|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,319,203 | 1,670,736 | 1,671,375 | 1,864,835 | 2,346,786 |
 | I. Cash and cash equivalents |
|
|
199,705 | 570,439 | 474,623 | 586,763 | 1,202,210 |
 | 1. Cash |
|
|
71,091 | 404,764 | 340,041 | 446,122 | 983,064 |
 | 2. Cash equivalents |
|
|
128,614 | 165,675 | 134,582 | 140,641 | 219,146 |
 | II. Short-term financial investments |
|
|
6,294 | 6,294 | 8,294 | 14,567 | 22,213 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,294 | 6,294 | 8,294 | 14,567 | 22,213 |
 | III. Short-term receivables |
|
|
975,265 | 924,224 | 996,114 | 1,192,993 | 1,049,112 |
 | 1. Short-term receivables of customers |
|
|
607,506 | 601,931 | 631,220 | 810,594 | 660,250 |
 | 2. Prepayments to suppliers |
|
|
80,556 | 70,881 | 81,315 | 57,750 | 70,795 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
7,000 | 7,000 | 7,000 | 7,000 | |
 | 6. Other short-term receivables |
|
|
293,413 | 257,622 | 289,789 | 330,860 | 331,277 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,211 | -13,211 | -13,211 | -13,211 | -13,211 |
 | IV. Inventories |
|
|
112,101 | 138,614 | 164,909 | 46,153 | 50,755 |
 | 1. Inventories |
|
|
112,101 | 138,614 | 164,909 | 46,153 | 50,755 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
25,838 | 31,166 | 27,435 | 24,359 | 22,496 |
 | 1. Short-term prepaid expenses |
|
|
18,758 | 19,188 | 19,373 | 20,001 | 19,519 |
 | 2. Deductible VAT |
|
|
4,103 | 8,925 | 3,779 | 1,381 | |
 | 3. Taxes and the State Receivables |
|
|
2,977 | 3,053 | 4,284 | 2,977 | 2,977 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
37,941,577 | 38,166,191 | 38,378,517 | 38,888,606 | 38,966,330 |
 | I. Long-term receivables |
|
|
1,053,125 | 1,047,803 | 1,139,288 | 588,063 | 444,399 |
 | 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 |
|
|
1,053,125 | 1,047,803 | 1,139,288 | 588,063 | 444,399 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,705,407 | 27,627,739 | 27,550,224 | 27,486,499 | 27,355,056 |
 | 1. Tangible fixed assets |
|
|
27,688,919 | 27,600,853 | 27,518,080 | 27,435,083 | 27,305,281 |
 | - Cost |
|
|
30,152,033 | 30,168,707 | 30,192,564 | 30,218,879 | 30,205,708 |
 | - Accumulated depreciation |
|
|
-2,463,114 | -2,567,854 | -2,674,484 | -2,783,796 | -2,900,428 |
 | 2. Fixed assets of financial leasing |
|
|
13,547 | 24,092 | 29,804 | 41,652 | 40,155 |
 | - Cost |
|
|
17,715 | 28,798 | 35,451 | 48,541 | 48,541 |
 | - Accumulated depreciation |
|
|
-4,168 | -4,706 | -5,647 | -6,890 | -8,386 |
 | 3. Intangible fixed assets |
|
|
2,941 | 2,794 | 2,340 | 9,764 | 9,620 |
 | - Cost |
|
|
5,169 | 5,169 | 4,793 | 12,362 | 12,362 |
 | - Accumulated depreciation |
|
|
-2,229 | -2,375 | -2,453 | -2,598 | -2,742 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
71,522 | 54,980 | 28,493 | 3,376 | 565 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
71,522 | 54,980 | 28,493 | 3,376 | 565 |
 | IV. Long-term financial investments |
|
|
1,103,723 | 1,212,340 | 1,224,249 | 2,159,355 | 2,327,149 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
959,223 | 1,067,840 | 1,081,749 | 1,216,855 | 1,257,010 |
 | 3. Other investments in equity instruments |
|
|
127,500 | 127,500 | 127,500 | 927,500 | 1,013,258 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
17,000 | 17,000 | 15,000 | 15,000 | 56,880 |
 | V. Total other long-term assets |
|
|
8,007,800 | 8,223,329 | 8,436,262 | 8,651,314 | 8,839,161 |
 | 1. Long-term prepaid expenses |
|
|
7,989,706 | 8,205,068 | 8,417,511 | 8,631,709 | 8,819,512 |
 | 2. Deferred income tax assets |
|
|
7,047 | 7,828 | 8,931 | 10,399 | 11,056 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
11,048 | 10,434 | 9,820 | 9,206 | 8,593 |
 | TOTAL ASSETS |
|
|
39,260,780 | 39,836,927 | 40,049,891 | 40,753,441 | 41,313,116 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
27,989,634 | 28,011,406 | 28,072,552 | 28,575,631 | 28,426,043 |
 | I. Current liabilities |
|
|
3,652,263 | 3,500,752 | 3,559,611 | 3,558,782 | 3,324,537 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,127,947 | 1,047,658 | 1,153,081 | 979,820 | 896,815 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
963,882 | 1,012,855 | 970,062 | 1,036,822 | 976,847 |
 | 4. Advances from customers |
|
|
5,640 | 5,275 | 4,963 | 102,348 | 99,767 |
 | 5. Taxes and other payables to the State Budget |
|
|
27,613 | 45,174 | 57,728 | 109,914 | 51,202 |
 | 6. Payables to employees |
|
|
16,758 | 18,341 | 20,438 | 30,495 | 16,599 |
 | 7. Short-term accrued expenses |
|
|
531,254 | 404,687 | 388,545 | 337,772 | 327,550 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,100 | 1,100 | 1,100 | 1,194 | 1,137 |
 | 11. Other short-term payables |
|
|
971,990 | 959,584 | 957,617 | 954,337 | 948,835 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,079 | 6,079 | 6,079 | 6,079 | 5,786 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
24,337,371 | 24,510,654 | 24,512,941 | 25,016,849 | 25,101,506 |
 | 1. Long-term payables to sellers |
|
|
275,044 | 269,603 | 262,579 | 260,865 | 256,937 |
 | 2. Long-term accrued expenses |
|
|
5,915,227 | 6,145,395 | 6,363,877 | 6,575,225 | 6,790,977 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
341,479 | 305,212 | 275,937 | 543,218 | 610,750 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
17,649,757 | 17,635,420 | 17,454,762 | 17,479,169 | 17,282,236 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
149,469 | 148,703 | 147,921 | 147,149 | 146,282 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
6,396 | 6,321 | 7,865 | 11,224 | 14,323 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,271,146 | 11,825,521 | 11,977,340 | 12,177,810 | 12,887,073 |
 | I. ShareHolder's equity |
|
|
7,098,053 | 7,652,429 | 7,804,247 | 8,004,717 | 12,887,073 |
 | 1. Owner's investment capital |
|
|
4,322,555 | 4,737,555 | 4,974,330 | 4,974,330 | 5,471,663 |
 | 2. Share capital surplus |
|
|
6,080 | 6,080 | 6,080 | 5,364 | 5,188 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | 4,173,093 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
8,822 | 15,562 | 15,562 | 15,562 | 15,562 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,739 | | | | |
 | 11. After tax undistributed profit |
|
|
1,264,982 | 1,378,709 | 1,270,225 | 1,451,521 | 1,626,652 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,116,711 | 1,100,711 | 863,936 | 863,965 | 1,446,744 |
 | - Profit after tax undistributed this period |
|
|
148,272 | 277,998 | 406,289 | 587,555 | 179,908 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,493,874 | 1,514,523 | 1,538,050 | 1,557,941 | 1,594,916 |
 | II. Funding resources and other funds |
|
|
4,173,093 | 4,173,093 | 4,173,093 | 4,173,093 | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
4,173,093 | 4,173,093 | 4,173,093 | 4,173,093 | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
39,260,780 | 39,836,927 | 40,049,891 | 40,753,441 | 41,313,116 |
There is no report.
|
|