|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,185,706 | 5,968,719 | 6,885,670 | 7,385,032 | 7,648,839 |
 | I. Cash and cash equivalents |
|
|
263,490 | 239,600 | 267,622 | 422,026 | 272,095 |
 | 1. Cash |
|
|
180,490 | 234,100 | 267,622 | 304,526 | 253,095 |
 | 2. Cash equivalents |
|
|
83,000 | 5,500 | | 117,500 | 19,000 |
 | II. Short-term financial investments |
|
|
12,515 | 6,272 | 10,378 | 6,376 | 11,402 |
 | 1. Trading securities |
|
|
5,536 | 5,536 | 5,536 | 5,536 | 5,536 |
 | 2. Provision for diminution in value of trading securities |
|
|
-4,143 | -5,536 | -5,536 | -5,536 | -5,536 |
 | 3. Investments holding until maturity |
|
|
11,122 | 6,272 | 10,378 | 6,376 | 11,402 |
 | III. Short-term receivables |
|
|
1,256,407 | 1,303,723 | 1,641,285 | 1,570,000 | 1,705,627 |
 | 1. Short-term receivables of customers |
|
|
1,117,949 | 1,167,935 | 1,456,792 | 1,476,091 | 1,403,573 |
 | 2. Prepayments to suppliers |
|
|
159,856 | 182,407 | 232,316 | 137,167 | 314,965 |
 | 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 |
|
|
95,489 | 71,983 | 70,779 | 76,662 | 107,008 |
 | 7. Provision for doubtful short-term receivables |
|
|
-116,887 | -118,603 | -118,603 | -119,920 | -119,920 |
 | IV. Inventories |
|
|
3,452,627 | 4,214,637 | 4,580,736 | 4,779,628 | 4,963,099 |
 | 1. Inventories |
|
|
3,493,713 | 4,273,583 | 4,629,975 | 4,863,478 | 5,043,292 |
 | 2. Provision for decline in value of inventories |
|
|
-41,085 | -58,945 | -49,239 | -83,850 | -80,192 |
 | V. Other current assets |
|
|
200,666 | 204,487 | 385,650 | 607,002 | 696,616 |
 | 1. Short-term prepaid expenses |
|
|
16,839 | 15,760 | 22,367 | 11,383 | 18,698 |
 | 2. Deductible VAT |
|
|
159,559 | 165,267 | 303,168 | 377,067 | 356,062 |
 | 3. Taxes and the State Receivables |
|
|
24,268 | 23,459 | 60,115 | 218,552 | 321,856 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,395,178 | 3,412,456 | 3,464,733 | 3,629,788 | 3,879,760 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,971,440 | 1,917,790 | 1,874,486 | 1,915,471 | 1,976,245 |
 | 1. Tangible fixed assets |
|
|
1,832,891 | 1,780,386 | 1,738,331 | 1,778,624 | 1,839,853 |
 | - Cost |
|
|
4,235,648 | 4,244,236 | 4,251,194 | 4,349,639 | 4,466,982 |
 | - Accumulated depreciation |
|
|
-2,402,757 | -2,463,850 | -2,512,863 | -2,571,015 | -2,627,130 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
138,548 | 137,404 | 136,155 | 136,847 | 136,393 |
 | - Cost |
|
|
188,873 | 189,211 | 189,444 | 191,622 | 192,625 |
 | - Accumulated depreciation |
|
|
-50,325 | -51,807 | -53,289 | -54,775 | -56,233 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,095,849 | 1,147,507 | 1,266,906 | 1,395,240 | 1,579,375 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,095,849 | 1,147,507 | 1,266,906 | 1,395,240 | 1,579,375 |
 | IV. Long-term financial investments |
|
|
186,839 | 205,547 | 200,547 | 202,741 | 194,977 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
173,839 | 192,547 | 192,547 | 194,741 | 186,977 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
13,000 | 13,000 | 8,000 | 8,000 | 8,000 |
 | V. Total other long-term assets |
|
|
141,051 | 141,611 | 122,794 | 116,336 | 129,162 |
 | 1. Long-term prepaid expenses |
|
|
139,356 | 135,128 | 116,349 | 111,648 | 117,960 |
 | 2. Deferred income tax assets |
|
|
1,695 | 6,483 | 6,444 | 4,688 | 11,202 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
8,580,885 | 9,381,175 | 10,350,403 | 11,014,820 | 11,528,599 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,655,977 | 4,238,601 | 5,003,401 | 5,641,188 | 5,975,856 |
 | I. Current liabilities |
|
|
3,333,632 | 3,910,877 | 4,596,000 | 5,165,827 | 5,282,481 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,791,276 | 3,236,539 | 3,755,868 | 4,389,205 | 4,497,266 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
277,325 | 409,478 | 501,459 | 454,855 | 565,325 |
 | 4. Advances from customers |
|
|
16,923 | 96,372 | 126,337 | 28,466 | 135,593 |
 | 5. Taxes and other payables to the State Budget |
|
|
31,305 | 11,259 | 22,395 | 60,938 | 16,595 |
 | 6. Payables to employees |
|
|
35,260 | 68,454 | 101,443 | 141,041 | 40,333 |
 | 7. Short-term accrued expenses |
|
|
41,992 | 43,515 | 44,284 | 66,440 | 12,018 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
67,762 | 31,010 | 33,095 | 20,230 | 65,909 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
71,789 | 14,250 | 11,118 | 4,652 | -50,559 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
322,345 | 327,724 | 407,401 | 475,361 | 693,375 |
 | 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 |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
126,689 | 109,148 | 182,162 | 239,784 | 451,710 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
163,198 | 185,695 | 193,860 | 203,087 | 211,250 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
31,457 | 31,881 | 30,380 | 31,491 | 29,415 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,924,908 | 5,142,575 | 5,347,002 | 5,373,632 | 5,552,743 |
 | I. ShareHolder's equity |
|
|
4,924,908 | 5,142,575 | 5,347,002 | 5,373,632 | 5,552,743 |
 | 1. Owner's investment capital |
|
|
4,009,383 | 4,009,383 | 4,010,930 | 4,010,930 | 4,010,930 |
 | 2. Share capital surplus |
|
|
292,270 | 292,270 | 292,143 | 292,143 | 292,143 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
175,391 | 187,655 | 194,630 | 191,637 | 169,289 |
 | 8. Investment and development funds |
|
|
113,827 | 22,334 | 11,504 | 569 | -4,073 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
79,807 | | 79,807 | | |
 | 11. After tax undistributed profit |
|
|
121,821 | 496,939 | 618,581 | 738,581 | 942,380 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
183,944 | 323,598 | 323,598 | 205,108 | 724,937 |
 | - Profit after tax undistributed this period |
|
|
17,684 | 173,341 | 178,549 | 533,473 | 217,443 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
132,409 | 133,994 | 139,407 | 139,773 | 142,074 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,580,885 | 9,381,175 | 10,350,403 | 11,014,820 | 11,528,599 |
There is no report.
|
|