|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,915,939 | 2,548,317 | 2,453,628 | 1,875,355 | 1,769,766 |
 | I. Cash and cash equivalents |
|
|
284,575 | 456,758 | 358,056 | 344,316 | 379,644 |
 | 1. Cash |
|
|
167,945 | 236,769 | 208,212 | 151,466 | 164,428 |
 | 2. Cash equivalents |
|
|
116,630 | 219,988 | 149,844 | 192,850 | 215,217 |
 | II. Short-term financial investments |
|
|
674,274 | 1,179,774 | 1,252,774 | 687,976 | 965,178 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
674,274 | 1,179,774 | 1,252,774 | 687,976 | 965,178 |
 | III. Short-term receivables |
|
|
939,977 | 894,069 | 816,832 | 816,728 | 400,837 |
 | 1. Short-term receivables of customers |
|
|
30,589 | 31,324 | 12,851 | 13,302 | 7,050 |
 | 2. Prepayments to suppliers |
|
|
25,572 | 20,654 | 20,065 | 18,371 | 19,450 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
555,615 | 508,010 | 430,298 | 436,796 | |
 | 6. Other short-term receivables |
|
|
446,787 | 454,309 | 440,984 | 438,026 | 442,103 |
 | 7. Provision for doubtful short-term receivables |
|
|
-118,586 | -120,227 | -87,366 | -89,767 | -67,766 |
 | IV. Inventories |
|
|
4,098 | 4,191 | 785 | 1,325 | 4,406 |
 | 1. Inventories |
|
|
4,098 | 4,191 | 785 | 1,325 | 4,406 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
13,015 | 13,526 | 25,182 | 25,009 | 19,701 |
 | 1. Short-term prepaid expenses |
|
|
477 | 350 | 3,468 | 380 | 854 |
 | 2. Deductible VAT |
|
|
10,519 | 11,222 | 19,764 | 22,685 | 16,700 |
 | 3. Taxes and the State Receivables |
|
|
2,019 | 1,954 | 1,950 | 1,944 | 2,147 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
21,565,828 | 21,593,585 | 21,618,951 | 21,619,600 | 21,484,602 |
 | I. Long-term receivables |
|
|
1,539,207 | 1,609,152 | 1,646,791 | 1,695,399 | 1,661,878 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
1,194 | 1,194 | 1,194 | 1,194 | |
 | 5. Other long-term receivables |
|
|
1,538,012 | 1,607,958 | 1,645,596 | 1,694,204 | 1,661,878 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
15,695,443 | 15,564,528 | 15,392,173 | 15,284,340 | 15,116,321 |
 | 1. Tangible fixed assets |
|
|
11,532 | 10,735 | 9,931 | 9,348 | 8,781 |
 | - Cost |
|
|
48,342 | 48,256 | 45,045 | 45,045 | 43,198 |
 | - Accumulated depreciation |
|
|
-36,810 | -37,521 | -35,114 | -35,697 | -34,417 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,683,911 | 15,553,792 | 15,382,242 | 15,274,993 | 15,107,539 |
 | - Cost |
|
|
19,160,093 | 19,202,244 | 19,203,991 | 19,249,355 | 19,252,588 |
 | - Accumulated depreciation |
|
|
-3,476,182 | -3,648,451 | -3,821,749 | -3,974,362 | -4,145,048 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
47,061 | 37,436 | 101,777 | 34,941 | 1,815 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
47,061 | 37,436 | 101,777 | 34,941 | 1,815 |
 | IV. Long-term financial investments |
|
|
| | | | 1,194 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 1,194 |
 | V. Total other long-term assets |
|
|
4,284,118 | 4,382,469 | 4,478,211 | 4,604,921 | 4,703,394 |
 | 1. Long-term prepaid expenses |
|
|
3,799,394 | 3,903,766 | 4,010,055 | 4,145,626 | 4,257,539 |
 | 2. Deferred income tax assets |
|
|
247,651 | 250,021 | 247,865 | 247,396 | 242,347 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
237,073 | 228,682 | 220,290 | 211,899 | 203,508 |
 | TOTAL ASSETS |
|
|
23,481,767 | 24,141,901 | 24,072,579 | 23,494,956 | 23,254,368 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
17,625,959 | 18,133,105 | 18,154,627 | 17,323,740 | 16,977,534 |
 | I. Current liabilities |
|
|
1,915,766 | 2,598,650 | 2,789,564 | 2,185,072 | 2,206,052 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
720,585 | 1,316,962 | 1,579,424 | 894,127 | 1,149,196 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
371,336 | 384,542 | 362,477 | 342,730 | 265,437 |
 | 4. Advances from customers |
|
|
1,656 | 1,656 | 257 | 257 | 257 |
 | 5. Taxes and other payables to the State Budget |
|
|
33,377 | 40,786 | 37,041 | 44,214 | 32,352 |
 | 6. Payables to employees |
|
|
28,264 | 26,855 | 25,191 | 28,497 | 25,482 |
 | 7. Short-term accrued expenses |
|
|
99,166 | 114,630 | 78,094 | 85,923 | 123,705 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
704 | 469 | 318 | | 115 |
 | 11. Other short-term payables |
|
|
655,651 | 701,158 | 697,555 | 783,455 | 605,941 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
5,027 | 11,593 | 9,206 | 5,869 | 3,567 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
15,710,193 | 15,534,455 | 15,365,063 | 15,138,668 | 14,771,482 |
 | 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 |
|
|
3,417,997 | 3,393,931 | 3,262,329 | 3,231,685 | 8,612 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
12,141,238 | 11,992,810 | 11,958,265 | 11,765,758 | 14,624,890 |
 | 7. Convertible bonds |
|
|
| | 144,469 | | |
 | 8. Deferred income tax payables |
|
|
150,958 | 147,714 | | 141,225 | 137,980 |
 | 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 |
|
|
5,855,808 | 6,008,796 | 5,917,952 | 6,171,216 | 6,276,834 |
 | I. ShareHolder's equity |
|
|
5,855,808 | 6,008,796 | 5,917,952 | 6,171,216 | 6,276,834 |
 | 1. Owner's investment capital |
|
|
1,928,548 | 1,928,548 | 1,928,548 | 2,121,303 | 2,121,303 |
 | 2. Share capital surplus |
|
|
3,658 | 3,658 | 3,658 | 3,139 | 3,139 |
 | 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 |
|
|
106,028 | 106,028 | 106,028 | 106,028 | 106,028 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,046,649 | 2,186,627 | 2,060,965 | 2,160,774 | 2,214,025 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,891,238 | 1,881,654 | 1,650,228 | 1,650,228 | 2,155,755 |
 | - Profit after tax undistributed this period |
|
|
155,411 | 304,973 | 410,737 | 510,546 | 58,269 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,770,926 | 1,783,936 | 1,818,754 | 1,779,971 | 1,832,339 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,481,767 | 24,141,901 | 24,072,579 | 23,494,956 | 23,254,368 |
There is no report.
|
|