|
|
|
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,670,736 | 1,671,375 | 1,864,835 | 2,346,786 | 1,895,739 |
 | I. Cash and cash equivalents |
|
|
570,439 | 474,623 | 586,763 | 1,202,210 | 493,807 |
 | 1. Cash |
|
|
404,764 | 340,041 | 446,122 | 983,064 | 335,842 |
 | 2. Cash equivalents |
|
|
165,675 | 134,582 | 140,641 | 219,146 | 157,966 |
 | II. Short-term financial investments |
|
|
6,294 | 8,294 | 14,567 | 22,213 | 21,886 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,294 | 8,294 | 14,567 | 22,213 | 21,886 |
 | III. Short-term receivables |
|
|
924,224 | 996,114 | 1,192,993 | 1,049,112 | 1,288,036 |
 | 1. Short-term receivables of customers |
|
|
601,931 | 631,220 | 810,594 | 660,250 | 751,416 |
 | 2. Prepayments to suppliers |
|
|
70,881 | 81,315 | 57,750 | 70,795 | 110,977 |
 | 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 | | |
 | 6. Other short-term receivables |
|
|
257,622 | 289,789 | 330,860 | 331,277 | 440,255 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,211 | -13,211 | -13,211 | -13,211 | -14,613 |
 | IV. Inventories |
|
|
138,614 | 164,909 | 46,153 | 50,755 | 35,996 |
 | 1. Inventories |
|
|
138,614 | 164,909 | 46,153 | 50,755 | 35,996 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
31,166 | 27,435 | 24,359 | 22,496 | 56,014 |
 | 1. Short-term prepaid expenses |
|
|
19,188 | 19,373 | 20,001 | 19,519 | 20,370 |
 | 2. Deductible VAT |
|
|
8,925 | 3,779 | 1,381 | | |
 | 3. Taxes and the State Receivables |
|
|
3,053 | 4,284 | 2,977 | 2,977 | 3,099 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 32,544 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
38,166,191 | 38,378,517 | 38,888,606 | 38,966,330 | 39,220,200 |
 | I. Long-term receivables |
|
|
1,047,803 | 1,139,288 | 588,063 | 444,399 | 508,998 |
 | 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 |
|
|
1,047,803 | 1,139,288 | 588,063 | 444,399 | 508,998 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
27,627,739 | 27,550,224 | 27,486,499 | 27,355,056 | 27,246,531 |
 | 1. Tangible fixed assets |
|
|
27,600,853 | 27,518,080 | 27,435,083 | 27,305,281 | 27,193,113 |
 | - Cost |
|
|
30,168,707 | 30,192,564 | 30,218,879 | 30,205,708 | 30,209,478 |
 | - Accumulated depreciation |
|
|
-2,567,854 | -2,674,484 | -2,783,796 | -2,900,428 | -3,016,364 |
 | 2. Fixed assets of financial leasing |
|
|
24,092 | 29,804 | 41,652 | 40,155 | 43,943 |
 | - Cost |
|
|
28,798 | 35,451 | 48,541 | 48,541 | 53,900 |
 | - Accumulated depreciation |
|
|
-4,706 | -5,647 | -6,890 | -8,386 | -9,958 |
 | 3. Intangible fixed assets |
|
|
2,794 | 2,340 | 9,764 | 9,620 | 9,475 |
 | - Cost |
|
|
5,169 | 4,793 | 12,362 | 12,362 | 12,362 |
 | - Accumulated depreciation |
|
|
-2,375 | -2,453 | -2,598 | -2,742 | -2,887 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
54,980 | 28,493 | 3,376 | 565 | 2,818 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
54,980 | 28,493 | 3,376 | 565 | 2,818 |
 | IV. Long-term financial investments |
|
|
1,212,340 | 1,224,249 | 2,159,355 | 2,327,149 | 2,340,049 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,067,840 | 1,081,749 | 1,216,855 | 1,257,010 | 1,273,225 |
 | 3. Other investments in equity instruments |
|
|
127,500 | 127,500 | 927,500 | 1,013,258 | 1,051,496 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
17,000 | 15,000 | 15,000 | 56,880 | 15,328 |
 | V. Total other long-term assets |
|
|
8,223,329 | 8,436,262 | 8,651,314 | 8,839,161 | 9,121,804 |
 | 1. Long-term prepaid expenses |
|
|
8,205,068 | 8,417,511 | 8,631,709 | 8,819,512 | 9,103,276 |
 | 2. Deferred income tax assets |
|
|
7,828 | 8,931 | 10,399 | 11,056 | 10,549 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
10,434 | 9,820 | 9,206 | 8,593 | 7,979 |
 | TOTAL ASSETS |
|
|
39,836,927 | 40,049,891 | 40,753,441 | 41,313,116 | 41,115,939 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
28,011,406 | 28,072,552 | 28,575,631 | 28,426,043 | 28,077,883 |
 | I. Current liabilities |
|
|
3,500,752 | 3,559,611 | 3,558,782 | 3,324,537 | 2,778,440 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,047,658 | 1,153,081 | 979,820 | 896,815 | 785,795 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,012,855 | 970,062 | 1,036,822 | 976,847 | 1,049,812 |
 | 4. Advances from customers |
|
|
5,275 | 4,963 | 102,348 | 99,767 | 31,908 |
 | 5. Taxes and other payables to the State Budget |
|
|
45,174 | 57,728 | 109,914 | 51,202 | 75,834 |
 | 6. Payables to employees |
|
|
18,341 | 20,438 | 30,495 | 16,599 | 19,427 |
 | 7. Short-term accrued expenses |
|
|
404,687 | 388,545 | 337,772 | 327,550 | 353,022 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,100 | 1,100 | 1,194 | 1,137 | 1,100 |
 | 11. Other short-term payables |
|
|
959,584 | 957,617 | 954,337 | 948,835 | 452,906 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,079 | 6,079 | 6,079 | 5,786 | 8,635 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
24,510,654 | 24,512,941 | 25,016,849 | 25,101,506 | 25,299,443 |
 | 1. Long-term payables to sellers |
|
|
269,603 | 262,579 | 260,865 | 256,937 | 254,172 |
 | 2. Long-term accrued expenses |
|
|
6,145,395 | 6,363,877 | 6,575,225 | 6,790,977 | 7,047,758 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
305,212 | 275,937 | 543,218 | 610,750 | 751,351 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
17,635,420 | 17,454,762 | 17,479,169 | 17,282,236 | 17,089,100 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
148,703 | 147,921 | 147,149 | 146,282 | 145,471 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
6,321 | 7,865 | 11,224 | 14,323 | 11,589 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,825,521 | 11,977,340 | 12,177,810 | 12,887,073 | 13,038,056 |
 | I. ShareHolder's equity |
|
|
7,652,429 | 7,804,247 | 8,004,717 | 12,887,073 | 13,038,056 |
 | 1. Owner's investment capital |
|
|
4,737,555 | 4,974,330 | 4,974,330 | 5,471,663 | 5,471,663 |
 | 2. Share capital surplus |
|
|
6,080 | 6,080 | 5,364 | 5,188 | 5,188 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | 4,173,093 | 4,173,093 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
15,562 | 15,562 | 15,562 | 15,562 | 20,562 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,378,709 | 1,270,225 | 1,451,521 | 1,626,652 | 1,747,191 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,100,711 | 863,936 | 863,965 | 1,446,744 | 1,421,019 |
 | - Profit after tax undistributed this period |
|
|
277,998 | 406,289 | 587,555 | 179,908 | 326,173 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,514,523 | 1,538,050 | 1,557,941 | 1,594,916 | 1,620,359 |
 | II. Funding resources and other funds |
|
|
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 | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
39,836,927 | 40,049,891 | 40,753,441 | 41,313,116 | 41,115,939 |
There is no report.
|
|