|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,186,989 | 3,480,171 | 3,529,251 | 4,077,742 | 4,108,526 |
 | I. Cash and cash equivalents |
|
|
389,240 | 837,462 | 606,796 | 741,610 | 429,283 |
 | 1. Cash |
|
|
284,025 | 605,734 | 443,834 | 584,526 | 367,110 |
 | 2. Cash equivalents |
|
|
105,215 | 231,729 | 162,962 | 157,084 | 62,172 |
 | II. Short-term financial investments |
|
|
24,582 | 33,891 | 43,950 | 41,111 | 274,343 |
 | 1. Trading securities |
|
|
25,995 | 35,574 | 45,634 | 41,158 | 58,012 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,414 | -1,684 | -1,684 | -2,581 | -3,431 |
 | 3. Investments holding until maturity |
|
|
| | | 2,535 | 219,762 |
 | III. Short-term receivables |
|
|
1,209,557 | 1,003,204 | 1,004,080 | 1,281,643 | 1,402,321 |
 | 1. Short-term receivables of customers |
|
|
835,906 | 749,037 | 787,891 | 931,852 | 996,368 |
 | 2. Prepayments to suppliers |
|
|
176,268 | 139,733 | 113,982 | 266,150 | 357,632 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
97,100 | 81,597 | 76,600 | 71,761 | |
 | 6. Other short-term receivables |
|
|
169,186 | 104,631 | 100,270 | 102,656 | 140,648 |
 | 7. Provision for doubtful short-term receivables |
|
|
-68,922 | -71,795 | -74,664 | -90,776 | -92,328 |
 | IV. Inventories |
|
|
1,406,301 | 1,445,565 | 1,673,960 | 1,784,447 | 1,768,434 |
 | 1. Inventories |
|
|
1,406,583 | 1,446,130 | 1,674,807 | 1,785,577 | 1,769,564 |
 | 2. Provision for decline in value of inventories |
|
|
-283 | -565 | -848 | -1,130 | -1,130 |
 | V. Other current assets |
|
|
157,309 | 160,050 | 200,465 | 228,932 | 234,146 |
 | 1. Short-term prepaid expenses |
|
|
27,833 | 30,846 | 30,133 | 37,399 | 37,458 |
 | 2. Deductible VAT |
|
|
128,523 | 128,267 | 163,728 | 184,831 | 195,456 |
 | 3. Taxes and the State Receivables |
|
|
954 | 937 | 6,604 | 6,702 | 1,231 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,175,483 | 2,223,710 | 2,339,524 | 2,319,551 | 2,437,137 |
 | I. Long-term receivables |
|
|
29,497 | 29,961 | 28,713 | 26,352 | 28,242 |
 | 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 |
|
|
29,497 | 29,961 | 28,713 | 26,352 | 28,242 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,526,317 | 1,662,335 | 1,745,938 | 1,713,997 | 1,652,516 |
 | 1. Tangible fixed assets |
|
|
1,508,082 | 1,644,616 | 1,728,720 | 1,689,058 | 1,628,385 |
 | - Cost |
|
|
3,354,622 | 3,533,463 | 3,676,892 | 3,695,420 | 3,690,103 |
 | - Accumulated depreciation |
|
|
-1,846,541 | -1,888,847 | -1,948,172 | -2,006,361 | -2,061,718 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
18,235 | 17,719 | 17,218 | 24,939 | 24,131 |
 | - Cost |
|
|
38,652 | 38,652 | 38,652 | 47,029 | 47,029 |
 | - Accumulated depreciation |
|
|
-20,417 | -20,933 | -21,434 | -22,091 | -22,898 |
 | III. Real Estate Investments |
|
|
5,096 | 5,039 | 4,982 | 4,925 | 4,868 |
 | - Cost |
|
|
5,683 | 5,683 | 5,683 | 5,683 | 5,683 |
 | - Accumulated depreciation |
|
|
-587 | -644 | -701 | -758 | -815 |
 | IV. Long-term assets in progress |
|
|
103,783 | 19,066 | 37,657 | 43,713 | 227,410 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
103,783 | 19,066 | 37,657 | 43,713 | 227,410 |
 | IV. Long-term financial investments |
|
|
257,246 | 258,406 | 258,996 | 258,863 | 257,116 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
256,646 | 256,806 | 257,396 | 257,263 | 257,116 |
 | 3. Other investments in equity instruments |
|
|
600 | | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| 1,600 | 1,600 | 1,600 | |
 | V. Total other long-term assets |
|
|
253,545 | 248,903 | 263,237 | 271,701 | 266,985 |
 | 1. Long-term prepaid expenses |
|
|
242,452 | 239,054 | 238,151 | 244,401 | 240,264 |
 | 2. Deferred income tax assets |
|
|
3,035 | 2,572 | 2,669 | 2,382 | 2,864 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
8,059 | 7,278 | 22,418 | 24,918 | 23,857 |
 | TOTAL ASSETS |
|
|
5,362,472 | 5,703,881 | 5,868,775 | 6,397,294 | 6,545,663 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,283,700 | 2,611,948 | 2,636,333 | 3,049,360 | 2,890,064 |
 | I. Current liabilities |
|
|
2,174,994 | 2,456,440 | 2,272,285 | 2,656,425 | 2,413,795 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,354,107 | 1,436,458 | 1,281,776 | 1,568,630 | 1,550,733 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
491,805 | 464,910 | 551,905 | 556,643 | 440,573 |
 | 4. Advances from customers |
|
|
79,546 | 72,478 | 79,472 | 111,264 | 77,051 |
 | 5. Taxes and other payables to the State Budget |
|
|
42,584 | 118,448 | 97,220 | 91,840 | 88,890 |
 | 6. Payables to employees |
|
|
84,285 | 125,263 | 128,138 | 130,372 | 82,580 |
 | 7. Short-term accrued expenses |
|
|
35,438 | 38,034 | 39,095 | 95,209 | 76,154 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
28,958 | 130,288 | 30,299 | 33,766 | 42,608 |
 | 12. Provision for short term payables |
|
|
2,155 | 2,151 | 2,106 | 3,309 | 3,129 |
 | 13. Bonus and welfare fund |
|
|
56,115 | 68,408 | 62,275 | 65,393 | 52,077 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
108,707 | 155,508 | 364,048 | 392,934 | 476,269 |
 | 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 |
|
|
382 | 324 | 324 | 278 | 278 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
84,917 | 130,552 | 338,207 | 366,568 | 449,172 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
6,076 | 6,599 | 6,799 | 6,694 | 6,694 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
17,332 | 18,034 | 18,718 | 19,395 | 20,125 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,078,772 | 3,091,933 | 3,232,442 | 3,347,934 | 3,655,600 |
 | I. ShareHolder's equity |
|
|
3,078,772 | 3,091,933 | 3,232,442 | 3,347,934 | 3,655,600 |
 | 1. Owner's investment capital |
|
|
669,384 | 669,384 | 669,384 | 669,384 | 803,261 |
 | 2. Share capital surplus |
|
|
| | -175 | -201 | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,648,102 | 1,729,852 | 1,729,852 | 1,765,246 | 1,765,246 |
 | 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 |
|
|
628,324 | 557,462 | 693,909 | 771,632 | 915,959 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
519,873 | 319,878 | 307,018 | 270,921 | 727,306 |
 | - Profit after tax undistributed this period |
|
|
108,451 | 237,584 | 386,891 | 500,711 | 188,654 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
132,962 | 135,235 | 139,472 | 141,873 | 144,410 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,362,472 | 5,703,881 | 5,868,775 | 6,397,294 | 6,545,663 |
There is no report.
|
|