|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,887,905 | 2,214,759 | 2,298,904 | 2,758,389 | 2,252,609 |
 | I. Cash and cash equivalents |
|
|
103,083 | 70,441 | 73,694 | 58,959 | 91,189 |
 | 1. Cash |
|
|
103,083 | 70,441 | 73,694 | 51,459 | 67,189 |
 | 2. Cash equivalents |
|
|
| | | 7,500 | 24,000 |
 | II. Short-term financial investments |
|
|
323,155 | 322,467 | 370,440 | 1,700,136 | 1,952,163 |
 | 1. Trading securities |
|
|
321,543 | 321,043 | 366,543 | 1,466,985 | 417,374 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,388 | -2,576 | -103 | -849 | |
 | 3. Investments holding until maturity |
|
|
4,000 | 4,000 | 4,000 | 234,000 | 1,534,789 |
 | III. Short-term receivables |
|
|
1,424,016 | 1,760,854 | 1,784,385 | 956,742 | 145,280 |
 | 1. Short-term receivables of customers |
|
|
69,776 | 72,262 | 77,033 | 129,034 | 47,135 |
 | 2. Prepayments to suppliers |
|
|
29,693 | 10,219 | 9,666 | 9,456 | 7,870 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,238,907 | 1,377,342 | 1,585,647 | 722,594 | |
 | 6. Other short-term receivables |
|
|
92,417 | 307,008 | 118,016 | 101,634 | 96,251 |
 | 7. Provision for doubtful short-term receivables |
|
|
-6,777 | -5,977 | -5,977 | -5,977 | -5,977 |
 | IV. Inventories |
|
|
30,213 | 52,674 | 62,004 | 32,191 | 51,043 |
 | 1. Inventories |
|
|
30,313 | 52,773 | 62,103 | 32,290 | 51,142 |
 | 2. Provision for decline in value of inventories |
|
|
-99 | -99 | -99 | -99 | -99 |
 | V. Other current assets |
|
|
7,437 | 8,323 | 8,381 | 10,362 | 12,934 |
 | 1. Short-term prepaid expenses |
|
|
4,220 | 5,747 | 6,203 | 4,038 | 7,279 |
 | 2. Deductible VAT |
|
|
2,106 | 2,137 | 1,957 | 2,172 | 1,895 |
 | 3. Taxes and the State Receivables |
|
|
1,111 | 439 | 221 | 4,152 | 3,761 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,787,395 | 6,748,749 | 7,009,075 | 8,474,818 | 8,571,021 |
 | I. Long-term receivables |
|
|
19,350 | 15,350 | 18,350 | 18,350 | 18,350 |
 | 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 |
|
|
19,350 | 15,350 | 18,350 | 18,350 | 18,350 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
607,063 | 601,474 | 585,648 | 569,897 | 554,488 |
 | 1. Tangible fixed assets |
|
|
594,550 | 591,158 | 576,334 | 561,557 | 547,338 |
 | - Cost |
|
|
1,197,503 | 1,208,602 | 1,208,752 | 1,208,928 | 1,209,664 |
 | - Accumulated depreciation |
|
|
-602,952 | -617,444 | -632,418 | -647,371 | -662,326 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
12,513 | 10,316 | 9,314 | 8,340 | 7,151 |
 | - Cost |
|
|
48,705 | 49,482 | 49,954 | 50,453 | 50,753 |
 | - Accumulated depreciation |
|
|
-36,191 | -39,166 | -40,640 | -42,113 | -43,602 |
 | III. Real Estate Investments |
|
|
11,415 | 11,360 | 11,306 | 11,251 | 11,196 |
 | - Cost |
|
|
17,404 | 17,404 | 17,404 | 17,404 | 17,404 |
 | - Accumulated depreciation |
|
|
-5,989 | -6,044 | -6,098 | -6,153 | -6,207 |
 | IV. Long-term assets in progress |
|
|
51,370 | 66,160 | 65,242 | 68,396 | 68,957 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
51,370 | 66,160 | 65,242 | 68,396 | 68,957 |
 | IV. Long-term financial investments |
|
|
5,830,501 | 5,781,156 | 6,058,967 | 7,538,923 | 7,656,558 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
5,481,151 | 5,352,760 | 5,524,817 | 7,100,259 | 7,245,046 |
 | 3. Other investments in equity instruments |
|
|
941,391 | 936,791 | 936,791 | 937,951 | 937,951 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-592,041 | -508,395 | -402,641 | | -531,648 |
 | 5. Investments holding until maturity |
|
|
| | | -499,287 | 5,208 |
 | V. Total other long-term assets |
|
|
267,696 | 273,249 | 269,563 | 268,001 | 261,472 |
 | 1. Long-term prepaid expenses |
|
|
132,883 | 141,328 | 140,084 | 137,015 | 132,835 |
 | 2. Deferred income tax assets |
|
|
86,782 | 86,321 | 86,311 | 86,311 | 86,311 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
48,031 | 45,600 | 43,169 | 44,675 | 42,326 |
 | TOTAL ASSETS |
|
|
8,675,300 | 8,963,508 | 9,307,979 | 11,233,207 | 10,823,631 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,226,323 | 4,425,114 | 4,456,125 | 6,331,640 | 5,831,379 |
 | I. Current liabilities |
|
|
324,285 | 324,950 | 374,650 | 609,405 | 721,024 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
12,260 | 44,460 | 112,470 | 346,432 | 341,715 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,837 | 6,607 | 11,410 | 7,167 | 8,552 |
 | 4. Advances from customers |
|
|
4,157 | 264 | 1,474 | | 52 |
 | 5. Taxes and other payables to the State Budget |
|
|
10,503 | 21,804 | 36,597 | 50,595 | 11,701 |
 | 6. Payables to employees |
|
|
8,633 | 8,713 | 5,149 | 3,023 | 2,453 |
 | 7. Short-term accrued expenses |
|
|
214,384 | 169,610 | 148,673 | 146,262 | 267,286 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9,605 | 7,175 | 8,512 | 80 | 33,876 |
 | 11. Other short-term payables |
|
|
10,483 | 21,893 | 5,939 | 11,421 | 10,963 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
44,426 | 44,426 | 44,426 | 44,426 | 44,426 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,902,038 | 4,100,164 | 4,081,475 | 5,722,235 | 5,110,355 |
 | 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 |
|
|
203,867 | 403,576 | 403,511 | 5,385 | 5,385 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,660,891 | 3,660,008 | 3,641,796 | 5,660,351 | 5,049,929 |
 | 7. Convertible bonds |
|
|
| 36,580 | | | |
 | 8. Deferred income tax payables |
|
|
37,280 | | 36,168 | 56,499 | 55,041 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,448,977 | 4,538,394 | 4,851,854 | 4,901,567 | 4,992,251 |
 | I. ShareHolder's equity |
|
|
4,448,977 | 4,538,394 | 4,851,854 | 4,901,567 | 4,992,251 |
 | 1. Owner's investment capital |
|
|
2,138,358 | 2,138,358 | 2,138,358 | 2,138,358 | 2,138,358 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
32,050 | 32,050 | 32,050 | 32,050 | 32,050 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
64,269 | 64,269 | 64,269 | 64,269 | 64,269 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
636 | 636 | 636 | 636 | 636 |
 | 11. After tax undistributed profit |
|
|
2,004,387 | 2,100,681 | 2,406,834 | 2,455,560 | 2,543,167 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,986,542 | 1,976,285 | 1,982,112 | 2,005,294 | 2,447,749 |
 | - Profit after tax undistributed this period |
|
|
17,845 | 124,395 | 424,722 | 450,266 | 95,418 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
209,278 | 202,402 | 209,709 | 210,695 | 213,773 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,675,300 | 8,963,508 | 9,307,979 | 11,233,207 | 10,823,631 |
There is no report.
|
|