|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,417,903 | 4,426,974 | 4,176,053 | 4,656,091 | 5,494,333 |
 | I. Cash and cash equivalents |
|
|
771,439 | 897,035 | 605,411 | 796,256 | 834,166 |
 | 1. Cash |
|
|
158,239 | 476,035 | 211,411 | 328,206 | 199,690 |
 | 2. Cash equivalents |
|
|
613,200 | 421,000 | 394,000 | 468,050 | 634,476 |
 | II. Short-term financial investments |
|
|
69,452 | 71,452 | 63,902 | 63,902 | 447,562 |
 | 1. Trading securities |
|
|
205 | 205 | 205 | 205 | 205 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
69,247 | 71,247 | 63,697 | 63,697 | 447,357 |
 | III. Short-term receivables |
|
|
1,094,010 | 1,236,268 | 1,261,240 | 1,418,700 | 1,665,654 |
 | 1. Short-term receivables of customers |
|
|
615,296 | 551,806 | 591,840 | 922,055 | 528,017 |
 | 2. Prepayments to suppliers |
|
|
403,586 | 655,567 | 607,923 | 442,777 | 1,112,193 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,300 | 1,300 | 31,300 | 31,300 | |
 | 6. Other short-term receivables |
|
|
73,829 | 27,596 | 30,177 | 29,660 | 32,535 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | -7,092 | -7,092 |
 | IV. Inventories |
|
|
1,354,946 | 2,114,870 | 2,127,584 | 2,211,082 | 2,341,814 |
 | 1. Inventories |
|
|
1,354,946 | 2,114,870 | 2,127,584 | 2,211,082 | 2,341,814 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
128,056 | 107,349 | 117,915 | 166,151 | 205,137 |
 | 1. Short-term prepaid expenses |
|
|
2,115 | 2,677 | 2,463 | 1,250 | 2,361 |
 | 2. Deductible VAT |
|
|
80,249 | 53,356 | 56,928 | 94,015 | 125,994 |
 | 3. Taxes and the State Receivables |
|
|
45,691 | 51,316 | 58,524 | 70,886 | 76,781 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,883,223 | 2,884,975 | 3,033,525 | 3,469,725 | 3,912,678 |
 | I. Long-term receivables |
|
|
32,906 | 32,902 | 2,864 | 2,864 | 3,368 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
30,000 | 30,000 | | | |
 | 5. Other long-term receivables |
|
|
2,906 | 2,902 | 2,864 | 2,864 | 3,368 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,163,452 | 2,105,851 | 2,095,746 | 2,102,414 | 2,075,644 |
 | 1. Tangible fixed assets |
|
|
2,120,799 | 2,060,935 | 2,051,115 | 2,058,116 | 2,031,678 |
 | - Cost |
|
|
3,320,062 | 3,247,990 | 3,273,195 | 3,315,696 | 3,327,330 |
 | - Accumulated depreciation |
|
|
-1,199,263 | -1,187,055 | -1,222,080 | -1,257,580 | -1,295,652 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
42,653 | 44,915 | 44,630 | 44,298 | 43,966 |
 | - Cost |
|
|
47,324 | 49,884 | 49,929 | 49,929 | 49,929 |
 | - Accumulated depreciation |
|
|
-4,672 | -4,968 | -5,298 | -5,630 | -5,962 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
530,220 | 581,716 | 751,285 | 1,167,535 | 1,630,963 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
530,220 | 581,716 | 751,285 | 1,167,535 | 1,630,963 |
 | IV. Long-term financial investments |
|
|
11,049 | 58,470 | 63,734 | 71,336 | 73,537 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
759 | 47,421 | 52,985 | 60,587 | 62,788 |
 | 3. Other investments in equity instruments |
|
|
| 759 | 759 | 759 | 759 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
10,290 | 10,290 | 9,990 | 9,990 | 9,990 |
 | V. Total other long-term assets |
|
|
145,595 | 106,037 | 119,896 | 125,575 | 129,165 |
 | 1. Long-term prepaid expenses |
|
|
100,523 | 54,047 | 67,611 | 73,231 | 75,897 |
 | 2. Deferred income tax assets |
|
|
45,073 | 51,990 | 52,285 | 52,344 | 53,268 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
6,301,125 | 7,311,949 | 7,209,578 | 8,125,816 | 9,407,010 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,602,485 | 4,601,089 | 4,404,606 | 5,201,760 | 5,789,348 |
 | I. Current liabilities |
|
|
2,280,562 | 2,138,594 | 1,840,132 | 2,477,134 | 2,654,990 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,042,771 | 925,021 | 1,009,813 | 1,064,627 | 1,100,493 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
313,896 | 207,044 | 187,209 | 513,963 | 169,753 |
 | 4. Advances from customers |
|
|
803,888 | 869,751 | 524,612 | 638,894 | 1,220,774 |
 | 5. Taxes and other payables to the State Budget |
|
|
19,456 | 28,207 | 44,217 | 50,903 | 20,890 |
 | 6. Payables to employees |
|
|
15,917 | 8,773 | 9,092 | 34,590 | 11,485 |
 | 7. Short-term accrued expenses |
|
|
11,845 | 1,111 | 31,101 | 24,480 | 8,395 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
271 | | | 151 | |
 | 11. Other short-term payables |
|
|
48,955 | 78,359 | 14,734 | 130,613 | 104,009 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
23,564 | 20,328 | 19,353 | 18,913 | 19,189 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,321,923 | 2,462,495 | 2,564,474 | 2,724,626 | 3,134,358 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | 757 | 757 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,321,149 | 2,461,811 | 2,563,790 | 2,723,185 | 3,133,602 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
684 | 684 | 684 | 684 | |
 | 11. Long-term unrealized revenue |
|
|
90 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,698,640 | 2,710,860 | 2,804,972 | 2,924,056 | 3,617,662 |
 | I. ShareHolder's equity |
|
|
2,698,640 | 2,710,860 | 2,804,972 | 2,924,056 | 3,617,662 |
 | 1. Owner's investment capital |
|
|
629,996 | 1,007,990 | 1,007,990 | 1,007,990 | 1,185,871 |
 | 2. Share capital surplus |
|
|
17,732 | 17,732 | 17,732 | 17,732 | 474,100 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
46,986 | 46,986 | 46,986 | 46,986 | 46,986 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,333,970 | 964,082 | 1,036,172 | 1,153,425 | 1,216,758 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,268,696 | 826,702 | 826,702 | 826,702 | 1,151,852 |
 | - Profit after tax undistributed this period |
|
|
65,274 | 137,380 | 209,470 | 326,722 | 64,906 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
669,957 | 674,070 | 696,092 | 697,924 | 693,947 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,301,125 | 7,311,949 | 7,209,578 | 8,125,816 | 9,407,010 |
There is no report.
|
|