|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
20,408,633 | 15,469,435 | 12,676,293 | 10,385,639 | 11,248,414 |
 | I. Cash and cash equivalents |
|
|
2,250,268 | 2,599,313 | 2,736,490 | 2,628,695 | 3,647,878 |
 | 1. Cash |
|
|
765,717 | 1,244,160 | 1,407,312 | 1,589,772 | 2,689,814 |
 | 2. Cash equivalents |
|
|
1,484,551 | 1,355,153 | 1,329,178 | 1,038,923 | 958,064 |
 | II. Short-term financial investments |
|
|
12,593,327 | 6,717,783 | 3,569,352 | 2,227,040 | 2,182,063 |
 | 1. Trading securities |
|
|
11,755,137 | 5,604,137 | 2,227,236 | 4,236 | 1,080 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,447 | -2,155 | -1,835 | -1,904 | -1,050 |
 | 3. Investments holding until maturity |
|
|
840,636 | 1,115,801 | 1,343,952 | 2,224,708 | 2,182,033 |
 | III. Short-term receivables |
|
|
1,968,162 | 1,659,527 | 2,344,125 | 1,984,494 | 1,804,372 |
 | 1. Short-term receivables of customers |
|
|
1,611,294 | 1,491,164 | 2,139,293 | 1,708,213 | 1,525,253 |
 | 2. Prepayments to suppliers |
|
|
138,373 | 89,893 | 124,016 | 107,789 | 109,343 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
43,307 | 43,307 | 61,307 | 155,390 | |
 | 6. Other short-term receivables |
|
|
242,544 | 102,177 | 83,824 | 76,832 | 197,424 |
 | 7. Provision for doubtful short-term receivables |
|
|
-67,355 | -67,014 | -64,314 | -63,731 | -27,648 |
 | IV. Inventories |
|
|
3,396,670 | 4,319,498 | 3,771,356 | 3,268,451 | 3,374,440 |
 | 1. Inventories |
|
|
3,440,058 | 4,359,389 | 3,807,433 | 3,298,563 | 3,395,102 |
 | 2. Provision for decline in value of inventories |
|
|
-43,388 | -39,891 | -36,076 | -30,111 | -20,662 |
 | V. Other current assets |
|
|
200,206 | 173,314 | 254,970 | 276,960 | 239,661 |
 | 1. Short-term prepaid expenses |
|
|
41,874 | 35,582 | 42,527 | 40,939 | 42,076 |
 | 2. Deductible VAT |
|
|
133,161 | 123,586 | 198,150 | 220,381 | 120,158 |
 | 3. Taxes and the State Receivables |
|
|
25,170 | 14,146 | 14,293 | 15,640 | 8,503 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 68,924 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,462,627 | 5,237,124 | 5,210,327 | 5,321,456 | 3,965,801 |
 | I. Long-term receivables |
|
|
9,669 | 9,570 | 24,324 | 22,410 | 9,870 |
 | 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 |
|
|
9,669 | 9,570 | 24,324 | 24,118 | 9,870 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | -1,708 | |
 | II. Fixed assets |
|
|
4,024,886 | 3,971,228 | 3,906,036 | 3,751,265 | 2,898,439 |
 | 1. Tangible fixed assets |
|
|
2,386,289 | 2,351,985 | 2,309,141 | 2,172,265 | 1,734,129 |
 | - Cost |
|
|
5,185,875 | 5,255,469 | 5,255,497 | 5,234,526 | 4,185,467 |
 | - Accumulated depreciation |
|
|
-2,799,586 | -2,903,483 | -2,946,356 | -3,062,261 | -2,451,338 |
 | 2. Fixed assets of financial leasing |
|
|
3,400 | 8,209 | 7,943 | 11,614 | 11,203 |
 | - Cost |
|
|
3,727 | 8,681 | 8,681 | 12,072 | 12,072 |
 | - Accumulated depreciation |
|
|
-327 | -472 | -738 | -458 | -868 |
 | 3. Intangible fixed assets |
|
|
1,635,197 | 1,611,034 | 1,588,952 | 1,567,386 | 1,153,107 |
 | - Cost |
|
|
2,314,079 | 2,314,201 | 2,314,636 | 2,314,487 | 1,628,199 |
 | - Accumulated depreciation |
|
|
-678,882 | -703,168 | -725,684 | -747,101 | -475,092 |
 | III. Real Estate Investments |
|
|
416,651 | 415,792 | 414,933 | 414,074 | 395,205 |
 | - Cost |
|
|
444,098 | 444,098 | 444,098 | 443,430 | 417,891 |
 | - Accumulated depreciation |
|
|
-27,447 | -28,306 | -29,165 | -29,356 | -22,686 |
 | IV. Long-term assets in progress |
|
|
188,422 | 207,455 | 234,736 | 347,539 | 46,288 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
188,422 | 207,455 | 234,736 | 347,539 | 46,288 |
 | IV. Long-term financial investments |
|
|
226,062 | 26,062 | 26,062 | 26,062 | 26,062 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
26,062 | 26,062 | 26,062 | 26,062 | 26,062 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
200,000 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
596,937 | 607,018 | 604,237 | 760,105 | 589,936 |
 | 1. Long-term prepaid expenses |
|
|
485,685 | 512,103 | 511,602 | 644,733 | 518,850 |
 | 2. Deferred income tax assets |
|
|
42,452 | 31,702 | 31,917 | 58,386 | 23,017 |
 | 3. Other long-term assets |
|
|
820 | | 1,242 | 1,242 | 1,692 |
 | VI. Goodwills |
|
|
67,979 | 63,213 | 59,476 | 55,743 | 46,378 |
 | TOTAL ASSETS |
|
|
25,871,260 | 20,706,559 | 17,886,620 | 15,707,095 | 15,214,215 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,868,539 | 11,733,020 | 9,231,276 | 6,622,775 | 5,580,391 |
 | I. Current liabilities |
|
|
16,372,511 | 11,243,825 | 8,347,832 | 5,791,402 | 4,966,876 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
14,062,118 | 9,048,945 | 5,900,566 | 3,343,508 | 2,410,851 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
400,904 | 833,656 | 1,016,385 | 661,858 | 1,370,115 |
 | 4. Advances from customers |
|
|
49,471 | 73,157 | 61,699 | 69,073 | 28,915 |
 | 5. Taxes and other payables to the State Budget |
|
|
68,231 | 66,955 | 104,395 | 188,971 | 86,926 |
 | 6. Payables to employees |
|
|
270,638 | 280,992 | 271,968 | 313,351 | 159,003 |
 | 7. Short-term accrued expenses |
|
|
495,608 | 465,166 | 595,304 | 622,056 | 551,843 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,415 | 2,135 | 1,855 | 749 | 687 |
 | 11. Other short-term payables |
|
|
888,261 | 254,116 | 179,931 | 394,471 | 215,420 |
 | 12. Provision for short term payables |
|
|
9,770 | 11,139 | 11,864 | 10,867 | 9,770 |
 | 13. Bonus and welfare fund |
|
|
125,095 | 207,564 | 203,864 | 186,498 | 133,347 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
496,027 | 489,195 | 883,444 | 831,374 | 613,515 |
 | 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 |
|
|
7,416 | 8,156 | 8,277 | 11,754 | 5,948 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
108,022 | 111,980 | 511,712 | 465,204 | 344,097 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
332,833 | 329,592 | 326,654 | 322,723 | 235,048 |
 | 9. Provision for job loss allowance |
|
|
| 39,467 | | | |
 | 10. Provision for long-term payables |
|
|
47,390 | | 36,801 | 31,693 | 28,422 |
 | 11. Long-term unrealized revenue |
|
|
366 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
9,002,722 | 8,973,539 | 8,655,344 | 9,084,320 | 9,633,824 |
 | I. ShareHolder's equity |
|
|
9,002,722 | 8,973,539 | 8,655,344 | 9,084,320 | 9,633,824 |
 | 1. Owner's investment capital |
|
|
2,162,946 | 2,162,946 | 2,162,946 | 2,162,946 | 2,162,946 |
 | 2. Share capital surplus |
|
|
904,737 | 904,737 | 904,737 | 904,737 | 904,737 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
60,689 | 60,689 | 60,689 | 60,689 | 60,689 |
 | 5. Treasury shares |
|
|
-167,189 | -167,189 | -167,189 | -167,189 | -167,189 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
408,896 | 470,176 | 468,253 | 461,507 | 287,186 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,786,450 | 1,783,005 | 1,654,874 | 1,918,753 | 2,618,950 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,678,778 | 1,542,213 | 1,430,924 | 1,425,465 | 2,033,764 |
 | - Profit after tax undistributed this period |
|
|
107,673 | 240,792 | 223,949 | 493,288 | 585,186 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,846,193 | 3,759,175 | 3,571,035 | 3,742,877 | 3,766,504 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
25,871,260 | 20,706,559 | 17,886,620 | 15,707,095 | 15,214,215 |
There is no report.
|
|