|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,900,062 | 2,137,505 | 2,155,575 | 2,202,622 | 2,350,308 |
 | I. Cash and cash equivalents |
|
|
261,784 | 465,480 | 282,034 | 245,088 | 203,415 |
 | 1. Cash |
|
|
48,547 | 173,580 | 52,034 | 68,588 | 49,659 |
 | 2. Cash equivalents |
|
|
213,237 | 291,900 | 230,000 | 176,500 | 153,756 |
 | II. Short-term financial investments |
|
|
| | 72,643 | 72,643 | 129,449 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 72,643 | 72,643 | 129,449 |
 | III. Short-term receivables |
|
|
555,253 | 555,878 | 665,703 | 672,546 | 762,041 |
 | 1. Short-term receivables of customers |
|
|
539,862 | 539,294 | 637,635 | 653,890 | 713,887 |
 | 2. Prepayments to suppliers |
|
|
7,879 | 13,993 | 21,123 | 16,031 | 33,041 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
39,146 | 34,090 | 38,409 | 34,086 | 43,913 |
 | 7. Provision for doubtful short-term receivables |
|
|
-31,634 | -31,500 | -31,464 | -31,460 | -28,800 |
 | IV. Inventories |
|
|
710,183 | 728,205 | 754,978 | 844,491 | 417,381 |
 | 1. Inventories |
|
|
750,239 | 780,503 | 801,438 | 884,679 | 458,743 |
 | 2. Provision for decline in value of inventories |
|
|
-40,056 | -52,298 | -46,460 | -40,188 | -41,363 |
 | V. Other current assets |
|
|
372,842 | 387,943 | 380,217 | 367,854 | 838,022 |
 | 1. Short-term prepaid expenses |
|
|
128,678 | 128,021 | 130,565 | 127,453 | 10,874 |
 | 2. Deductible VAT |
|
|
237,676 | 254,591 | 244,838 | 238,766 | 256,873 |
 | 3. Taxes and the State Receivables |
|
|
6,489 | 5,331 | 4,814 | 1,635 | 3,178 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 567,096 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,318,368 | 9,254,281 | 9,192,211 | 9,165,036 | 9,103,821 |
 | I. Long-term receivables |
|
|
1,894,643 | 1,930,052 | 1,963,481 | 1,997,142 | 27,469 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
1,835,000 | 1,835,000 | 1,835,000 | 1,835,000 | |
 | 5. Other long-term receivables |
|
|
59,643 | 95,052 | 128,481 | 162,142 | 27,469 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,656,724 | 4,565,342 | 4,484,445 | 4,415,142 | 4,318,399 |
 | 1. Tangible fixed assets |
|
|
4,228,080 | 4,149,234 | 4,080,873 | 4,024,091 | 3,939,869 |
 | - Cost |
|
|
5,691,142 | 5,697,184 | 5,713,062 | 5,737,352 | 5,726,131 |
 | - Accumulated depreciation |
|
|
-1,463,062 | -1,547,950 | -1,632,189 | -1,713,262 | -1,786,262 |
 | 2. Fixed assets of financial leasing |
|
|
218,091 | 213,440 | 208,789 | 204,138 | 199,488 |
 | - Cost |
|
|
277,923 | 277,923 | 277,923 | 277,923 | 277,923 |
 | - Accumulated depreciation |
|
|
-59,832 | -64,482 | -69,133 | -73,784 | -78,435 |
 | 3. Intangible fixed assets |
|
|
210,553 | 202,667 | 194,783 | 186,912 | 179,042 |
 | - Cost |
|
|
344,789 | 344,789 | 344,789 | 344,789 | 344,789 |
 | - Accumulated depreciation |
|
|
-134,237 | -142,122 | -150,007 | -157,877 | -165,747 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
22,401 | 19,703 | 16,115 | 23,355 | 19,648 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
22,401 | 19,703 | 16,115 | 23,355 | 19,648 |
 | IV. Long-term financial investments |
|
|
2,114,055 | 2,114,055 | 2,103,965 | 2,103,965 | 4,106,317 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,114,055 | 2,114,055 | 2,103,965 | 2,103,965 | 2,103,965 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | 2,002,352 |
 | V. Total other long-term assets |
|
|
630,546 | 625,130 | 624,204 | 625,433 | 631,988 |
 | 1. Long-term prepaid expenses |
|
|
526,879 | 525,040 | 527,735 | 529,771 | 474,372 |
 | 2. Deferred income tax assets |
|
|
21,595 | 21,639 | 21,639 | 24,452 | 24,452 |
 | 3. Other long-term assets |
|
|
| | | | 65,575 |
 | VI. Goodwills |
|
|
82,072 | 78,451 | 74,830 | 71,209 | 67,589 |
 | TOTAL ASSETS |
|
|
11,218,431 | 11,391,786 | 11,347,786 | 11,367,658 | 11,454,129 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,633,640 | 6,558,342 | 6,300,284 | 6,166,967 | 6,106,318 |
 | I. Current liabilities |
|
|
3,379,847 | 3,463,808 | 5,286,549 | 5,242,484 | 5,270,343 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,857,951 | 1,872,733 | 3,714,765 | 3,541,955 | 3,580,554 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
586,017 | 601,210 | 683,124 | 771,573 | 745,720 |
 | 4. Advances from customers |
|
|
4,627 | 6,333 | 5,355 | 7,810 | 10,206 |
 | 5. Taxes and other payables to the State Budget |
|
|
17,666 | 37,415 | 41,376 | 25,423 | 31,562 |
 | 6. Payables to employees |
|
|
35 | | | | |
 | 7. Short-term accrued expenses |
|
|
666,199 | 783,746 | 789,081 | 841,873 | 823,091 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
246,387 | 161,405 | 51,884 | 52,884 | 78,245 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
966 | 966 | 966 | 966 | 966 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,253,792 | 3,094,534 | 1,013,735 | 924,483 | 835,974 |
 | 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 |
|
|
168,025 | 59,869 | 52,161 | 43,882 | 36,643 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,747,532 | 2,697,799 | 626,134 | 546,342 | 466,473 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
327,292 | 326,030 | 324,768 | 323,534 | 322,359 |
 | 9. Provision for job loss allowance |
|
|
| | | 10,725 | |
 | 10. Provision for long-term payables |
|
|
10,944 | 10,837 | 10,672 | | 10,499 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,584,791 | 4,833,444 | 5,047,502 | 5,200,691 | 5,347,811 |
 | I. ShareHolder's equity |
|
|
4,584,791 | 4,833,444 | 5,047,502 | 5,200,691 | 5,347,811 |
 | 1. Owner's investment capital |
|
|
3,290,526 | 3,290,526 | 3,403,169 | 3,403,169 | 3,403,169 |
 | 2. Share capital surplus |
|
|
2,137,103 | 2,137,103 | 2,137,053 | 2,137,053 | 2,137,053 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-925,366 | -682,145 | -604,048 | -478,783 | -357,669 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,041,805 | -1,041,805 | -1,041,805 | -1,041,805 | -478,783 |
 | - Profit after tax undistributed this period |
|
|
116,440 | 359,660 | 437,757 | 563,022 | 121,114 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
82,528 | 87,960 | 111,328 | 139,253 | 165,259 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
11,218,431 | 11,391,786 | 11,347,786 | 11,367,658 | 11,454,129 |
There is no report.
|
|