|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,840,720 | 2,293,112 | 2,475,485 | 1,563,782 | 1,771,818 |
 | I. Cash and cash equivalents |
|
|
1,045,047 | 929,087 | 856,731 | 533,595 | 817,497 |
 | 1. Cash |
|
|
637,047 | 417,656 | 650,481 | 431,345 | 772,697 |
 | 2. Cash equivalents |
|
|
408,000 | 511,431 | 206,250 | 102,250 | 44,800 |
 | II. Short-term financial investments |
|
|
70,500 | 75,500 | 37,500 | 54,000 | 195,901 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
70,500 | 75,500 | 37,500 | 54,000 | 195,901 |
 | III. Short-term receivables |
|
|
506,961 | 1,032,224 | 1,351,694 | 718,425 | 496,103 |
 | 1. Short-term receivables of customers |
|
|
329,510 | 418,342 | 403,063 | 403,408 | 341,695 |
 | 2. Prepayments to suppliers |
|
|
19,404 | 399,611 | 765,343 | 54,954 | 17,541 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
38,000 | 106,000 | 103,000 | 103,000 | |
 | 6. Other short-term receivables |
|
|
160,120 | 148,412 | 120,430 | 197,236 | 177,038 |
 | 7. Provision for doubtful short-term receivables |
|
|
-40,073 | -40,142 | -40,142 | -40,172 | -40,172 |
 | IV. Inventories |
|
|
69,931 | 154,418 | 137,626 | 155,247 | 163,093 |
 | 1. Inventories |
|
|
69,931 | 154,418 | 137,626 | 155,247 | 163,093 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
148,280 | 101,883 | 91,934 | 102,515 | 99,224 |
 | 1. Short-term prepaid expenses |
|
|
27,039 | 9,104 | 13,645 | 8,856 | 17,114 |
 | 2. Deductible VAT |
|
|
121,175 | 92,733 | 78,249 | 93,615 | 82,000 |
 | 3. Taxes and the State Receivables |
|
|
66 | 45 | 40 | 43 | 110 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,998,243 | 5,835,980 | 5,789,768 | 7,149,833 | 7,161,511 |
 | I. Long-term receivables |
|
|
112,905 | 112,905 | 112,905 | 781,796 | 781,796 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
112,905 | 112,905 | 112,905 | 781,796 | 781,796 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,134,097 | 4,942,935 | 4,795,045 | 5,084,776 | 4,931,193 |
 | 1. Tangible fixed assets |
|
|
4,949,491 | 4,805,909 | 4,681,593 | 4,992,744 | 4,862,551 |
 | - Cost |
|
|
6,778,857 | 6,782,662 | 6,789,802 | 7,211,008 | 7,219,710 |
 | - Accumulated depreciation |
|
|
-1,829,366 | -1,976,753 | -2,108,209 | -2,218,264 | -2,357,159 |
 | 2. Fixed assets of financial leasing |
|
|
180,916 | 133,650 | 110,391 | 89,278 | 66,027 |
 | - Cost |
|
|
490,611 | 444,162 | 444,162 | 443,991 | 443,991 |
 | - Accumulated depreciation |
|
|
-309,695 | -310,512 | -333,772 | -354,712 | -377,963 |
 | 3. Intangible fixed assets |
|
|
3,690 | 3,376 | 3,062 | 2,753 | 2,615 |
 | - Cost |
|
|
16,357 | 16,357 | 16,357 | 16,357 | 16,507 |
 | - Accumulated depreciation |
|
|
-12,668 | -12,982 | -13,295 | -13,604 | -13,893 |
 | III. Real Estate Investments |
|
|
| 15,407 | 14,935 | 14,464 | 13,992 |
 | - Cost |
|
|
| 25,000 | 25,000 | 25,000 | 25,000 |
 | - Accumulated depreciation |
|
|
| -9,593 | -10,065 | -10,536 | -11,008 |
 | IV. Long-term assets in progress |
|
|
58,633 | 45,933 | 89,661 | 48,821 | 945 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
58,633 | 45,933 | 89,661 | 48,821 | 945 |
 | IV. Long-term financial investments |
|
|
179,145 | 183,278 | 191,850 | 599,957 | 747,177 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
158,694 | 162,827 | 171,399 | 579,507 | 726,596 |
 | 3. Other investments in equity instruments |
|
|
20,451 | 20,451 | 20,451 | 20,450 | 20,580 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
513,464 | 535,522 | 585,372 | 620,019 | 686,409 |
 | 1. Long-term prepaid expenses |
|
|
513,464 | 535,522 | 585,372 | 620,019 | 686,409 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,838,963 | 8,129,091 | 8,265,253 | 8,713,615 | 8,933,330 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,339,172 | 3,318,905 | 3,230,434 | 3,318,812 | 2,893,950 |
 | I. Current liabilities |
|
|
1,305,128 | 1,450,543 | 1,479,053 | 1,513,930 | 1,373,655 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
571,723 | 634,754 | 640,115 | 711,045 | 745,457 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
200,320 | 252,414 | 245,458 | 274,899 | 231,889 |
 | 4. Advances from customers |
|
|
13,823 | 2,933 | 29,592 | 4,099 | 12,459 |
 | 5. Taxes and other payables to the State Budget |
|
|
70,690 | 163,201 | 184,867 | 183,968 | 84,275 |
 | 6. Payables to employees |
|
|
21,030 | 41,056 | 53,445 | 48,482 | 19,270 |
 | 7. Short-term accrued expenses |
|
|
155,531 | 59,943 | 45,535 | 44,520 | 34,917 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
35,577 | 16,843 | 6,861 | 8,364 | 15,862 |
 | 11. Other short-term payables |
|
|
111,815 | 101,050 | 98,970 | 60,847 | 64,584 |
 | 12. Provision for short term payables |
|
|
11,629 | 13,676 | 11,589 | 15,892 | 15,768 |
 | 13. Bonus and welfare fund |
|
|
112,992 | 164,674 | 162,620 | 161,813 | 149,174 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,034,043 | 1,868,362 | 1,751,380 | 1,804,882 | 1,520,295 |
 | 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 |
|
|
309,798 | 309,798 | 309,798 | 315,726 | 1,184,405 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,724,245 | 1,558,564 | 1,441,582 | 1,489,157 | |
 | 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 |
|
|
| | | | 335,891 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,499,791 | 4,810,186 | 5,034,820 | 5,394,803 | 6,039,379 |
 | I. ShareHolder's equity |
|
|
4,499,791 | 4,810,186 | 5,034,820 | 5,394,803 | 6,039,379 |
 | 1. Owner's investment capital |
|
|
1,298,944 | 1,298,944 | 1,688,612 | 1,688,612 | 1,858,404 |
 | 2. Share capital surplus |
|
|
309,127 | 305,685 | 305,685 | 305,685 | 429,545 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| 404,250 | 404,250 | 404,250 | 404,250 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
824,128 | 791,503 | 791,503 | 791,503 | 791,503 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,287,044 | 1,225,589 | 1,011,654 | 1,319,269 | 1,619,231 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,053,813 | 630,741 | 112,757 | 112,757 | 1,319,236 |
 | - Profit after tax undistributed this period |
|
|
233,231 | 594,849 | 898,897 | 1,206,513 | 299,995 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
780,548 | 784,215 | 833,116 | 885,483 | 936,446 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,838,963 | 8,129,091 | 8,265,253 | 8,713,615 | 8,933,330 |
There is no report.
|
|