|
|
|
Q4 2024 | Q4 2025 | Q2 2026 |
 | ASSETS |
|
|
| | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,626,533 | 3,682,846 | 2,985,358 |
 | I. Cash and cash equivalents |
|
|
132,159 | 23,060 | 50,805 |
 | 1. Cash |
|
|
132,159 | 23,060 | 50,805 |
 | 2. Cash equivalents |
|
|
| | |
 | II. Short-term financial investments |
|
|
| | 1,461,818 |
 | 1. Trading securities |
|
|
| | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | |
 | 3. Investments holding until maturity |
|
|
| | 1,461,818 |
 | III. Short-term receivables |
|
|
3,279,920 | 3,205,822 | 1,052,551 |
 | 1. Short-term receivables of customers |
|
|
826,367 | 452,816 | 418,649 |
 | 2. Prepayments to suppliers |
|
|
855,813 | 258,706 | 212,369 |
 | 3. Short-term intercompany receivables |
|
|
| | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | |
 | 5. Receivables on short-term loans |
|
|
1,502,728 | 807,193 | |
 | 6. Other short-term receivables |
|
|
215,047 | 1,687,107 | 421,533 |
 | 7. Provision for doubtful short-term receivables |
|
|
-120,036 | | |
 | IV. Inventories |
|
|
165,934 | 382,778 | 114,918 |
 | 1. Inventories |
|
|
165,934 | 382,778 | 114,918 |
 | 2. Provision for decline in value of inventories |
|
|
| | |
 | V. Other current assets |
|
|
48,521 | 71,186 | 305,267 |
 | 1. Short-term prepaid expenses |
|
|
27,016 | 45,561 | 6,919 |
 | 2. Deductible VAT |
|
|
21,501 | 25,621 | 41,141 |
 | 3. Taxes and the State Receivables |
|
|
4 | 4 | 13 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | |
 | 5. Other current assets |
|
|
| | 257,194 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,987,662 | 6,973,797 | 8,003,890 |
 | I. Long-term receivables |
|
|
627,375 | | 1,814 |
 | 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 |
|
|
627,375 | | 1,814 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | |
 | II. Fixed assets |
|
|
1,627,205 | 2,903,722 | 3,057,989 |
 | 1. Tangible fixed assets |
|
|
1,571,847 | 2,655,673 | 2,812,346 |
 | - Cost |
|
|
1,935,801 | 3,153,979 | 3,394,792 |
 | - Accumulated depreciation |
|
|
-363,954 | -498,306 | -582,446 |
 | 2. Fixed assets of financial leasing |
|
|
| | |
 | - Cost |
|
|
| | |
 | - Accumulated depreciation |
|
|
| | |
 | 3. Intangible fixed assets |
|
|
55,358 | 248,049 | 245,643 |
 | - Cost |
|
|
68,369 | 267,314 | 267,314 |
 | - Accumulated depreciation |
|
|
-13,012 | -19,265 | -21,671 |
 | III. Real Estate Investments |
|
|
| | |
 | - Cost |
|
|
| | |
 | - Accumulated depreciation |
|
|
| | |
 | IV. Long-term assets in progress |
|
|
1,226,858 | 3,422,182 | 4,305,574 |
 | 1. Costs of long-term production, business in progress |
|
|
| | |
 | 2. Costs of construction in progress |
|
|
1,226,858 | 3,422,182 | 4,305,574 |
 | IV. Long-term financial investments |
|
|
315,241 | 321,399 | 315,241 |
 | 1. Investment in subsidiaries |
|
|
| | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 6,158 | |
 | 3. Other investments in equity instruments |
|
|
316,391 | 316,391 | 316,391 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,150 | -1,150 | -1,150 |
 | 5. Investments holding until maturity |
|
|
| | |
 | V. Total other long-term assets |
|
|
190,982 | 326,494 | 323,271 |
 | 1. Long-term prepaid expenses |
|
|
190,982 | 326,494 | 321,999 |
 | 2. Deferred income tax assets |
|
|
| | |
 | 3. Other long-term assets |
|
|
| | 1,272 |
 | VI. Goodwills |
|
|
| | |
 | TOTAL ASSETS |
|
|
7,614,195 | 10,656,644 | 10,989,248 |
 | CAPITAL RESOURCES |
|
|
| | |
 | A. LIABILITIES |
|
|
5,193,858 | 6,381,527 | 5,809,238 |
 | I. Current liabilities |
|
|
4,210,654 | 3,602,493 | 3,839,162 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,120,583 | 2,501,520 | 2,686,882 |
 | 2. Long-term borrowings are due to pay |
|
|
| | |
 | 3. Short-term payables to sellers |
|
|
817,021 | 711,127 | 645,219 |
 | 4. Advances from customers |
|
|
370,455 | 163,387 | 239,680 |
 | 5. Taxes and other payables to the State Budget |
|
|
392 | 448 | 2,772 |
 | 6. Payables to employees |
|
|
11,444 | 23,701 | 14,985 |
 | 7. Short-term accrued expenses |
|
|
150,667 | 167,390 | 169,492 |
 | 8. Short-term intercompany payables |
|
|
| | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | |
 | 10. Short-term unrealized Revenue |
|
|
| | |
 | 11. Other short-term payables |
|
|
740,092 | 34,919 | 80,134 |
 | 12. Provision for short term payables |
|
|
| | |
 | 13. Bonus and welfare fund |
|
|
| | |
 | 14. Price stabilization fund |
|
|
| | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | |
 | II. Long-term liabilities |
|
|
983,204 | 2,779,034 | 1,970,076 |
 | 1. Long-term payables to sellers |
|
|
| | |
 | 2. Long-term accrued expenses |
|
|
37,594 | 75,815 | 93,275 |
 | 3. Intercompany payables on business capital |
|
|
| | |
 | 4. Long-term intra-company payables |
|
|
| | |
 | 5. Other long-term payables |
|
|
160,178 | 1,226,004 | 204,621 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
785,432 | 1,471,680 | 1,666,644 |
 | 7. Convertible bonds |
|
|
| | |
 | 8. Deferred income tax payables |
|
|
| 5,536 | 5,536 |
 | 9. Provision for job loss allowance |
|
|
| | |
 | 10. Provision for long-term payables |
|
|
| | |
 | 11. Long-term unrealized revenue |
|
|
| | |
 | 12. Development fund of science and technology |
|
|
| | |
 | B. OWNER'S EQUITY |
|
|
2,420,338 | 4,275,116 | 5,180,010 |
 | I. ShareHolder's equity |
|
|
2,420,338 | 4,275,116 | 5,180,010 |
 | 1. Owner's investment capital |
|
|
1,285,000 | 1,685,000 | 1,685,000 |
 | 2. Share capital surplus |
|
|
| | |
 | 3. Bond conversion option |
|
|
| | |
 | 4. Other owner's capital |
|
|
| | |
 | 5. Treasury shares |
|
|
| | |
 | 6. Differences upon asset revaluation |
|
|
| | |
 | 7. Differences upon foreign exchange rate |
|
|
-661,678 | -843,057 | -719,989 |
 | 8. Investment and development funds |
|
|
| | |
 | 9. Financial reserve funds |
|
|
| | |
 | 10. Other funds belonging to owner's equity |
|
|
| | |
 | 11. After tax undistributed profit |
|
|
1,797,016 | 3,280,987 | 4,056,334 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
946,365 | 3,035,265 | 3,280,987 |
 | - Profit after tax undistributed this period |
|
|
850,651 | 245,722 | 775,347 |
 | 12. Investment capital resource for basic construction |
|
|
| | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | |
 | 14. interest of shareholders who not control |
|
|
| 152,186 | 158,665 |
 | II. Funding resources and other funds |
|
|
| | |
 | 1. Funding resources |
|
|
| | |
 | 2. Funding resources that form fixed assets |
|
|
| | |
 | 3. Retrenchment provision fund |
|
|
| | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,614,195 | 10,656,644 | 10,989,248 |
There is no report.
|
|