|
|
|
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,218,303 | 19,257,807 | 29,010,675 | 28,247,755 | 29,725,815 |
 | I. Cash and cash equivalents |
|
|
2,571,370 | 3,063,818 | 4,791,936 | 4,121,940 | 5,059,329 |
 | 1. Cash |
|
|
2,172,321 | 2,299,659 | 2,845,733 | 2,470,482 | 3,200,247 |
 | 2. Cash equivalents |
|
|
399,049 | 764,160 | 1,946,203 | 1,651,458 | 1,859,082 |
 | II. Short-term financial investments |
|
|
934,444 | 1,032,694 | 2,809,842 | 3,263,376 | 3,260,713 |
 | 1. Trading securities |
|
|
28,275 | 28,275 | 65,775 | 51,002 | 111,867 |
 | 2. Provision for diminution in value of trading securities |
|
|
-17,452 | -17,452 | -18,184 | -8,910 | -8,910 |
 | 3. Investments holding until maturity |
|
|
923,622 | 1,021,871 | 2,762,251 | 3,221,284 | 3,157,756 |
 | III. Short-term receivables |
|
|
7,433,516 | 10,219,032 | 14,651,262 | 14,174,253 | 14,195,764 |
 | 1. Short-term receivables of customers |
|
|
1,740,880 | 2,007,383 | 4,196,508 | 3,874,685 | 3,940,853 |
 | 2. Prepayments to suppliers |
|
|
1,182,269 | 1,632,430 | 3,025,298 | 1,927,076 | 2,004,591 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
37,990 | 45,840 | 1,812,351 | | |
 | 6. Other short-term receivables |
|
|
4,624,409 | 6,685,411 | 6,021,781 | 8,758,652 | 8,646,596 |
 | 7. Provision for doubtful short-term receivables |
|
|
-152,032 | -152,032 | -404,677 | -386,161 | -396,276 |
 | IV. Inventories |
|
|
4,025,104 | 4,357,680 | 5,997,606 | 5,878,483 | 6,332,818 |
 | 1. Inventories |
|
|
4,026,128 | 4,360,215 | 6,028,458 | 5,912,262 | 6,366,732 |
 | 2. Provision for decline in value of inventories |
|
|
-1,025 | -2,535 | -30,852 | -33,778 | -33,914 |
 | V. Other current assets |
|
|
253,869 | 584,583 | 760,029 | 809,702 | 877,191 |
 | 1. Short-term prepaid expenses |
|
|
66,563 | 97,906 | 153,726 | 303,419 | 345,044 |
 | 2. Deductible VAT |
|
|
174,364 | 407,995 | 576,470 | 481,321 | 505,946 |
 | 3. Taxes and the State Receivables |
|
|
12,942 | 78,682 | 29,787 | 24,890 | 26,136 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | 46 | | |
 | 5. Other current assets |
|
|
| | | 72 | 65 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,237,765 | 15,952,449 | 26,282,566 | 25,007,687 | 25,333,327 |
 | I. Long-term receivables |
|
|
1,173,411 | 1,423,240 | 1,424,446 | 1,410,616 | 1,126,853 |
 | 1. Long-term customer's receivables |
|
|
6,250 | 6,250 | 12,406 | 7,628 | 6,250 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
180 | 168 | 138 | | |
 | 5. Other long-term receivables |
|
|
1,171,966 | 1,421,807 | 1,416,887 | 1,407,973 | 1,125,588 |
 | 6. Provision for doubtful long-term receivables |
|
|
-4,985 | -4,985 | -4,985 | -4,985 | -4,985 |
 | II. Fixed assets |
|
|
7,075,666 | 7,113,922 | 13,141,106 | 12,863,398 | 12,842,788 |
 | 1. Tangible fixed assets |
|
|
6,223,083 | 6,265,393 | 11,911,386 | 11,626,750 | 11,515,746 |
 | - Cost |
|
|
9,846,535 | 10,002,180 | 20,154,315 | 20,744,628 | 20,915,025 |
 | - Accumulated depreciation |
|
|
-3,623,452 | -3,736,787 | -8,242,929 | -9,117,879 | -9,399,279 |
 | 2. Fixed assets of financial leasing |
|
|
22,823 | 20,447 | 333,746 | 343,877 | 422,961 |
 | - Cost |
|
|
28,684 | 25,258 | 396,322 | 420,248 | 502,016 |
 | - Accumulated depreciation |
|
|
-5,860 | -4,811 | -62,576 | -76,371 | -79,055 |
 | 3. Intangible fixed assets |
|
|
829,760 | 828,082 | 895,974 | 892,772 | 904,081 |
 | - Cost |
|
|
985,206 | 985,105 | 1,095,468 | 1,115,515 | 1,135,863 |
 | - Accumulated depreciation |
|
|
-155,446 | -157,023 | -199,494 | -222,743 | -231,782 |
 | III. Real Estate Investments |
|
|
1,363,970 | 1,346,382 | 1,342,734 | 1,329,814 | 1,313,357 |
 | - Cost |
|
|
1,823,379 | 1,826,613 | 1,842,444 | 1,844,484 | 1,844,820 |
 | - Accumulated depreciation |
|
|
-459,409 | -480,230 | -499,709 | -514,670 | -531,463 |
 | IV. Long-term assets in progress |
|
|
2,254,009 | 1,778,805 | 2,578,279 | 3,718,559 | 3,871,757 |
 | 1. Costs of long-term production, business in progress |
|
|
363,062 | 447,259 | 436,715 | 427,257 | 421,382 |
 | 2. Costs of construction in progress |
|
|
1,890,948 | 1,331,545 | 2,141,564 | 3,291,302 | 3,450,375 |
 | IV. Long-term financial investments |
|
|
888,011 | 888,812 | 1,343,898 | 1,233,133 | 1,654,855 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
742,070 | 742,871 | 578,323 | 547,653 | 596,951 |
 | 3. Other investments in equity instruments |
|
|
145,318 | 145,318 | 750,691 | 681,050 | 869,373 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-376 | -376 | -3,147 | -11,671 | -11,671 |
 | 5. Investments holding until maturity |
|
|
1,000 | 1,000 | 18,030 | 16,100 | 200,202 |
 | V. Total other long-term assets |
|
|
3,482,698 | 3,401,288 | 6,452,102 | 4,452,167 | 4,523,717 |
 | 1. Long-term prepaid expenses |
|
|
1,422,219 | 1,423,912 | 4,413,448 | 2,041,740 | 2,105,787 |
 | 2. Deferred income tax assets |
|
|
45,049 | 38,107 | 92,717 | 92,807 | 65,036 |
 | 3. Other long-term assets |
|
|
| | 4,404 | 6,037 | 6,000 |
 | VI. Goodwills |
|
|
2,015,430 | 1,939,268 | 1,941,533 | 2,311,582 | 2,346,895 |
 | TOTAL ASSETS |
|
|
31,456,068 | 35,210,255 | 55,293,240 | 53,255,441 | 55,059,143 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
19,938,357 | 21,489,414 | 35,580,542 | 35,074,069 | 36,976,980 |
 | I. Current liabilities |
|
|
9,884,280 | 11,112,598 | 18,628,676 | 17,452,098 | 19,697,701 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,106,470 | 5,399,900 | 9,400,696 | 9,674,144 | 10,952,712 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,118,284 | 1,228,673 | 2,828,579 | 1,783,210 | 2,349,938 |
 | 4. Advances from customers |
|
|
329,266 | 458,205 | 615,131 | 833,005 | 611,376 |
 | 5. Taxes and other payables to the State Budget |
|
|
306,684 | 616,524 | 932,384 | 444,196 | 453,406 |
 | 6. Payables to employees |
|
|
142,986 | 173,246 | 428,733 | 260,328 | 322,541 |
 | 7. Short-term accrued expenses |
|
|
240,056 | 301,443 | 545,327 | 459,871 | 491,616 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
468,221 | 711,890 | 854,611 | 1,097,240 | 1,235,702 |
 | 11. Other short-term payables |
|
|
1,978,018 | 1,980,427 | 2,746,314 | 2,600,453 | 2,960,686 |
 | 12. Provision for short term payables |
|
|
161,203 | 209,376 | 231,549 | 257,256 | 271,258 |
 | 13. Bonus and welfare fund |
|
|
33,092 | 32,915 | 45,351 | 42,395 | 48,465 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
10,054,076 | 10,376,816 | 16,951,866 | 17,621,970 | 17,279,279 |
 | 1. Long-term payables to sellers |
|
|
108 | 266 | 1,194 | 1,200 | |
 | 2. Long-term accrued expenses |
|
|
27,455 | 47,226 | 107,715 | 141,048 | 154,530 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
2,060,730 | 1,607,285 | 3,988,409 | 4,160,832 | 3,754,449 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,285,601 | 8,202,116 | 11,825,863 | 12,658,128 | 12,670,991 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
572,222 | 426,678 | 967,257 | 586,088 | 643,275 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
57,063 | 50,024 | 12,026 | 34,937 | 24,164 |
 | 11. Long-term unrealized revenue |
|
|
50,897 | 43,220 | 49,402 | 39,738 | 31,870 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,517,711 | 13,720,842 | 19,712,698 | 18,181,373 | 18,082,162 |
 | I. ShareHolder's equity |
|
|
11,517,711 | 13,720,842 | 19,712,698 | 18,181,373 | 18,082,162 |
 | 1. Owner's investment capital |
|
|
8,925,120 | 10,682,856 | 10,682,856 | 10,682,856 | 10,682,856 |
 | 2. Share capital surplus |
|
|
-790,550 | -790,645 | -790,749 | -790,749 | -790,905 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
22,661 | 25,115 | 163,685 | 167,255 | 167,419 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
125,327 | 124,557 | 123,752 | 125,327 | 128,244 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
276 | 270 | 297 | 395 | 264 |
 | 11. After tax undistributed profit |
|
|
292,224 | 587,267 | 533,317 | 670,848 | 647,462 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
276,320 | 249,830 | 117,515 | 643,692 | 607,699 |
 | - Profit after tax undistributed this period |
|
|
15,904 | 337,437 | 415,803 | 27,156 | 39,763 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,942,653 | 3,091,423 | 8,999,540 | 7,325,440 | 7,246,823 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
31,456,068 | 35,210,255 | 55,293,240 | 53,255,441 | 55,059,143 |
There is no report.
|
|