|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,659,009 | 10,701,199 | 9,479,790 | 11,975,058 | 11,317,825 |
 | I. Cash and cash equivalents |
|
|
708,686 | 1,742,002 | 989,670 | 1,991,303 | 1,114,631 |
 | 1. Cash |
|
|
338,860 | 352,432 | 178,445 | 1,206,149 | 418,872 |
 | 2. Cash equivalents |
|
|
369,827 | 1,389,570 | 811,226 | 785,155 | 695,759 |
 | II. Short-term financial investments |
|
|
10,355 | 697,303 | 825,091 | 442,378 | 451,043 |
 | 1. Trading securities |
|
|
| 772,337 | 789,487 | 300,543 | 199,891 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -90,888 | -86,283 | -5,806 | -33,668 |
 | 3. Investments holding until maturity |
|
|
10,355 | 15,855 | 121,888 | 147,642 | 284,820 |
 | III. Short-term receivables |
|
|
4,658,000 | 3,513,555 | 4,776,486 | 3,497,592 | 4,797,036 |
 | 1. Short-term receivables of customers |
|
|
3,216,280 | 3,222,932 | 4,370,203 | 3,391,579 | 4,525,242 |
 | 2. Prepayments to suppliers |
|
|
272,098 | 147,692 | 243,622 | 88,994 | 263,353 |
 | 3. Short-term intercompany receivables |
|
|
79,758 | | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 85,958 | | | |
 | 6. Other short-term receivables |
|
|
1,092,982 | 60,949 | 166,641 | 27,800 | 25,192 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,120 | -3,978 | -3,979 | -10,781 | -16,750 |
 | IV. Inventories |
|
|
3,017,132 | 4,436,218 | 2,681,179 | 5,731,094 | 4,655,277 |
 | 1. Inventories |
|
|
3,198,672 | 4,571,620 | 2,816,582 | 5,856,194 | 4,868,884 |
 | 2. Provision for decline in value of inventories |
|
|
-181,540 | -135,402 | -135,402 | -125,100 | -213,607 |
 | V. Other current assets |
|
|
264,836 | 312,121 | 207,362 | 312,690 | 299,838 |
 | 1. Short-term prepaid expenses |
|
|
18,934 | 18,776 | 13,227 | 15,583 | 15,319 |
 | 2. Deductible VAT |
|
|
244,675 | 292,091 | 192,619 | 294,648 | 283,139 |
 | 3. Taxes and the State Receivables |
|
|
1,227 | 1,254 | 1,516 | 947 | 1,380 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | 1,511 | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
557,073 | 555,654 | 551,190 | 562,518 | 563,204 |
 | I. Long-term receivables |
|
|
33,307 | 14,571 | 10,090 | 12,999 | 12,838 |
 | 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 |
|
|
33,307 | 14,571 | 10,090 | 12,999 | 12,945 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | -107 |
 | II. Fixed assets |
|
|
130,391 | 126,863 | 105,116 | 101,627 | 98,319 |
 | 1. Tangible fixed assets |
|
|
58,149 | 55,884 | 34,902 | 32,527 | 29,988 |
 | - Cost |
|
|
117,072 | 117,611 | 98,168 | 98,360 | 98,360 |
 | - Accumulated depreciation |
|
|
-58,923 | -61,727 | -63,267 | -65,833 | -68,372 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
72,242 | 70,979 | 70,214 | 69,100 | 68,331 |
 | - Cost |
|
|
89,117 | 89,117 | 89,545 | 89,545 | 89,784 |
 | - Accumulated depreciation |
|
|
-16,875 | -18,138 | -19,331 | -20,445 | -21,453 |
 | III. Real Estate Investments |
|
|
| | 19,677 | 19,677 | 19,677 |
 | - Cost |
|
|
| | 20,785 | 20,785 | 20,785 |
 | - Accumulated depreciation |
|
|
| | -1,109 | -1,109 | -1,109 |
 | IV. Long-term assets in progress |
|
|
41 | | 104 | 104 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
41 | | 104 | 104 | |
 | IV. Long-term financial investments |
|
|
35,814 | 36,824 | 36,027 | 36,259 | 35,751 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
13,001 | 14,010 | 13,213 | 13,445 | 12,937 |
 | 3. Other investments in equity instruments |
|
|
40,234 | 40,234 | 40,234 | 40,234 | 40,234 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-17,420 | -17,420 | -17,420 | | -17,420 |
 | 5. Investments holding until maturity |
|
|
| | | -17,420 | |
 | V. Total other long-term assets |
|
|
357,521 | 377,396 | 380,177 | 391,852 | 396,619 |
 | 1. Long-term prepaid expenses |
|
|
21,799 | 18,108 | 16,567 | 13,735 | 12,787 |
 | 2. Deferred income tax assets |
|
|
100,459 | 131,781 | 143,859 | 166,123 | 179,632 |
 | 3. Other long-term assets |
|
|
9,248 | 9,248 | 9,248 | 9,248 | 9,248 |
 | VI. Goodwills |
|
|
226,015 | 218,259 | 210,503 | 202,746 | 194,952 |
 | TOTAL ASSETS |
|
|
9,216,083 | 11,256,853 | 10,030,980 | 12,537,575 | 11,881,028 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,925,152 | 7,784,383 | 6,356,627 | 8,778,823 | 8,495,893 |
 | I. Current liabilities |
|
|
5,918,418 | 7,779,849 | 6,353,537 | 8,775,733 | 8,492,803 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,182,236 | 2,899,171 | 2,789,962 | 3,214,509 | 3,866,370 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,721,046 | 3,524,411 | 2,549,607 | 3,889,747 | 3,007,151 |
 | 4. Advances from customers |
|
|
323,534 | 277,840 | 419,630 | 115,630 | 159,516 |
 | 5. Taxes and other payables to the State Budget |
|
|
55,682 | 41,915 | 65,965 | 99,912 | 87,885 |
 | 6. Payables to employees |
|
|
32,486 | 40,740 | 19,525 | 29,049 | 36,813 |
 | 7. Short-term accrued expenses |
|
|
320,757 | 432,116 | 497,910 | 701,426 | 651,638 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
282,677 | 563,656 | 10,938 | 725,460 | 683,430 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,734 | 4,534 | 3,090 | 3,090 | 3,090 |
 | 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 |
|
|
6,734 | 4,534 | 3,090 | 3,090 | 3,090 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,290,931 | 3,472,470 | 3,674,353 | 3,758,752 | 3,385,136 |
 | I. ShareHolder's equity |
|
|
3,290,931 | 3,472,470 | 3,674,353 | 3,758,752 | 3,385,136 |
 | 1. Owner's investment capital |
|
|
2,193,202 | 2,213,202 | 2,213,202 | 2,213,202 | 2,235,202 |
 | 2. Share capital surplus |
|
|
61,234 | 61,234 | 61,234 | 61,234 | 61,174 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-6,273 | -6,273 | -6,273 | -6,350 | -6,350 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
400 | 400 | 400 | 400 | 400 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,004,205 | 1,163,969 | 1,364,454 | 1,452,636 | 1,058,610 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
616,091 | 616,091 | 1,164,237 | 942,965 | 272,882 |
 | - Profit after tax undistributed this period |
|
|
388,114 | 547,879 | 200,217 | 509,671 | 785,729 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
38,163 | 39,938 | 41,337 | 37,631 | 36,100 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,216,083 | 11,256,853 | 10,030,980 | 12,537,575 | 11,881,028 |
There is no report.
|
|