|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,773,263 | 9,447,958 | 9,103,314 | 10,684,583 | 10,004,233 |
 | I. Cash and cash equivalents |
|
|
946,414 | 1,855,085 | 1,071,235 | 1,755,287 | 1,384,787 |
 | 1. Cash |
|
|
281,496 | 208,043 | 174,881 | 301,103 | 187,430 |
 | 2. Cash equivalents |
|
|
664,918 | 1,647,042 | 896,354 | 1,454,183 | 1,197,356 |
 | II. Short-term financial investments |
|
|
364,436 | 349,757 | 365,398 | 422,346 | 1,243,349 |
 | 1. Trading securities |
|
|
37,500 | 37,500 | 37,500 | 37,500 | 37,500 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
326,936 | 312,257 | 327,898 | 384,846 | 1,205,849 |
 | III. Short-term receivables |
|
|
5,407,217 | 5,499,836 | 5,603,500 | 6,320,657 | 5,003,271 |
 | 1. Short-term receivables of customers |
|
|
1,647,165 | 1,823,135 | 1,781,479 | 1,922,018 | 1,894,374 |
 | 2. Prepayments to suppliers |
|
|
928,121 | 730,787 | 864,760 | 1,279,500 | 833,619 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
775,654 | 993,361 | 1,001,261 | 866,861 | |
 | 6. Other short-term receivables |
|
|
2,284,307 | 2,195,326 | 2,197,661 | 2,496,028 | 2,518,877 |
 | 7. Provision for doubtful short-term receivables |
|
|
-228,030 | -242,773 | -241,660 | -243,752 | -243,600 |
 | IV. Inventories |
|
|
1,847,438 | 1,585,846 | 1,917,032 | 2,004,856 | 2,106,585 |
 | 1. Inventories |
|
|
1,861,956 | 1,598,412 | 1,929,598 | 2,032,849 | 2,137,390 |
 | 2. Provision for decline in value of inventories |
|
|
-14,518 | -12,567 | -12,567 | -27,992 | -30,806 |
 | V. Other current assets |
|
|
207,759 | 157,435 | 146,149 | 181,437 | 266,242 |
 | 1. Short-term prepaid expenses |
|
|
84,188 | 63,084 | 50,990 | 40,054 | 86,933 |
 | 2. Deductible VAT |
|
|
78,835 | 80,982 | 82,757 | 124,090 | 166,062 |
 | 3. Taxes and the State Receivables |
|
|
12,605 | 13,369 | 12,341 | 17,248 | 13,176 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | 62 | | |
 | 5. Other current assets |
|
|
32,131 | | | 46 | 72 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
8,568,050 | 8,504,654 | 8,789,846 | 8,510,280 | 9,120,020 |
 | I. Long-term receivables |
|
|
72,117 | 79,368 | 89,326 | 80,462 | 85,365 |
 | 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 |
|
|
72,117 | 79,368 | 89,326 | 80,462 | 85,365 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
7,144,690 | 6,991,831 | 7,183,087 | 6,830,526 | 6,711,824 |
 | 1. Tangible fixed assets |
|
|
5,582,655 | 5,483,817 | 5,694,542 | 5,539,085 | 5,460,246 |
 | - Cost |
|
|
11,528,635 | 11,584,943 | 11,959,497 | 11,283,111 | 11,310,082 |
 | - Accumulated depreciation |
|
|
-5,945,980 | -6,101,126 | -6,264,954 | -5,744,025 | -5,849,836 |
 | 2. Fixed assets of financial leasing |
|
|
250,217 | 209,262 | 229,539 | 276,967 | 249,315 |
 | - Cost |
|
|
295,899 | 243,237 | 267,816 | 318,438 | 284,200 |
 | - Accumulated depreciation |
|
|
-45,682 | -33,976 | -38,277 | -41,471 | -34,885 |
 | 3. Intangible fixed assets |
|
|
1,311,818 | 1,298,752 | 1,259,005 | 1,014,473 | 1,002,264 |
 | - Cost |
|
|
1,539,932 | 1,539,769 | 1,506,567 | 1,271,700 | 1,271,700 |
 | - Accumulated depreciation |
|
|
-228,114 | -241,016 | -247,562 | -257,227 | -269,436 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
723,619 | 731,530 | 829,981 | 896,901 | 1,621,278 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
723,619 | 731,530 | 829,981 | 896,901 | 1,621,278 |
 | IV. Long-term financial investments |
|
|
330,265 | 432,757 | 431,517 | 473,459 | 477,732 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
101,128 | 99,821 | 98,581 | 103,370 | 107,642 |
 | 3. Other investments in equity instruments |
|
|
213,856 | 357,010 | 357,010 | 357,010 | 357,010 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -39,174 | -39,174 | -2,020 | -2,020 |
 | 5. Investments holding until maturity |
|
|
15,280 | 15,100 | 15,100 | 15,100 | 15,100 |
 | V. Total other long-term assets |
|
|
297,359 | 269,168 | 255,935 | 228,932 | 223,822 |
 | 1. Long-term prepaid expenses |
|
|
119,656 | 106,742 | 105,240 | 103,956 | 112,907 |
 | 2. Deferred income tax assets |
|
|
13,378 | 13,125 | 13,125 | 748 | |
 | 3. Other long-term assets |
|
|
6,108 | 4,418 | 6,022 | 6,016 | 6,037 |
 | VI. Goodwills |
|
|
158,217 | 144,882 | 131,547 | 118,212 | 104,877 |
 | TOTAL ASSETS |
|
|
17,341,313 | 17,952,612 | 17,893,160 | 19,194,863 | 19,124,253 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,261,162 | 11,824,160 | 11,715,375 | 12,800,634 | 12,535,684 |
 | I. Current liabilities |
|
|
5,509,409 | 5,922,208 | 5,851,122 | 6,393,642 | 6,588,602 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,489,065 | 4,508,047 | 4,356,656 | 4,615,256 | 5,070,448 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
573,727 | 783,891 | 739,158 | 909,564 | 761,385 |
 | 4. Advances from customers |
|
|
80,809 | 38,801 | 45,711 | 38,534 | 105,626 |
 | 5. Taxes and other payables to the State Budget |
|
|
73,174 | 92,246 | 115,897 | 198,033 | 111,067 |
 | 6. Payables to employees |
|
|
65,730 | 77,498 | 86,771 | 118,150 | 68,724 |
 | 7. Short-term accrued expenses |
|
|
113,962 | 178,547 | 182,127 | 173,948 | 181,509 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
55 | 136 | 55 | 136 | 55 |
 | 11. Other short-term payables |
|
|
98,673 | 222,912 | 301,783 | 318,966 | 271,870 |
 | 12. Provision for short term payables |
|
|
7,167 | 9,593 | 11,956 | 10,500 | 8,598 |
 | 13. Bonus and welfare fund |
|
|
7,047 | 10,537 | 11,008 | 10,555 | 9,321 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,751,753 | 5,901,951 | 5,864,254 | 6,406,992 | 5,947,082 |
 | 1. Long-term payables to sellers |
|
|
1,750 | 64,678 | 69,599 | | |
 | 2. Long-term accrued expenses |
|
|
43,361 | 44,933 | 46,511 | 49,651 | 49,520 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,574,822 | 1,691,315 | 1,823,502 | 1,958,108 | 1,922,177 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,781,883 | 3,758,497 | 3,591,991 | 4,120,515 | 3,695,752 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
345,830 | 340,196 | 329,285 | 276,324 | 274,748 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,336 | 554 | 1,847 | 1,127 | 3,862 |
 | 11. Long-term unrealized revenue |
|
|
1,772 | 1,779 | 1,520 | 1,268 | 1,023 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,080,152 | 6,128,453 | 6,177,785 | 6,394,229 | 6,588,569 |
 | I. ShareHolder's equity |
|
|
6,080,152 | 6,128,453 | 6,177,785 | 6,394,229 | 6,588,569 |
 | 1. Owner's investment capital |
|
|
1,409,748 | 1,409,748 | 1,409,748 | 1,409,748 | 1,409,748 |
 | 2. Share capital surplus |
|
|
506,899 | 506,899 | 506,899 | 506,899 | 506,899 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
45,780 | 45,780 | 45,780 | 45,780 | 45,780 |
 | 5. Treasury shares |
|
|
-28 | -28 | -28 | -28 | -28 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
17,186 | 21,805 | 21,805 | 21,805 | 21,805 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
100,892 | 124,653 | 154,296 | 236,805 | 310,431 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
92,795 | 86,325 | 86,325 | 88,874 | 287,462 |
 | - Profit after tax undistributed this period |
|
|
8,097 | 38,328 | 67,970 | 147,931 | 22,969 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,999,675 | 4,019,595 | 4,039,285 | 4,173,220 | 4,293,934 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
17,341,313 | 17,952,612 | 17,893,160 | 19,194,863 | 19,124,253 |
There is no report.
|
|