|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,266,773 | 6,743,446 | 6,117,646 | 6,110,316 | 6,244,650 |
 | I. Cash and cash equivalents |
|
|
3,675,638 | 3,748,759 | 2,205,275 | 1,618,301 | 1,889,738 |
 | 1. Cash |
|
|
2,320,684 | 2,308,040 | 1,174,041 | 403,624 | 410,965 |
 | 2. Cash equivalents |
|
|
1,354,954 | 1,440,719 | 1,031,234 | 1,214,677 | 1,478,772 |
 | II. Short-term financial investments |
|
|
1,132,109 | 1,263,416 | 2,207,344 | 2,656,596 | 2,824,968 |
 | 1. Trading securities |
|
|
29,924 | 29,924 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
-22,917 | -24,322 | | | |
 | 3. Investments holding until maturity |
|
|
1,125,101 | 1,257,813 | 2,207,344 | 2,656,596 | 2,824,968 |
 | III. Short-term receivables |
|
|
1,129,410 | 1,359,613 | 1,302,961 | 1,395,698 | 1,238,546 |
 | 1. Short-term receivables of customers |
|
|
605,100 | 689,519 | 738,149 | 674,802 | 637,892 |
 | 2. Prepayments to suppliers |
|
|
212,408 | 223,360 | 222,666 | 198,109 | 195,710 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
30,924 | 61,424 | 50,924 | 60,924 | |
 | 6. Other short-term receivables |
|
|
329,138 | 433,577 | 339,562 | 510,241 | 447,536 |
 | 7. Provision for doubtful short-term receivables |
|
|
-48,159 | -48,266 | -48,339 | -48,378 | -42,593 |
 | IV. Inventories |
|
|
74,969 | 95,520 | 85,149 | 86,478 | 102,176 |
 | 1. Inventories |
|
|
74,969 | 95,520 | 85,149 | 86,478 | 102,176 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
254,646 | 276,138 | 316,916 | 353,242 | 189,223 |
 | 1. Short-term prepaid expenses |
|
|
25,688 | 28,235 | 27,568 | 48,958 | 49,486 |
 | 2. Deductible VAT |
|
|
214,363 | 245,429 | 287,545 | 301,362 | 133,228 |
 | 3. Taxes and the State Receivables |
|
|
14,596 | 2,474 | 1,803 | 2,922 | 6,509 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,822,504 | 12,342,551 | 13,204,762 | 13,667,100 | 13,936,876 |
 | I. Long-term receivables |
|
|
45,707 | 45,689 | 45,776 | 46,081 | 38,791 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
8,100 | 8,100 | 8,100 | 8,100 | |
 | 5. Other long-term receivables |
|
|
37,607 | 37,589 | 37,676 | 37,981 | 38,791 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,067,657 | 4,025,159 | 3,977,862 | 5,629,500 | 5,706,138 |
 | 1. Tangible fixed assets |
|
|
3,822,619 | 3,777,452 | 3,730,422 | 5,384,073 | 5,461,514 |
 | - Cost |
|
|
6,394,515 | 6,435,986 | 6,469,797 | 8,233,622 | 8,404,688 |
 | - Accumulated depreciation |
|
|
-2,571,896 | -2,658,534 | -2,739,375 | -2,849,549 | -2,943,173 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
235,461 | 235,461 | 235,461 | 235,461 | 259,913 |
 | - Accumulated depreciation |
|
|
-235,461 | -235,461 | -235,461 | -235,461 | -259,913 |
 | 3. Intangible fixed assets |
|
|
245,038 | 247,707 | 247,440 | 245,427 | 244,623 |
 | - Cost |
|
|
378,820 | 386,217 | 389,921 | 390,580 | 393,410 |
 | - Accumulated depreciation |
|
|
-133,783 | -138,510 | -142,481 | -145,152 | -148,786 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,905,812 | 2,238,335 | 2,783,951 | 1,240,716 | 1,172,647 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,905,812 | 2,238,335 | 2,783,951 | 1,240,716 | 1,172,647 |
 | IV. Long-term financial investments |
|
|
4,145,067 | 4,359,662 | 4,741,844 | 4,936,643 | 5,179,111 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,095,896 | 4,320,432 | 4,702,269 | 4,827,392 | 5,131,760 |
 | 3. Other investments in equity instruments |
|
|
41,914 | 41,914 | 41,914 | 41,914 | 41,914 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,743 | -2,683 | -2,339 | -2,663 | -2,663 |
 | 5. Investments holding until maturity |
|
|
10,000 | | | 70,000 | 8,100 |
 | V. Total other long-term assets |
|
|
1,658,262 | 1,673,705 | 1,655,330 | 1,814,160 | 1,840,190 |
 | 1. Long-term prepaid expenses |
|
|
1,281,735 | 1,270,692 | 1,252,216 | 1,365,396 | 1,350,933 |
 | 2. Deferred income tax assets |
|
|
252,310 | 285,698 | 292,700 | 293,714 | 363,632 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
124,216 | 117,315 | 110,414 | 155,050 | 125,624 |
 | TOTAL ASSETS |
|
|
18,089,277 | 19,085,997 | 19,322,408 | 19,777,416 | 20,181,526 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,988,123 | 5,307,979 | 5,134,122 | 4,917,377 | 4,612,640 |
 | I. Current liabilities |
|
|
1,988,119 | 3,150,593 | 2,570,694 | 2,350,293 | 2,095,876 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
298,988 | 403,660 | 310,858 | 307,522 | 365,701 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
540,247 | 618,775 | 700,188 | 565,556 | 666,493 |
 | 4. Advances from customers |
|
|
6,336 | 2,422 | 7,100 | 9,871 | 13,467 |
 | 5. Taxes and other payables to the State Budget |
|
|
58,576 | 155,002 | 158,697 | 159,945 | 79,936 |
 | 6. Payables to employees |
|
|
107,471 | 116,976 | 136,610 | 219,717 | 99,437 |
 | 7. Short-term accrued expenses |
|
|
306,640 | 360,002 | 628,745 | 355,576 | 317,889 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,221 | 1,734 | 3,706 | 7,776 | 8,261 |
 | 11. Other short-term payables |
|
|
476,313 | 1,199,907 | 356,575 | 480,258 | 363,290 |
 | 12. Provision for short term payables |
|
|
148,305 | 152,105 | 152,105 | 139,362 | 139,362 |
 | 13. Bonus and welfare fund |
|
|
44,021 | 140,011 | 116,109 | 104,709 | 42,039 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,000,004 | 2,157,386 | 2,563,429 | 2,567,084 | 2,516,764 |
 | 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 |
|
|
118,096 | 122,115 | 229,674 | 231,012 | 230,489 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,620,574 | 1,776,724 | 2,076,517 | 2,081,640 | 2,036,088 |
 | 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 |
|
|
261,333 | 258,547 | 257,237 | 254,432 | 250,187 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
14,101,154 | 13,778,018 | 14,188,286 | 14,860,039 | 15,568,886 |
 | I. ShareHolder's equity |
|
|
14,101,154 | 13,778,018 | 14,188,286 | 14,860,039 | 15,568,886 |
 | 1. Owner's investment capital |
|
|
4,201,923 | 4,201,923 | 4,201,923 | 4,264,951 | 4,264,951 |
 | 2. Share capital surplus |
|
|
3,920,183 | 3,920,183 | 3,920,183 | 3,920,183 | 3,920,183 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
128,098 | 128,098 | 128,098 | 128,098 | 128,098 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
436,615 | 465,473 | 481,753 | 468,449 | 477,801 |
 | 8. Investment and development funds |
|
|
72,892 | 73,121 | 73,121 | 73,121 | 73,121 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
72,382 | 72,382 | 72,382 | 72,382 | 72,382 |
 | 11. After tax undistributed profit |
|
|
3,842,249 | 3,348,213 | 3,654,454 | 4,157,896 | 4,746,795 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,439,274 | 2,499,976 | 2,491,008 | 2,481,015 | 4,212,551 |
 | - Profit after tax undistributed this period |
|
|
402,975 | 848,237 | 1,163,445 | 1,676,881 | 534,244 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,426,813 | 1,568,625 | 1,656,372 | 1,774,959 | 1,885,555 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
18,089,277 | 19,085,997 | 19,322,408 | 19,777,416 | 20,181,526 |
There is no report.
|
|