|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
28,554,103 | 29,210,720 | 30,912,273 | 32,960,823 | 34,159,898 |
 | I. Cash and cash equivalents |
|
|
5,298,974 | 5,546,184 | 7,488,462 | 7,886,876 | 8,927,732 |
 | 1. Cash |
|
|
2,345,192 | 2,238,341 | 2,890,492 | 3,507,088 | 3,664,868 |
 | 2. Cash equivalents |
|
|
2,953,781 | 3,307,844 | 4,597,970 | 4,379,788 | 5,262,864 |
 | II. Short-term financial investments |
|
|
14,273,203 | 13,804,467 | 13,964,786 | 14,563,066 | 16,938,789 |
 | 1. Trading securities |
|
|
1,164 | 1,164 | 1,164 | 1,164 | 1,164 |
 | 2. Provision for diminution in value of trading securities |
|
|
-68 | -68 | -68 | -68 | -68 |
 | 3. Investments holding until maturity |
|
|
14,272,108 | 13,803,371 | 13,963,691 | 14,561,971 | 16,937,693 |
 | III. Short-term receivables |
|
|
3,164,076 | 3,213,128 | 3,129,222 | 2,587,879 | 2,743,129 |
 | 1. Short-term receivables of customers |
|
|
1,309,533 | 1,331,858 | 1,355,461 | 1,544,420 | 1,461,358 |
 | 2. Prepayments to suppliers |
|
|
676,827 | 725,496 | 677,422 | 293,586 | 440,473 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
8,048 | 7,748 | 7,748 | 7,748 | |
 | 6. Other short-term receivables |
|
|
1,490,230 | 1,465,443 | 1,408,567 | 1,128,133 | 1,237,264 |
 | 7. Provision for doubtful short-term receivables |
|
|
-320,562 | -317,417 | -319,976 | -386,008 | -395,968 |
 | IV. Inventories |
|
|
4,701,332 | 5,297,504 | 5,148,711 | 6,671,525 | 4,205,765 |
 | 1. Inventories |
|
|
4,721,933 | 5,321,240 | 5,170,893 | 6,703,095 | 4,233,933 |
 | 2. Provision for decline in value of inventories |
|
|
-20,601 | -23,736 | -22,182 | -31,570 | -28,168 |
 | V. Other current assets |
|
|
1,116,518 | 1,349,437 | 1,181,092 | 1,251,477 | 1,344,484 |
 | 1. Short-term prepaid expenses |
|
|
168,523 | 384,044 | 245,743 | 68,407 | 142,500 |
 | 2. Deductible VAT |
|
|
570,204 | 578,483 | 587,933 | 588,977 | 593,571 |
 | 3. Taxes and the State Receivables |
|
|
377,791 | 386,911 | 347,416 | 594,093 | 606,680 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 1,732 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
54,685,700 | 54,399,148 | 53,927,133 | 53,553,223 | 53,019,001 |
 | I. Long-term receivables |
|
|
601,251 | 511,220 | 509,861 | 498,120 | 207,523 |
 | 1. Long-term customer's receivables |
|
|
| 3,439 | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
784,976 | 770,222 | 768,334 | 764,009 | |
 | 5. Other long-term receivables |
|
|
219,833 | 135,672 | 134,758 | 130,206 | 237,928 |
 | 6. Provision for doubtful long-term receivables |
|
|
-403,557 | -398,113 | -393,231 | -396,095 | -30,405 |
 | II. Fixed assets |
|
|
35,476,360 | 35,762,443 | 35,126,996 | 35,439,750 | 35,533,784 |
 | 1. Tangible fixed assets |
|
|
35,357,492 | 35,644,128 | 35,009,594 | 35,318,805 | 35,419,354 |
 | - Cost |
|
|
59,083,188 | 60,041,038 | 59,978,519 | 61,020,722 | 61,651,619 |
 | - Accumulated depreciation |
|
|
-23,725,697 | -24,396,910 | -24,968,924 | -25,701,917 | -26,232,265 |
 | 2. Fixed assets of financial leasing |
|
|
753 | 1,058 | 942 | 826 | 711 |
 | - Cost |
|
|
3,101 | 3,101 | 3,101 | 3,101 | 3,101 |
 | - Accumulated depreciation |
|
|
-2,348 | -2,044 | -2,159 | -2,275 | -2,391 |
 | 3. Intangible fixed assets |
|
|
118,115 | 117,257 | 116,459 | 120,118 | 113,720 |
 | - Cost |
|
|
217,318 | 217,741 | 218,321 | 223,196 | 214,351 |
 | - Accumulated depreciation |
|
|
-99,203 | -100,484 | -101,862 | -103,077 | -100,631 |
 | III. Real Estate Investments |
|
|
1,251,266 | 1,223,211 | 1,197,412 | 1,246,049 | 1,232,704 |
 | - Cost |
|
|
2,340,286 | 2,340,235 | 2,368,115 | 2,448,474 | 2,484,802 |
 | - Accumulated depreciation |
|
|
-1,089,020 | -1,117,024 | -1,170,702 | -1,202,425 | -1,252,098 |
 | IV. Long-term assets in progress |
|
|
8,243,293 | 8,047,908 | 8,201,357 | 7,588,960 | 6,749,758 |
 | 1. Costs of long-term production, business in progress |
|
|
196,715 | 212,748 | 214,561 | 220,216 | 99,817 |
 | 2. Costs of construction in progress |
|
|
8,046,578 | 7,835,160 | 7,986,795 | 7,368,744 | 6,649,941 |
 | IV. Long-term financial investments |
|
|
2,427,467 | 2,124,081 | 2,475,761 | 2,529,935 | 2,816,823 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,052,560 | 1,798,329 | 1,818,628 | 1,844,848 | 1,985,699 |
 | 3. Other investments in equity instruments |
|
|
354,526 | 329,068 | 329,068 | 329,068 | 334,068 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-45,948 | -39,027 | -39,027 | -36,856 | -37,518 |
 | 5. Investments holding until maturity |
|
|
66,330 | 35,710 | 367,092 | 392,875 | 534,574 |
 | V. Total other long-term assets |
|
|
6,686,063 | 6,730,285 | 6,415,746 | 6,250,408 | 6,478,408 |
 | 1. Long-term prepaid expenses |
|
|
6,032,455 | 6,158,693 | 6,031,639 | 5,850,140 | 5,803,224 |
 | 2. Deferred income tax assets |
|
|
386,249 | 314,819 | 283,898 | 301,883 | 300,972 |
 | 3. Other long-term assets |
|
|
105,628 | 101,705 | 100,209 | 98,385 | 374,212 |
 | VI. Goodwills |
|
|
161,731 | 155,069 | | | |
 | TOTAL ASSETS |
|
|
83,239,804 | 83,609,869 | 84,839,406 | 86,514,046 | 87,178,899 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
23,156,602 | 21,425,063 | 20,906,426 | 23,912,619 | 22,194,179 |
 | I. Current liabilities |
|
|
10,057,698 | 9,054,752 | 8,231,095 | 11,352,714 | 8,269,603 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,227,926 | 2,718,064 | 1,421,575 | 1,390,945 | 1,154,908 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
677,221 | 941,795 | 766,654 | 973,732 | 798,027 |
 | 4. Advances from customers |
|
|
882,579 | 579,342 | 649,661 | 1,207,389 | 727,759 |
 | 5. Taxes and other payables to the State Budget |
|
|
439,589 | 823,112 | 1,146,245 | 798,063 | 668,774 |
 | 6. Payables to employees |
|
|
846,135 | 940,061 | 1,318,680 | 2,581,625 | 1,150,721 |
 | 7. Short-term accrued expenses |
|
|
469,342 | 684,886 | 462,744 | 474,396 | 649,534 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
604,432 | 615,527 | 616,351 | 831,021 | 272,733 |
 | 11. Other short-term payables |
|
|
1,156,048 | 1,057,523 | 1,118,469 | 1,782,760 | 2,032,223 |
 | 12. Provision for short term payables |
|
|
9,264 | 23 | 23 | 20,038 | 55,923 |
 | 13. Bonus and welfare fund |
|
|
745,163 | 694,418 | 730,691 | 1,292,745 | 759,000 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,098,904 | 12,370,311 | 12,675,331 | 12,559,906 | 13,924,576 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
221,479 | 226,677 | 241,939 | 173,396 | 174,995 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
563,302 | 254,628 | 243,633 | 251,411 | 414,651 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,605,099 | 2,010,168 | 1,820,468 | 1,586,424 | 1,480,552 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
4,291 | 6,218 | 6,286 | 6,470 | 4,291 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
9,065,757 | 9,244,529 | 9,689,389 | 9,547,324 | 10,485,020 |
 | 12. Development fund of science and technology |
|
|
638,974 | 628,090 | 673,615 | 994,880 | 1,365,067 |
 | B. OWNER'S EQUITY |
|
|
60,083,202 | 62,184,806 | 63,932,981 | 62,601,426 | 64,984,721 |
 | I. ShareHolder's equity |
|
|
60,015,272 | 62,106,143 | 63,862,517 | 62,552,940 | 64,984,721 |
 | 1. Owner's investment capital |
|
|
40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 |
 | 2. Share capital surplus |
|
|
371,012 | 371,012 | 13,706 | 13,706 | 13,704 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
305,236 | 304,346 | 401,346 | 401,346 | 401,346 |
 | 5. Treasury shares |
|
|
-35,894 | -35,894 | | | |
 | 6. Differences upon asset revaluation |
|
|
-1,574,186 | -1,576,215 | -1,576,215 | -1,576,215 | -1,576,215 |
 | 7. Differences upon foreign exchange rate |
|
|
1,345,172 | 1,813,412 | 1,806,571 | 1,791,118 | 2,035,281 |
 | 8. Investment and development funds |
|
|
6,476,263 | 6,864,726 | 6,685,958 | 8,695,506 | 8,582,607 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,420,330 | 8,625,387 | 10,700,582 | 7,334,415 | 9,422,267 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,252,976 | 5,993,927 | 6,160,110 | 3,398,347 | 7,171,515 |
 | - Profit after tax undistributed this period |
|
|
1,167,354 | 2,631,459 | 4,540,472 | 3,936,068 | 2,250,752 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
5,707,339 | 5,739,369 | 5,830,568 | 5,893,063 | 6,105,730 |
 | II. Funding resources and other funds |
|
|
67,930 | 78,663 | 70,464 | 48,486 | |
 | 1. Funding resources |
|
|
-16,926 | -4,079 | -9,967 | -29,648 | |
 | 2. Funding resources that form fixed assets |
|
|
84,856 | 82,742 | 80,431 | 78,135 | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
83,239,804 | 83,609,869 | 84,839,406 | 86,514,046 | 87,178,899 |
There is no report.
|
|