|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
11,589,062 | 12,416,616 | 11,715,672 | 13,455,528 | 14,955,051 |
 | I. Cash and cash equivalents |
|
|
391,356 | 706,438 | 427,831 | 858,258 | 963,144 |
 | 1. Cash |
|
|
378,254 | 695,465 | 410,220 | 795,340 | 877,964 |
 | 2. Cash equivalents |
|
|
13,102 | 10,972 | 17,611 | 62,919 | 85,180 |
 | II. Short-term financial investments |
|
|
57,010 | 77,218 | 88,177 | 66,821 | 43,349 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
57,010 | 77,218 | 88,177 | 66,821 | 43,349 |
 | III. Short-term receivables |
|
|
2,400,508 | 2,910,777 | 2,188,355 | 2,186,949 | 2,628,852 |
 | 1. Short-term receivables of customers |
|
|
2,073,480 | 2,424,112 | 1,603,418 | 1,593,044 | 2,126,186 |
 | 2. Prepayments to suppliers |
|
|
236,746 | 412,480 | 509,360 | 519,037 | 432,481 |
 | 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 |
|
|
90,882 | 74,784 | 76,815 | 76,106 | 73,401 |
 | 7. Provision for doubtful short-term receivables |
|
|
-600 | -600 | -1,238 | -1,238 | -3,217 |
 | IV. Inventories |
|
|
8,029,206 | 8,042,318 | 8,203,703 | 9,439,963 | 10,179,336 |
 | 1. Inventories |
|
|
8,199,988 | 8,213,100 | 8,353,506 | 9,589,766 | 10,374,844 |
 | 2. Provision for decline in value of inventories |
|
|
-170,782 | -170,782 | -149,803 | -149,803 | -195,508 |
 | V. Other current assets |
|
|
710,983 | 679,866 | 807,606 | 903,537 | 1,140,369 |
 | 1. Short-term prepaid expenses |
|
|
182,238 | 166,808 | 176,925 | 188,766 | 212,725 |
 | 2. Deductible VAT |
|
|
399,578 | 384,632 | 518,947 | 626,733 | 832,844 |
 | 3. Taxes and the State Receivables |
|
|
129,167 | 128,425 | 111,734 | 88,038 | 94,800 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,959,202 | 6,723,037 | 7,237,371 | 7,602,763 | 8,269,757 |
 | I. Long-term receivables |
|
|
826,455 | 1,443,688 | 1,930,312 | 1,882,392 | 2,102,321 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 1,443,688 | | | |
 | 5. Other long-term receivables |
|
|
826,455 | | 1,930,312 | 1,882,392 | 2,102,321 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,017,739 | 3,891,591 | 4,121,685 | 4,185,099 | 4,201,404 |
 | 1. Tangible fixed assets |
|
|
3,824,627 | 3,700,220 | 3,901,409 | 3,894,049 | 3,913,146 |
 | - Cost |
|
|
14,435,558 | 14,173,570 | 14,509,561 | 14,680,077 | 14,882,495 |
 | - Accumulated depreciation |
|
|
-10,610,931 | -10,473,351 | -10,608,151 | -10,786,028 | -10,960,349 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
193,112 | 191,371 | 220,275 | 291,050 | 288,318 |
 | - Cost |
|
|
306,028 | 306,390 | 338,388 | 411,399 | 411,399 |
 | - Accumulated depreciation |
|
|
-112,917 | -115,020 | -118,113 | -120,349 | -123,081 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
693,047 | 937,734 | 764,738 | 1,081,810 | 1,486,601 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
693,047 | 937,734 | 764,738 | 1,081,810 | 1,486,601 |
 | IV. Long-term financial investments |
|
|
7,000 | 7,400 | 400 | | 10,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | 10,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
7,000 | 7,400 | 400 | | |
 | V. Total other long-term assets |
|
|
414,960 | 442,624 | 420,237 | 453,462 | 469,372 |
 | 1. Long-term prepaid expenses |
|
|
272,573 | 289,989 | 263,183 | 295,554 | 334,046 |
 | 2. Deferred income tax assets |
|
|
142,388 | 152,635 | 157,054 | 157,908 | 135,326 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
17,548,264 | 19,139,653 | 18,953,043 | 21,058,291 | 23,224,808 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,235,085 | 7,884,017 | 7,614,415 | 9,681,983 | 11,745,132 |
 | I. Current liabilities |
|
|
6,218,232 | 7,867,163 | 7,598,266 | 9,665,004 | 11,727,540 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,532,355 | 4,630,411 | 4,403,866 | 6,143,207 | 8,267,544 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,742,505 | 1,970,001 | 2,049,570 | 2,398,918 | 2,498,668 |
 | 4. Advances from customers |
|
|
239,232 | 159,962 | 221,837 | 216,889 | 242,826 |
 | 5. Taxes and other payables to the State Budget |
|
|
130,174 | 73,763 | 123,561 | 234,415 | 105,997 |
 | 6. Payables to employees |
|
|
81,093 | 93,984 | 99,025 | 110,703 | 99,454 |
 | 7. Short-term accrued expenses |
|
|
435,762 | 504,511 | 505,809 | 501,168 | 432,845 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
43,125 | 408,230 | 172,544 | 26,827 | 57,267 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
13,987 | 26,302 | 22,054 | 32,876 | 22,940 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
16,853 | 16,853 | 16,149 | 16,979 | 17,592 |
 | 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 |
|
|
710 | 710 | 710 | 710 | 710 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
16,144 | 16,144 | 15,439 | 16,270 | 16,883 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,313,179 | 11,255,636 | 11,338,628 | 11,376,308 | 11,479,676 |
 | I. ShareHolder's equity |
|
|
11,313,179 | 11,255,636 | 11,338,628 | 11,376,308 | 11,479,676 |
 | 1. Owner's investment capital |
|
|
6,209,823 | 6,209,823 | 6,209,823 | 6,209,823 | 6,209,823 |
 | 2. Share capital surplus |
|
|
157,293 | 157,293 | 157,293 | 157,293 | 157,293 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
32,919 | 47,520 | 42,474 | 52,192 | 36,793 |
 | 11. After tax undistributed profit |
|
|
4,896,984 | 4,824,830 | 4,913,033 | 4,941,047 | 5,059,760 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,523,944 | 4,178,014 | 4,178,014 | 4,878,645 | 4,878,645 |
 | - Profit after tax undistributed this period |
|
|
373,041 | 646,816 | 735,019 | 62,402 | 181,115 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
16,160 | 16,171 | 16,005 | 15,953 | 16,007 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
17,548,264 | 19,139,653 | 18,953,043 | 21,058,291 | 23,224,808 |
There is no report.
|
|