|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,188,203 | 6,359,055 | 5,852,139 | 5,327,055 | 5,666,954 |
 | I. Cash and cash equivalents |
|
|
607,089 | 1,741,698 | 829,695 | 450,591 | 881,649 |
 | 1. Cash |
|
|
357,089 | 403,120 | 807,299 | 440,273 | 753,149 |
 | 2. Cash equivalents |
|
|
250,000 | 1,338,577 | 22,396 | 10,318 | 128,500 |
 | II. Short-term financial investments |
|
|
400 | 400 | 2,957,978 | 2,717,080 | 2,659,352 |
 | 1. Trading securities |
|
|
401 | 401 | 401 | 401 | 401 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 3. Investments holding until maturity |
|
|
| | 2,957,577 | 2,716,680 | 2,658,952 |
 | III. Short-term receivables |
|
|
3,059,550 | 2,940,422 | 628,853 | 525,392 | 691,194 |
 | 1. Short-term receivables of customers |
|
|
366,451 | 389,419 | 390,429 | 361,538 | 498,173 |
 | 2. Prepayments to suppliers |
|
|
296,190 | 45,107 | 50,233 | 79,498 | 99,158 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,197,800 | 2,332,800 | | | |
 | 6. Other short-term receivables |
|
|
209,008 | 182,993 | 200,002 | 96,212 | 106,445 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,898 | -9,898 | -11,812 | -11,856 | -12,583 |
 | IV. Inventories |
|
|
1,378,396 | 1,499,470 | 1,272,555 | 1,457,289 | 1,281,765 |
 | 1. Inventories |
|
|
1,378,708 | 1,499,470 | 1,272,555 | 1,457,289 | 1,281,765 |
 | 2. Provision for decline in value of inventories |
|
|
-312 | | | | |
 | V. Other current assets |
|
|
142,768 | 177,066 | 163,060 | 176,703 | 152,994 |
 | 1. Short-term prepaid expenses |
|
|
20,373 | 24,489 | 31,574 | 30,334 | 29,929 |
 | 2. Deductible VAT |
|
|
113,274 | 145,376 | 116,523 | 134,640 | 116,305 |
 | 3. Taxes and the State Receivables |
|
|
9,121 | 7,200 | 14,964 | 11,728 | 6,761 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,886,692 | 7,621,766 | 7,469,247 | 7,500,961 | 7,031,740 |
 | I. Long-term receivables |
|
|
24,277 | 26,201 | 8,917 | 8,346 | 8,213 |
 | 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 |
|
|
24,277 | 26,201 | 8,917 | 8,346 | 8,213 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,536,195 | 2,522,099 | 2,482,248 | 2,449,847 | 2,405,445 |
 | 1. Tangible fixed assets |
|
|
954,450 | 967,796 | 955,456 | 950,570 | 933,681 |
 | - Cost |
|
|
2,304,335 | 2,339,421 | 2,350,405 | 2,369,330 | 2,377,903 |
 | - Accumulated depreciation |
|
|
-1,349,885 | -1,371,624 | -1,394,949 | -1,418,760 | -1,444,221 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,581,745 | 1,554,303 | 1,526,792 | 1,499,277 | 1,471,764 |
 | - Cost |
|
|
2,477,709 | 2,477,784 | 2,477,784 | 2,477,784 | 2,477,784 |
 | - Accumulated depreciation |
|
|
-895,963 | -923,481 | -950,992 | -978,507 | -1,006,020 |
 | III. Real Estate Investments |
|
|
1,005,816 | 993,291 | 980,767 | 968,243 | 963,550 |
 | - Cost |
|
|
1,324,214 | 1,324,214 | 1,324,214 | 1,324,214 | 1,332,113 |
 | - Accumulated depreciation |
|
|
-318,398 | -330,922 | -343,447 | -355,971 | -368,563 |
 | IV. Long-term assets in progress |
|
|
29,545 | 8,516 | 9,869 | 17,671 | 14,543 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
29,545 | 8,516 | 9,869 | 17,671 | 14,543 |
 | IV. Long-term financial investments |
|
|
3,221,146 | 2,756,835 | 2,695,864 | 2,760,802 | 2,358,343 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,880,029 | 3,415,718 | 3,449,525 | 3,514,462 | 2,711,711 |
 | 3. Other investments in equity instruments |
|
|
| | | | 400,292 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-753,660 | -753,660 | -753,660 | -753,660 | -753,660 |
 | 5. Investments holding until maturity |
|
|
94,777 | 94,777 | | | |
 | V. Total other long-term assets |
|
|
1,069,713 | 1,314,825 | 1,291,582 | 1,296,052 | 1,281,645 |
 | 1. Long-term prepaid expenses |
|
|
235,077 | 512,219 | 515,341 | 551,544 | 540,851 |
 | 2. Deferred income tax assets |
|
|
82,050 | 78,366 | 80,348 | 76,960 | 101,593 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
752,586 | 724,240 | 695,893 | 667,547 | 639,201 |
 | TOTAL ASSETS |
|
|
13,074,895 | 13,980,822 | 13,321,386 | 12,828,015 | 12,698,695 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,797,728 | 6,243,051 | 5,937,460 | 6,576,020 | 6,888,378 |
 | I. Current liabilities |
|
|
4,663,013 | 5,141,631 | 4,885,445 | 5,541,666 | 5,401,054 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,448,048 | 3,267,881 | 2,945,440 | 3,515,929 | 3,217,421 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
378,114 | 516,160 | 613,854 | 340,984 | 497,415 |
 | 4. Advances from customers |
|
|
40,753 | 41,164 | 43,259 | 25,046 | 26,603 |
 | 5. Taxes and other payables to the State Budget |
|
|
74,993 | 137,683 | 37,099 | 48,119 | 154,129 |
 | 6. Payables to employees |
|
|
13,932 | 24,377 | 4,736 | 7,889 | 13,414 |
 | 7. Short-term accrued expenses |
|
|
435,405 | 372,755 | 375,927 | 345,947 | 583,151 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,030 | 10,747 | 7,143 | 5,188 | 6,890 |
 | 11. Other short-term payables |
|
|
119,134 | 623,440 | 710,648 | 1,089,544 | 739,118 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
147,603 | 147,425 | 147,339 | 163,019 | 162,913 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,134,715 | 1,101,421 | 1,052,015 | 1,034,354 | 1,487,324 |
 | 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 |
|
|
51,268 | 56,117 | 57,849 | 58,847 | 59,521 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
404,527 | 376,017 | 346,265 | 317,123 | 776,574 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
647,807 | 640,982 | 619,857 | 629,931 | 623,106 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
24,752 | 25,148 | 24,888 | 25,296 | 24,967 |
 | 11. Long-term unrealized revenue |
|
|
6,361 | 3,156 | 3,156 | 3,156 | 3,156 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,277,167 | 7,737,771 | 7,383,926 | 6,251,996 | 5,810,316 |
 | I. ShareHolder's equity |
|
|
7,277,167 | 7,737,771 | 7,383,926 | 6,251,996 | 5,810,316 |
 | 1. Owner's investment capital |
|
|
2,898,063 | 2,898,063 | 2,898,063 | 2,898,063 | 2,898,063 |
 | 2. Share capital surplus |
|
|
2,292,254 | 2,292,254 | 2,292,254 | 2,292,254 | 2,292,254 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | -675,909 | -676,924 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
69,859 | 69,859 | 69,859 | 69,859 | 69,859 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
16,136 | 16,136 | 16,136 | 16,136 | 16,136 |
 | 11. After tax undistributed profit |
|
|
1,394,189 | 1,835,733 | 1,499,812 | 1,181,695 | 974,679 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,312,017 | 1,312,017 | 1,486,693 | 1,115,195 | 690,424 |
 | - Profit after tax undistributed this period |
|
|
82,172 | 523,716 | 13,119 | 66,500 | 284,255 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
606,666 | 625,726 | 607,803 | 469,898 | 236,249 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,074,895 | 13,980,822 | 13,321,386 | 12,828,015 | 12,698,695 |
There is no report.
|
|