|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,411,398 | 7,422,572 | 7,507,226 | 8,204,118 | 8,087,589 |
 | I. Cash and cash equivalents |
|
|
278,995 | 661,972 | 509,927 | 767,059 | 337,727 |
 | 1. Cash |
|
|
185,224 | 434,297 | 370,679 | 554,042 | 309,004 |
 | 2. Cash equivalents |
|
|
93,771 | 227,674 | 139,248 | 213,017 | 28,723 |
 | II. Short-term financial investments |
|
|
28,220 | 25,300 | 25,674 | 25,994 | 58,316 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
28,220 | 25,300 | 25,674 | 25,994 | 58,316 |
 | III. Short-term receivables |
|
|
4,056,054 | 4,661,436 | 4,780,786 | 3,797,710 | 4,078,047 |
 | 1. Short-term receivables of customers |
|
|
1,972,102 | 2,263,795 | 2,402,516 | 2,303,556 | 2,217,629 |
 | 2. Prepayments to suppliers |
|
|
845,650 | 964,800 | 896,471 | 886,599 | 1,067,551 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
9,084 | 129,434 | 152,934 | 19,861 | |
 | 6. Other short-term receivables |
|
|
1,233,318 | 1,307,506 | 1,332,965 | 597,160 | 802,334 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,100 | -4,100 | -4,100 | -9,466 | -9,466 |
 | IV. Inventories |
|
|
1,900,116 | 1,914,636 | 2,017,366 | 3,486,924 | 3,499,244 |
 | 1. Inventories |
|
|
1,900,116 | 1,914,636 | 2,017,366 | 3,486,924 | 3,499,244 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
148,014 | 159,228 | 173,474 | 126,432 | 114,254 |
 | 1. Short-term prepaid expenses |
|
|
74,715 | 85,158 | 97,154 | 37,767 | 34,182 |
 | 2. Deductible VAT |
|
|
52,971 | 53,292 | 56,812 | 64,858 | 56,013 |
 | 3. Taxes and the State Receivables |
|
|
20,327 | 20,778 | 19,507 | 23,807 | 24,059 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,493,116 | 3,580,846 | 3,687,211 | 1,983,322 | 2,360,517 |
 | I. Long-term receivables |
|
|
112,546 | 46,805 | 57,712 | 83,402 | 59,878 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
91,534 | 23,300 | 23,300 | 23,300 | |
 | 5. Other long-term receivables |
|
|
21,011 | 23,505 | 34,412 | 60,102 | 59,878 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,563,308 | 1,532,586 | 1,536,869 | 551,894 | 1,279,969 |
 | 1. Tangible fixed assets |
|
|
1,341,886 | 1,314,688 | 1,249,551 | 256,943 | 950,980 |
 | - Cost |
|
|
2,085,935 | 2,086,556 | 2,017,705 | 794,210 | 1,501,939 |
 | - Accumulated depreciation |
|
|
-744,049 | -771,868 | -768,153 | -537,268 | -550,959 |
 | 2. Fixed assets of financial leasing |
|
|
200,953 | 198,823 | 269,562 | 277,755 | 312,700 |
 | - Cost |
|
|
248,907 | 243,303 | 317,456 | 323,011 | 366,888 |
 | - Accumulated depreciation |
|
|
-47,954 | -44,480 | -47,894 | -45,256 | -54,188 |
 | 3. Intangible fixed assets |
|
|
20,469 | 19,075 | 17,755 | 17,196 | 16,289 |
 | - Cost |
|
|
60,096 | 60,096 | 60,182 | 61,048 | 61,048 |
 | - Accumulated depreciation |
|
|
-39,627 | -41,022 | -42,427 | -43,851 | -44,759 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,231,840 | 1,412,771 | 1,499,722 | 529,842 | 57,929 |
 | 1. Costs of long-term production, business in progress |
|
|
1,046,406 | 1,132,637 | 1,169,830 | | |
 | 2. Costs of construction in progress |
|
|
185,434 | 280,134 | 329,893 | 529,842 | 57,929 |
 | IV. Long-term financial investments |
|
|
442,218 | 442,261 | 442,255 | 651,873 | 754,925 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
357,957 | 357,957 | 357,920 | 566,338 | 571,890 |
 | 3. Other investments in equity instruments |
|
|
80,810 | 80,810 | 80,810 | 82,010 | 156,010 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
3,451 | 3,494 | 3,525 | 3,525 | 27,025 |
 | V. Total other long-term assets |
|
|
143,204 | 146,423 | 150,653 | 166,311 | 207,817 |
 | 1. Long-term prepaid expenses |
|
|
103,729 | 108,404 | 114,398 | 140,940 | 175,068 |
 | 2. Deferred income tax assets |
|
|
3,189 | 3,530 | 3,563 | 24,649 | 27,170 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
36,286 | 34,489 | 32,691 | 722 | 5,579 |
 | TOTAL ASSETS |
|
|
9,904,515 | 11,003,418 | 11,194,437 | 10,187,440 | 10,448,106 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,546,676 | 7,632,201 | 7,806,808 | 6,882,577 | 7,093,386 |
 | I. Current liabilities |
|
|
4,948,909 | 5,496,020 | 5,533,711 | 5,497,471 | 5,679,872 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,449,661 | 2,913,938 | 2,910,077 | 2,720,402 | 2,847,103 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
902,642 | 949,277 | 941,379 | 951,654 | 916,265 |
 | 4. Advances from customers |
|
|
714,747 | 848,125 | 958,458 | 1,299,045 | 1,146,741 |
 | 5. Taxes and other payables to the State Budget |
|
|
259,039 | 98,594 | 49,058 | 99,105 | 65,699 |
 | 6. Payables to employees |
|
|
25,729 | 24,830 | 27,782 | 56,880 | 30,979 |
 | 7. Short-term accrued expenses |
|
|
296,148 | 328,826 | 313,291 | 184,349 | 357,870 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
16,759 | 890 | 7,392 | 146 | 824 |
 | 11. Other short-term payables |
|
|
276,067 | 323,068 | 318,028 | 178,023 | 306,747 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
8,116 | 8,474 | 8,247 | 7,867 | 7,643 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,597,767 | 2,136,181 | 2,273,097 | 1,385,106 | 1,413,514 |
 | 1. Long-term payables to sellers |
|
|
20,914 | | 16,663 | 16,589 | 15,296 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
900 | 16,484 | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,570,824 | 2,115,113 | 2,252,197 | 1,365,076 | 1,330,488 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
19 | 19 | 19 | 21 | 21 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
5,110 | 4,566 | 4,218 | 3,419 | 67,709 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,357,838 | 3,371,217 | 3,387,629 | 3,304,864 | 3,354,720 |
 | I. ShareHolder's equity |
|
|
3,357,838 | 3,371,217 | 3,387,629 | 3,304,864 | 3,354,720 |
 | 1. Owner's investment capital |
|
|
1,574,390 | 1,574,390 | 1,574,390 | 1,574,390 | 1,574,390 |
 | 2. Share capital surplus |
|
|
517,557 | 517,557 | 517,557 | 517,557 | 517,557 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
10,039 | 10,039 | 10,039 | 10,039 | 10,039 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
348,701 | 348,701 | 348,817 | 348,762 | 348,762 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
232 | 232 | 232 | 232 | 232 |
 | 11. After tax undistributed profit |
|
|
39,383 | 61,056 | 76,273 | 79,707 | 110,635 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
45,950 | 45,942 | 46,542 | 47,362 | 79,309 |
 | - Profit after tax undistributed this period |
|
|
-6,567 | 15,113 | 29,731 | 32,344 | 31,326 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
867,537 | 859,242 | 860,321 | 774,177 | 793,105 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,904,515 | 11,003,418 | 11,194,437 | 10,187,440 | 10,448,106 |
There is no report.
|
|