|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,061,851 | 15,474,124 | 15,239,621 | 17,764,792 | 14,536,119 |
 | I. Cash and cash equivalents |
|
|
7,346,209 | 5,854,573 | 6,988,930 | 8,275,458 | 4,331,803 |
 | 1. Cash |
|
|
1,191,009 | 110,839 | 86,843 | 83,958 | 127,934 |
 | 2. Cash equivalents |
|
|
6,155,200 | 5,743,735 | 6,902,087 | 8,191,500 | 4,203,869 |
 | II. Short-term financial investments |
|
|
194,374 | 826,543 | 2,916,906 | 3,443,356 | 5,197,897 |
 | 1. Trading securities |
|
|
| | 1,973,963 | 2,400,813 | 2,564,864 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
194,374 | 826,543 | 942,943 | 1,042,543 | 2,633,033 |
 | III. Short-term receivables |
|
|
1,856,689 | 5,410,949 | 2,311,990 | 3,002,833 | 1,841,658 |
 | 1. Short-term receivables of customers |
|
|
1,076,988 | 943,726 | 1,141,299 | 1,064,170 | 1,263,123 |
 | 2. Prepayments to suppliers |
|
|
399,736 | 433,848 | 412,967 | 387,579 | 388,658 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
244,977 | 244,977 | 244,977 | 244,977 | |
 | 6. Other short-term receivables |
|
|
134,988 | 3,788,398 | 512,747 | 1,306,106 | 189,877 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
2,589,831 | 3,155,436 | 2,852,875 | 2,894,568 | 3,050,529 |
 | 1. Inventories |
|
|
2,622,125 | 3,186,064 | 2,885,499 | 2,940,838 | 3,100,754 |
 | 2. Provision for decline in value of inventories |
|
|
-32,294 | -30,628 | -32,624 | -46,270 | -50,225 |
 | V. Other current assets |
|
|
74,747 | 226,622 | 168,919 | 148,577 | 114,231 |
 | 1. Short-term prepaid expenses |
|
|
33,916 | 29,774 | 24,750 | 21,495 | 39,188 |
 | 2. Deductible VAT |
|
|
40,795 | 195,396 | 143,363 | 126,408 | 74,594 |
 | 3. Taxes and the State Receivables |
|
|
36 | 1,452 | 807 | 674 | 449 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
18,288,946 | 16,379,791 | 16,645,383 | 16,201,412 | 18,326,266 |
 | I. Long-term receivables |
|
|
11,153,953 | 7,676,757 | 7,681,180 | 7,075,582 | 7,379 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
4,691,769 | 4,691,769 | 6,661,769 | 7,025,038 | |
 | 5. Other long-term receivables |
|
|
6,462,183 | 2,984,988 | 1,019,411 | 50,544 | 7,379 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,196,001 | 5,092,437 | 5,020,725 | 5,249,276 | 5,445,546 |
 | 1. Tangible fixed assets |
|
|
4,496,495 | 4,406,721 | 4,349,503 | 4,592,423 | 4,776,138 |
 | - Cost |
|
|
9,968,728 | 9,950,753 | 10,006,593 | 10,341,340 | 10,669,802 |
 | - Accumulated depreciation |
|
|
-5,472,233 | -5,544,032 | -5,657,090 | -5,748,917 | -5,893,664 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
699,506 | 685,716 | 671,222 | 656,853 | 669,408 |
 | - Cost |
|
|
2,408,238 | 2,408,879 | 2,408,879 | 2,401,826 | 2,428,430 |
 | - Accumulated depreciation |
|
|
-1,708,732 | -1,723,163 | -1,737,657 | -1,744,972 | -1,759,022 |
 | III. Real Estate Investments |
|
|
3,785 | 3,405 | 3,036 | | |
 | - Cost |
|
|
18,628 | 18,628 | 18,628 | | |
 | - Accumulated depreciation |
|
|
-14,843 | -15,223 | -15,592 | | |
 | IV. Long-term assets in progress |
|
|
392,378 | 658,920 | 967,569 | 915,524 | 745,780 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
392,378 | 658,920 | 967,569 | 915,524 | 745,780 |
 | IV. Long-term financial investments |
|
|
346,526 | 371,538 | 393,863 | 416,187 | 9,605,556 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
346,526 | 371,538 | 393,863 | 416,187 | 428,203 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 9,177,353 |
 | V. Total other long-term assets |
|
|
1,196,303 | 2,576,734 | 2,579,010 | 2,544,843 | 2,522,006 |
 | 1. Long-term prepaid expenses |
|
|
684,264 | 2,104,095 | 2,085,867 | 2,087,538 | 2,035,974 |
 | 2. Deferred income tax assets |
|
|
399,771 | 366,508 | 393,150 | 363,450 | 397,955 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
112,268 | 106,130 | 99,993 | 93,855 | 88,077 |
 | TOTAL ASSETS |
|
|
30,350,797 | 31,853,915 | 31,885,003 | 33,966,204 | 32,862,385 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
14,140,958 | 14,295,201 | 15,206,801 | 15,304,062 | 15,041,544 |
 | I. Current liabilities |
|
|
11,652,888 | 11,812,516 | 12,728,384 | 12,641,720 | 12,433,648 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,848,228 | 6,971,066 | 7,361,098 | 7,169,251 | 6,926,934 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,970,151 | 1,860,094 | 1,847,747 | 2,523,888 | 2,214,042 |
 | 4. Advances from customers |
|
|
65,192 | 86,566 | 123,201 | 136,164 | 175,092 |
 | 5. Taxes and other payables to the State Budget |
|
|
321,120 | 569,744 | 744,029 | 516,054 | 408,389 |
 | 6. Payables to employees |
|
|
94,460 | 93,310 | 94,628 | 375 | 104,636 |
 | 7. Short-term accrued expenses |
|
|
2,261,334 | 2,129,190 | 2,490,712 | 2,207,412 | 2,424,101 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 98 | 139 |
 | 11. Other short-term payables |
|
|
64,550 | 74,692 | 39,117 | 60,625 | 152,462 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
27,853 | 27,853 | 27,853 | 27,853 | 27,853 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,488,070 | 2,482,685 | 2,478,417 | 2,662,342 | 2,607,896 |
 | 1. Long-term payables to sellers |
|
|
17,327 | 14,319 | 14,082 | 10,666 | 11,376 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
32,069 | 31,740 | 30,884 | 29,738 | 29,775 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,273,000 | 2,273,000 | 2,273,000 | 2,455,413 | 2,402,951 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
154,701 | 152,976 | 150,014 | 156,074 | 153,300 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
10,973 | 10,650 | 10,437 | 10,451 | 10,494 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
16,209,838 | 17,558,714 | 16,678,202 | 18,662,141 | 17,820,842 |
 | I. ShareHolder's equity |
|
|
16,209,838 | 17,558,714 | 16,678,202 | 18,662,141 | 17,820,842 |
 | 1. Owner's investment capital |
|
|
10,623,648 | 10,623,648 | 10,676,207 | 10,676,207 | 12,944,935 |
 | 2. Share capital surplus |
|
|
3,648,154 | 3,648,154 | 3,648,154 | 3,648,154 | 387,729 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
-265,776 | -265,776 | -265,776 | -265,776 | -265,776 |
 | 5. Treasury shares |
|
|
-994,666 | -994,666 | -994,666 | -994,666 | -2,969 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
10,886 | 12,380 | 12,959 | 13,344 | 13,744 |
 | 8. Investment and development funds |
|
|
22,732 | 22,732 | 22,732 | 22,732 | 22,732 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,508,949 | 3,834,839 | 2,882,303 | 4,961,669 | 4,097,473 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
923,140 | 923,140 | 353,157 | | 2,319,905 |
 | - Profit after tax undistributed this period |
|
|
1,585,809 | 2,911,699 | 2,529,146 | 4,961,669 | 1,777,567 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
655,911 | 677,403 | 696,289 | 600,476 | 622,973 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
30,350,797 | 31,853,915 | 31,885,003 | 33,966,204 | 32,862,385 |
There is no report.
|
|