50,132 | 48,329 |
 | TOTAL ASSETS |
|
|
16,516,123 | 18,204,945 | 19,424,382 | 19,550,157 | 18,093,336 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,201,528 | 2,998,411 | 3,413,453 | 4,144,126 | 2,258,010 |
 | I. Current liabilities |
|
|
2,135,461 | 2,933,169 | 3,348,808 | 4,080,510 | 2,194,869 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,079,623 | 1,577,082 | 1,959,860 | 1,546,200 | 1,171,177 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
189,536 | 429,116 | 367,516 | 203,843 | 307,437 |
 | 4. Advances from customers |
|
|
52,870 | 51,674 | 26,291 | 31,538 | 67,808 |
 | 5. Taxes and other payables to the State Budget |
|
|
127,074 | 223,302 | 308,717 | 355,386 | 120,872 |
 | 6. Payables to employees |
|
|
75,152 | 114,974 | 152,574 | 168,693 | 65,333 |
 | 7. Short-term accrued expenses |
|
|
1,834 | 1,447 | 2,383 | 18,762 | 4,001 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
48,473 | 10,753 | 12,251 | 1,273,695 | 19,451 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
560,900 | 524,820 | 519,217 | 482,391 | 438,790 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
66,067 | 65,242 | 64,645 | 63,617 | 63,141 |
 | 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 |
|
|
181 | 186 | 226 | 227 | 227 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
65,786 | 64,956 | 64,319 | 63,290 | 62,814 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
100 | 100 | 100 | 100 | 100 |
 | B. OWNER'S EQUITY |
|
|
14,314,595 | 15,206,535 | 16,010,929 | 15,406,031 | 15,835,327 |
 | I. ShareHolder's equity |
|
|
14,314,595 | 15,206,535 | 16,010,929 | 15,406,031 | 15,835,327 |
 | 1. Owner's investment capital |
|
|
3,797,793 | 3,797,793 | 3,797,793 | 3,797,793 | 3,797,793 |
 | 2. Share capital surplus |
|
|
1,786,667 | 1,786,667 | 1,786,667 | 1,786,667 | 1,786,667 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
-849,229 | -849,229 | -849,229 | -849,229 | -849,229 |
 | 5. Treasury shares |
|
|
-9 | -9 | -9 | -9 | -9 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,800,031 | 1,801,114 | 1,801,114 | 1,801,114 | 1,801,114 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,448,524 | 8,290,771 | 9,042,412 | 8,522,738 | 8,934,996 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,639,189 | 6,639,189 | 6,639,189 | 5,497,763 | 8,526,172 |
 | - Profit after tax undistributed this period |
|
|
809,335 | 1,651,582 | 2,403,222 | 3,024,975 | 408,824 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
330,817 | 379,427 | 432,181 | 346,956 | 363,995 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
16,516,123 | 18,204,945 | 19,424,382 | 19,550,157 | 18,093,336 |
There is no report.
|
|