|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,117,646 | 6,110,316 | 6,244,650 | 7,215,757 | 7,888,989 |
 | I. Cash and cash equivalents |
|
|
2,205,275 | 1,618,301 | 1,889,738 | 1,706,519 | 1,138,636 |
 | 1. Cash |
|
|
1,174,041 | 403,624 | 410,965 | 531,864 | 658,025 |
 | 2. Cash equivalents |
|
|
1,031,234 | 1,214,677 | 1,478,772 | 1,174,654 | 480,612 |
 | II. Short-term financial investments |
|
|
2,207,344 | 2,656,596 | 2,824,968 | 3,640,397 | 4,192,297 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,207,344 | 2,656,596 | 2,824,968 | 3,640,397 | 4,192,297 |
 | III. Short-term receivables |
|
|
1,302,961 | 1,395,698 | 1,238,546 | 1,500,906 | 2,172,748 |
 | 1. Short-term receivables of customers |
|
|
738,149 | 674,802 | 637,892 | 888,984 | 902,433 |
 | 2. Prepayments to suppliers |
|
|
222,666 | 198,109 | 195,710 | 198,419 | 614,221 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
50,924 | 60,924 | | | |
 | 6. Other short-term receivables |
|
|
339,562 | 510,241 | 447,536 | 453,468 | 696,060 |
 | 7. Provision for doubtful short-term receivables |
|
|
-48,339 | -48,378 | -42,593 | -39,965 | -39,966 |
 | IV. Inventories |
|
|
85,149 | 86,478 | 102,176 | 148,917 | 153,987 |
 | 1. Inventories |
|
|
85,149 | 86,478 | 102,176 | 148,917 | 153,987 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
316,916 | 353,242 | 189,223 | 219,018 | 231,321 |
 | 1. Short-term prepaid expenses |
|
|
27,568 | 48,958 | 49,486 | 50,974 | 62,461 |
 | 2. Deductible VAT |
|
|
287,545 | 301,362 | 133,228 | 163,546 | 165,414 |
 | 3. Taxes and the State Receivables |
|
|
1,803 | 2,922 | 6,509 | 4,498 | 3,445 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,204,762 | 13,667,100 | 13,936,876 | 14,003,697 | 14,481,352 |
 | I. Long-term receivables |
|
|
45,776 | 46,081 | 38,791 | 15,954 | 16,096 |
 | 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 | | | |
 | 5. Other long-term receivables |
|
|
37,676 | 37,981 | 38,791 | 15,954 | 16,096 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,977,862 | 5,629,500 | 5,706,138 | 5,992,980 | 6,027,674 |
 | 1. Tangible fixed assets |
|
|
3,730,422 | 5,384,073 | 5,461,514 | 5,748,736 | 5,775,214 |
 | - Cost |
|
|
6,469,797 | 8,233,622 | 8,404,688 | 9,197,513 | 9,346,669 |
 | - Accumulated depreciation |
|
|
-2,739,375 | -2,849,549 | -2,943,173 | -3,448,777 | -3,571,455 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
235,461 | 235,461 | 259,913 | 259,913 | 259,913 |
 | - Accumulated depreciation |
|
|
-235,461 | -235,461 | -259,913 | -259,913 | -259,913 |
 | 3. Intangible fixed assets |
|
|
247,440 | 245,427 | 244,623 | 244,244 | 252,460 |
 | - Cost |
|
|
389,921 | 390,580 | 393,410 | 401,434 | 411,936 |
 | - Accumulated depreciation |
|
|
-142,481 | -145,152 | -148,786 | -157,190 | -159,476 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,783,951 | 1,240,716 | 1,172,647 | 1,177,832 | 1,390,360 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,783,951 | 1,240,716 | 1,172,647 | 1,177,832 | 1,390,360 |
 | IV. Long-term financial investments |
|
|
4,741,844 | 4,936,643 | 5,179,111 | 4,857,584 | 5,110,079 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,702,269 | 4,827,392 | 5,131,760 | 4,812,488 | 5,073,086 |
 | 3. Other investments in equity instruments |
|
|
41,914 | 41,914 | 41,914 | 36,914 | 36,914 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,339 | -2,663 | -2,663 | -21 | -21 |
 | 5. Investments holding until maturity |
|
|
| 70,000 | 8,100 | 8,203 | 100 |
 | V. Total other long-term assets |
|
|
1,655,330 | 1,814,160 | 1,840,190 | 1,959,346 | 1,937,143 |
 | 1. Long-term prepaid expenses |
|
|
1,252,216 | 1,365,396 | 1,350,933 | 1,468,768 | 1,457,280 |
 | 2. Deferred income tax assets |
|
|
292,700 | 293,714 | 363,632 | 366,225 | 363,143 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
110,414 | 155,050 | 125,624 | 124,353 | 116,720 |
 | TOTAL ASSETS |
|
|
19,322,408 | 19,777,416 | 20,181,526 | 21,219,454 | 22,370,340 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,134,122 | 4,917,377 | 4,612,640 | 5,648,877 | 6,062,190 |
 | I. Current liabilities |
|
|
2,570,694 | 2,350,293 | 2,095,876 | 2,970,761 | 3,316,233 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
310,858 | 307,522 | 365,701 | 322,807 | 372,262 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
700,188 | 565,556 | 666,493 | 802,905 | 871,074 |
 | 4. Advances from customers |
|
|
7,100 | 9,871 | 13,467 | 12,709 | 143,797 |
 | 5. Taxes and other payables to the State Budget |
|
|
158,697 | 159,945 | 79,936 | 321,366 | 247,002 |
 | 6. Payables to employees |
|
|
136,610 | 219,717 | 99,437 | 125,759 | 143,195 |
 | 7. Short-term accrued expenses |
|
|
628,745 | 355,576 | 317,889 | 382,700 | 444,553 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,706 | 7,776 | 8,261 | 7,567 | 5,945 |
 | 11. Other short-term payables |
|
|
356,575 | 480,258 | 363,290 | 688,636 | 784,317 |
 | 12. Provision for short term payables |
|
|
152,105 | 139,362 | 139,362 | 133,320 | 132,520 |
 | 13. Bonus and welfare fund |
|
|
116,109 | 104,709 | 42,039 | 172,991 | 171,567 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,563,429 | 2,567,084 | 2,516,764 | 2,678,116 | 2,745,957 |
 | 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 |
|
|
229,674 | 231,012 | 230,489 | 235,190 | 238,395 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,076,517 | 2,081,640 | 2,036,088 | 2,196,370 | 2,263,651 |
 | 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 |
|
|
257,237 | 254,432 | 250,187 | 246,556 | 243,910 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
14,188,286 | 14,860,039 | 15,568,886 | 15,570,576 | 16,308,151 |
 | I. ShareHolder's equity |
|
|
14,188,286 | 14,860,039 | 15,568,886 | 15,570,576 | 16,308,151 |
 | 1. Owner's investment capital |
|
|
4,201,923 | 4,264,951 | 4,264,951 | 4,264,951 | 4,328,925 |
 | 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 |
|
|
481,753 | 468,449 | 477,801 | 479,326 | 457,529 |
 | 8. Investment and development funds |
|
|
73,121 | 73,121 | 73,121 | 73,121 | 73,993 |
 | 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 |
|
|
3,654,454 | 4,157,896 | 4,746,795 | 4,770,774 | 5,211,881 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,491,008 | 2,481,015 | 4,212,551 | 3,112,380 | 3,109,581 |
 | - Profit after tax undistributed this period |
|
|
1,163,445 | 1,676,881 | 534,244 | 1,658,394 | 2,102,300 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,656,372 | 1,774,959 | 1,885,555 | 1,861,741 | 2,115,160 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
19,322,408 | 19,777,416 | 20,181,526 | 21,219,454 | 22,370,340 |
There is no report.
|
|