|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,711,566 | 17,813,341 | 19,056,151 | 20,295,568 | 20,871,463 |
 | I. Cash and cash equivalents |
|
|
323,609 | 951,810 | 621,287 | 791,036 | 338,237 |
 | 1. Cash |
|
|
66,378 | 345,224 | 264,907 | 255,576 | 179,064 |
 | 2. Cash equivalents |
|
|
257,232 | 606,586 | 356,380 | 535,460 | 159,174 |
 | II. Short-term financial investments |
|
|
852,151 | 613,210 | 1,867,788 | 2,366,216 | 2,188,939 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
852,151 | 613,210 | 1,867,788 | 2,366,216 | 2,188,939 |
 | III. Short-term receivables |
|
|
61,298 | 710,656 | 762,979 | 780,165 | 735,282 |
 | 1. Short-term receivables of customers |
|
|
49,379 | 410,791 | 337,600 | 310,976 | 219,541 |
 | 2. Prepayments to suppliers |
|
|
508 | 278,811 | 400,034 | 412,559 | 218,733 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
13,858 | 24,549 | 28,840 | 60,125 | 300,503 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,446 | -3,495 | -3,495 | -3,495 | -3,495 |
 | IV. Inventories |
|
|
388,236 | 15,348,469 | 15,569,190 | 16,123,612 | 17,210,032 |
 | 1. Inventories |
|
|
389,632 | 15,349,986 | 15,570,708 | 16,125,034 | 17,211,454 |
 | 2. Provision for decline in value of inventories |
|
|
-1,396 | -1,517 | -1,517 | -1,422 | -1,422 |
 | V. Other current assets |
|
|
86,271 | 189,196 | 234,907 | 234,539 | 398,972 |
 | 1. Short-term prepaid expenses |
|
|
1,213 | 40,806 | 122,958 | 140,562 | 240,731 |
 | 2. Deductible VAT |
|
|
84,824 | 116,878 | 77,584 | 76,598 | 126,870 |
 | 3. Taxes and the State Receivables |
|
|
234 | 31,512 | 34,365 | 17,379 | 31,371 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,776,335 | 3,041,581 | 3,265,833 | 3,164,582 | 2,931,376 |
 | I. Long-term receivables |
|
|
3,889 | 120 | | | |
 | 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 |
|
|
3,889 | 120 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,953 | 298,628 | 299,856 | 292,275 | 304,110 |
 | 1. Tangible fixed assets |
|
|
24,433 | 295,108 | 295,091 | 285,890 | 297,865 |
 | - Cost |
|
|
32,437 | 318,047 | 319,445 | 312,875 | 328,564 |
 | - Accumulated depreciation |
|
|
-8,003 | -22,939 | -24,354 | -26,985 | -30,699 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,520 | 3,520 | 4,765 | 6,385 | 6,245 |
 | - Cost |
|
|
3,520 | 3,520 | 4,808 | 6,568 | 6,568 |
 | - Accumulated depreciation |
|
|
| | -43 | -183 | -323 |
 | III. Real Estate Investments |
|
|
449,529 | 2,719,005 | 2,704,824 | 2,571,573 | 2,551,916 |
 | - Cost |
|
|
517,948 | 2,870,437 | 2,874,745 | 2,736,088 | 2,722,372 |
 | - Accumulated depreciation |
|
|
-68,419 | -151,432 | -169,921 | -164,514 | -170,456 |
 | IV. Long-term assets in progress |
|
|
13,053 | 14,431 | 7,469 | 5,928 | 5,928 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
13,053 | 14,431 | 7,469 | 5,928 | 5,928 |
 | IV. Long-term financial investments |
|
|
3,275,630 | | 244,343 | 248,251 | 22,966 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,275,630 | | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | 244,343 | 248,251 | 22,966 |
 | V. Total other long-term assets |
|
|
6,280 | 9,397 | 9,341 | 46,555 | 46,457 |
 | 1. Long-term prepaid expenses |
|
|
6,280 | 6,952 | 7,107 | 7,040 | 6,817 |
 | 2. Deferred income tax assets |
|
|
| 2,445 | 2,234 | 39,515 | 39,639 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,487,901 | 20,854,922 | 22,321,985 | 23,460,150 | 23,802,839 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
574,006 | 4,162,988 | 5,817,064 | 6,949,599 | 7,133,938 |
 | I. Current liabilities |
|
|
572,498 | 1,383,308 | 3,038,132 | 4,366,122 | 4,939,989 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| 266,500 | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
451,681 | 493,060 | 575,371 | 518,674 | 664,405 |
 | 4. Advances from customers |
|
|
5,593 | 144,003 | 1,971,579 | 3,529,998 | 3,966,407 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,176 | 22,531 | 45,977 | 9,573 | 5,173 |
 | 6. Payables to employees |
|
|
| | | 792 | 16 |
 | 7. Short-term accrued expenses |
|
|
2,790 | 182,057 | | 30,950 | 32,123 |
 | 8. Short-term intercompany payables |
|
|
| | 169,894 | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,626 | 18,973 | 11,760 | 7,634 | 9,132 |
 | 11. Other short-term payables |
|
|
100,025 | 249,628 | 257,047 | 261,724 | 256,076 |
 | 12. Provision for short term payables |
|
|
149 | 98 | 44 | 319 | 199 |
 | 13. Bonus and welfare fund |
|
|
6,458 | 6,458 | 6,458 | 6,458 | 6,458 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,508 | 2,779,680 | 2,778,932 | 2,583,476 | 2,193,949 |
 | 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 |
|
|
1,470 | 15,791 | 16,795 | 11,988 | 12,515 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 582,823 | 590,823 | 390,000 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 2,181,066 | 2,171,314 | 2,169,363 | 2,161,987 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
37 | | | 37 | |
 | 11. Long-term unrealized revenue |
|
|
| | | 12,088 | 19,447 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,913,895 | 16,691,934 | 16,504,921 | 16,510,552 | 16,668,902 |
 | I. ShareHolder's equity |
|
|
4,913,895 | 16,691,934 | 16,504,921 | 16,510,552 | 16,668,902 |
 | 1. Owner's investment capital |
|
|
3,679,860 | 4,319,860 | 4,319,860 | 4,319,860 | 4,319,860 |
 | 2. Share capital surplus |
|
|
1,976 | 161,922 | 161,922 | 161,922 | 161,922 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
19,573 | 19,573 | 19,573 | 19,573 | 19,573 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,153,038 | 4,516,608 | 4,533,855 | 4,538,364 | 4,535,515 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,085,633 | 942,134 | 942,134 | 942,134 | 4,495,350 |
 | - Profit after tax undistributed this period |
|
|
67,405 | 3,574,473 | 3,591,721 | 3,596,229 | 40,165 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
59,448 | 7,673,972 | 7,469,711 | 7,470,833 | 7,632,032 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,487,901 | 20,854,922 | 22,321,985 | 23,460,150 | 23,802,839 |
There is no report.
|
|