|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,299,637 | 1,529,543 | 2,929,733 | 2,097,104 | 2,805,879 |
 | I. Cash and cash equivalents |
|
|
539,764 | 460,792 | 2,039,832 | 612,909 | 848,137 |
 | 1. Cash |
|
|
329,825 | 3,672 | 13,262 | 5,789 | 628,137 |
 | 2. Cash equivalents |
|
|
209,939 | 457,120 | 2,026,570 | 607,120 | 220,000 |
 | II. Short-term financial investments |
|
|
| | | | 157,279 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | 157,279 |
 | III. Short-term receivables |
|
|
720,728 | 980,920 | 705,157 | 1,225,776 | 1,462,764 |
 | 1. Short-term receivables of customers |
|
|
9,769 | 14,225 | 22,619 | 62,705 | 142,304 |
 | 2. Prepayments to suppliers |
|
|
687,057 | 744,528 | 475,388 | 951,662 | 1,313,721 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
20,000 | 216,000 | 196,000 | 196,000 | |
 | 6. Other short-term receivables |
|
|
3,901 | 6,166 | 11,150 | 15,409 | 6,738 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
394 | 1,912 | 1,896 | 2,048 | 3,131 |
 | 1. Inventories |
|
|
394 | 1,912 | 1,896 | 2,048 | 3,131 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
38,752 | 85,920 | 182,848 | 256,371 | 334,567 |
 | 1. Short-term prepaid expenses |
|
|
3,201 | 3,160 | 6,271 | 8,877 | 11,085 |
 | 2. Deductible VAT |
|
|
35,518 | 82,727 | 176,519 | 247,436 | 323,424 |
 | 3. Taxes and the State Receivables |
|
|
33 | 33 | 58 | 58 | 58 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,377,586 | 6,961,928 | 8,160,244 | 9,098,825 | 10,859,580 |
 | I. Long-term receivables |
|
|
3,878 | 3,938 | 4,058 | 4,058 | 4,058 |
 | 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 |
|
|
3,878 | 3,938 | 4,058 | 4,058 | 4,058 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,024,261 | 3,993,304 | 4,048,061 | 4,017,118 | 5,093,805 |
 | 1. Tangible fixed assets |
|
|
3,995,599 | 3,965,006 | 4,017,956 | 3,987,492 | 5,064,116 |
 | - Cost |
|
|
4,055,098 | 4,064,498 | 4,159,864 | 4,172,005 | 5,300,717 |
 | - Accumulated depreciation |
|
|
-59,499 | -99,492 | -141,908 | -184,514 | -236,601 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
28,662 | 28,298 | 30,105 | 29,626 | 29,689 |
 | - Cost |
|
|
29,189 | 29,189 | 31,471 | 31,471 | 32,017 |
 | - Accumulated depreciation |
|
|
-528 | -892 | -1,367 | -1,845 | -2,328 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,345,321 | 2,957,534 | 4,102,247 | 5,070,835 | 5,755,019 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,345,321 | 2,957,534 | 4,102,247 | 5,070,835 | 5,755,019 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,126 | 7,152 | 5,878 | 6,814 | 6,697 |
 | 1. Long-term prepaid expenses |
|
|
4,126 | 7,152 | 5,878 | 6,814 | 6,697 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,677,223 | 8,491,471 | 11,089,977 | 11,195,930 | 13,665,459 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,344,022 | 6,283,401 | 9,013,197 | 9,244,815 | 10,136,028 |
 | I. Current liabilities |
|
|
830,189 | 1,189,627 | 3,653,738 | 4,102,168 | 3,512,932 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
190,814 | 227,950 | 498,702 | 460,796 | 326,684 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,855 | 47,115 | 736,152 | 781,928 | 70,424 |
 | 4. Advances from customers |
|
|
| 14 | 38 | 51 | 500 |
 | 5. Taxes and other payables to the State Budget |
|
|
982 | 2,175 | 2,969 | 2,380 | 1,672 |
 | 6. Payables to employees |
|
|
5,474 | 7,496 | 9,377 | 24,572 | 11,658 |
 | 7. Short-term accrued expenses |
|
|
59,870 | 60,173 | 60,058 | 60,226 | 60,810 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | 629,599 |
 | 11. Other short-term payables |
|
|
561,201 | 843,840 | 2,345,610 | 2,771,534 | 2,411,027 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
993 | 864 | 832 | 680 | 557 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,513,833 | 5,093,774 | 5,359,459 | 5,142,648 | 6,623,095 |
 | 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 |
|
|
1,148,352 | 1,178,584 | 1,148,013 | 16,828 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,365,481 | 3,915,190 | 4,211,447 | 5,125,819 | 6,623,095 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 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 |
|
|
2,333,201 | 2,208,070 | 2,076,779 | 1,951,114 | 3,529,432 |
 | I. ShareHolder's equity |
|
|
2,333,201 | 2,208,070 | 2,076,779 | 1,951,114 | 3,529,432 |
 | 1. Owner's investment capital |
|
|
2,320,000 | 2,320,000 | 2,320,000 | 2,320,000 | 3,570,000 |
 | 2. Share capital surplus |
|
|
155,671 | 155,671 | 155,671 | 155,671 | 606,723 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
9,286 | 9,286 | 9,286 | 9,286 | 9,286 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,070 | 2,070 | 2,070 | 2,070 | 2,070 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-153,826 | -278,956 | -410,247 | -535,912 | -658,647 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-31,222 | -31,222 | -31,222 | -31,222 | -535,912 |
 | - Profit after tax undistributed this period |
|
|
-122,604 | -247,735 | -379,026 | -504,691 | -122,735 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,677,223 | 8,491,471 | 11,089,977 | 11,195,930 | 13,665,459 |
There is no report.
|
|