|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,482,204 | 8,622,053 | 8,632,419 | 9,830,978 | 10,817,208 |
 | I. Cash and cash equivalents |
|
|
1,434,546 | 1,672,152 | 1,403,165 | 1,823,374 | 1,426,897 |
 | 1. Cash |
|
|
1,288,736 | 1,314,678 | 1,229,600 | 1,700,984 | 1,279,258 |
 | 2. Cash equivalents |
|
|
145,810 | 357,474 | 173,565 | 122,390 | 147,639 |
 | II. Short-term financial investments |
|
|
1,174,457 | 944,255 | 627,133 | 686,856 | 1,702,419 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,174,457 | 944,255 | 627,133 | 686,856 | 1,702,419 |
 | III. Short-term receivables |
|
|
3,517,280 | 4,313,260 | 4,649,563 | 5,475,867 | 5,790,494 |
 | 1. Short-term receivables of customers |
|
|
2,531,152 | 3,118,694 | 3,242,448 | 4,311,681 | 4,802,525 |
 | 2. Prepayments to suppliers |
|
|
251,261 | 280,504 | 475,104 | 367,798 | 326,557 |
 | 3. Short-term intercompany receivables |
|
|
| | | | 726,694 |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
806,283 | 987,905 | 1,009,303 | 863,610 | |
 | 7. Provision for doubtful short-term receivables |
|
|
-71,417 | -73,843 | -77,293 | -67,221 | -65,282 |
 | IV. Inventories |
|
|
1,147,854 | 1,435,300 | 1,644,384 | 1,536,521 | 1,515,776 |
 | 1. Inventories |
|
|
1,283,976 | 1,571,854 | 1,781,553 | 1,675,997 | 1,655,677 |
 | 2. Provision for decline in value of inventories |
|
|
-136,122 | -136,554 | -137,168 | -139,476 | -139,901 |
 | V. Other current assets |
|
|
208,067 | 257,086 | 308,174 | 308,360 | 381,622 |
 | 1. Short-term prepaid expenses |
|
|
58,801 | 82,934 | 96,517 | 46,245 | 83,291 |
 | 2. Deductible VAT |
|
|
145,135 | 172,536 | 210,066 | 260,538 | 297,045 |
 | 3. Taxes and the State Receivables |
|
|
4,131 | 1,616 | 1,591 | 1,577 | 1,286 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,749,686 | 16,152,409 | 18,283,678 | 18,480,340 | 18,724,994 |
 | I. Long-term receivables |
|
|
276,498 | 236,382 | 237,240 | 227,751 | 227,474 |
 | 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 |
|
|
276,498 | 236,382 | 237,240 | 227,751 | 227,474 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,713,574 | 12,878,138 | 14,813,873 | 14,607,848 | 14,467,983 |
 | 1. Tangible fixed assets |
|
|
12,554,860 | 12,719,107 | 14,656,005 | 14,452,833 | 14,313,475 |
 | - Cost |
|
|
26,373,359 | 26,942,882 | 29,228,537 | 29,180,690 | 29,376,002 |
 | - Accumulated depreciation |
|
|
-13,818,499 | -14,223,775 | -14,572,532 | -14,727,857 | -15,062,527 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
158,714 | 159,031 | 157,869 | 155,014 | 154,508 |
 | - Cost |
|
|
343,235 | 349,624 | 352,951 | 351,582 | 353,561 |
 | - Accumulated depreciation |
|
|
-184,521 | -190,592 | -195,083 | -196,568 | -199,053 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,306,801 | 1,537,305 | 1,735,406 | 2,048,723 | 2,451,372 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,306,801 | 1,537,305 | 1,735,406 | 2,048,723 | 2,451,372 |
 | IV. Long-term financial investments |
|
|
715,218 | 743,330 | 792,033 | 770,411 | 812,804 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
715,218 | 743,330 | 792,033 | 770,411 | 812,804 |
 | 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 |
|
|
737,595 | 757,255 | 705,125 | 825,607 | 765,361 |
 | 1. Long-term prepaid expenses |
|
|
477,510 | 486,324 | 431,828 | 544,766 | 483,556 |
 | 2. Deferred income tax assets |
|
|
260,085 | 270,931 | 273,297 | 280,841 | 281,805 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
23,231,889 | 24,774,462 | 26,916,098 | 28,311,318 | 29,542,201 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,978,601 | 8,011,812 | 9,752,706 | 11,214,844 | 12,095,430 |
 | I. Current liabilities |
|
|
3,672,423 | 4,689,472 | 5,267,387 | 6,629,810 | 6,497,450 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
545,152 | 645,699 | 493,768 | 821,034 | 969,455 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
869,430 | 1,646,987 | 1,641,577 | 2,596,108 | 2,282,981 |
 | 4. Advances from customers |
|
|
140,524 | 94,461 | 237,643 | 85,958 | 78,872 |
 | 5. Taxes and other payables to the State Budget |
|
|
108,725 | 147,531 | 181,853 | 214,659 | 217,050 |
 | 6. Payables to employees |
|
|
78,739 | 102,887 | 155,509 | 321,014 | 160,291 |
 | 7. Short-term accrued expenses |
|
|
1,210,838 | 1,271,386 | 1,714,416 | 1,685,593 | 1,867,549 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
247,810 | 270,322 | 263,501 | 256,614 | 312,960 |
 | 12. Provision for short term payables |
|
|
351,372 | 365,829 | 439,730 | 434,406 | 437,553 |
 | 13. Bonus and welfare fund |
|
|
119,835 | 144,370 | 139,391 | 214,425 | 170,739 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,306,178 | 3,322,340 | 4,485,319 | 4,585,034 | 5,597,980 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
29,968 | 30,629 | 30,943 | 30,843 | 31,044 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
473,444 | 473,587 | 476,022 | 474,918 | 480,382 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,483,199 | 2,464,109 | 3,613,554 | 3,588,224 | 4,553,126 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
240,720 | 268,966 | 271,703 | 363,149 | 390,547 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
78,847 | 85,048 | 93,096 | 127,900 | 142,881 |
 | B. OWNER'S EQUITY |
|
|
16,253,288 | 16,762,651 | 17,163,392 | 17,096,474 | 17,446,772 |
 | I. ShareHolder's equity |
|
|
16,253,288 | 16,762,651 | 17,163,392 | 17,096,474 | 17,446,772 |
 | 1. Owner's investment capital |
|
|
5,562,960 | 5,562,960 | 5,562,960 | 5,562,960 | 5,562,960 |
 | 2. Share capital surplus |
|
|
2,434,086 | 2,434,086 | 2,434,086 | 2,434,086 | 2,434,086 |
 | 3. Bond conversion option |
|
|
| | | | -20,949 |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-20,949 | -20,949 | -20,949 | -20,949 | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
2,856,715 | 3,163,358 | 3,302,716 | 3,252,891 | 3,307,499 |
 | 8. Investment and development funds |
|
|
4,012,416 | 4,120,297 | 4,198,534 | 4,321,580 | 4,342,755 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,170,998 | 1,264,468 | 1,444,115 | 1,288,709 | 1,557,904 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,021,742 | 1,021,742 | 1,021,742 | 743,802 | 1,291,402 |
 | - Profit after tax undistributed this period |
|
|
149,256 | 242,726 | 422,373 | 544,907 | 266,502 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
237,062 | 238,430 | 241,928 | 257,197 | 262,515 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,231,889 | 24,774,462 | 26,916,098 | 28,311,318 | 29,542,201 |
There is no report.
|
|