|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
28,541,356 | 34,269,570 | 35,983,774 | 41,045,194 | 38,129,132 |
 | I. Cash and cash equivalents |
|
|
729,640 | 547,431 | 1,628,294 | 987,811 | 933,825 |
 | 1. Cash |
|
|
718,640 | 480,631 | 922,186 | 862,311 | 879,625 |
 | 2. Cash equivalents |
|
|
11,000 | 66,800 | 706,108 | 125,500 | 54,200 |
 | II. Short-term financial investments |
|
|
10,629,796 | 13,792,536 | 13,380,664 | 14,248,142 | 14,165,225 |
 | 1. Trading securities |
|
|
245,943 | 1,635,998 | 2,010,981 | 2,619,425 | 1,578,205 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | -89 | -165 | -229 |
 | 3. Investments holding until maturity |
|
|
10,383,853 | 12,156,539 | 11,369,772 | 11,628,882 | 12,587,249 |
 | III. Short-term receivables |
|
|
16,251,304 | 18,862,830 | 19,719,662 | 24,568,792 | 21,416,113 |
 | 1. Short-term receivables of customers |
|
|
15,949,930 | 18,820,352 | 19,718,044 | 24,546,763 | 21,375,512 |
 | 2. Prepayments to suppliers |
|
|
7,985 | 11,018 | 10,774 | 9,184 | 9,868 |
 | 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 |
|
|
516,308 | 258,153 | 224,972 | 219,309 | -208,100 |
 | 7. Provision for doubtful short-term receivables |
|
|
-222,919 | -226,693 | -234,127 | -206,463 | 238,833 |
 | IV. Inventories |
|
|
1,851 | 928 | 905 | 1,029 | 965 |
 | 1. Inventories |
|
|
1,851 | 928 | 905 | 1,029 | 965 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
928,765 | 1,065,845 | 1,254,248 | 1,239,420 | 1,613,004 |
 | 1. Short-term prepaid expenses |
|
|
923,126 | 1,062,799 | 1,249,624 | 1,235,117 | |
 | 2. Deductible VAT |
|
|
1,707 | 1,354 | 1,447 | 1,124 | |
 | 3. Taxes and the State Receivables |
|
|
3,932 | 1,692 | 3,177 | 3,179 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 1,613,004 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,771,441 | 5,004,042 | 5,421,116 | 3,640,809 | 5,911,662 |
 | I. Long-term receivables |
|
|
35,791 | 35,465 | 32,999 | 33,765 | 34,348 |
 | 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 |
|
|
35,791 | 35,465 | 32,999 | 33,765 | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | 34,348 |
 | II. Fixed assets |
|
|
321,888 | 314,781 | 309,282 | 394,246 | 371,023 |
 | 1. Tangible fixed assets |
|
|
266,257 | 264,469 | 259,155 | 344,697 | 322,440 |
 | - Cost |
|
|
618,588 | 622,257 | 625,191 | 724,635 | 735,222 |
 | - Accumulated depreciation |
|
|
-352,331 | -357,788 | -366,035 | -379,938 | -412,783 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
55,631 | 50,312 | 50,127 | 49,549 | 48,583 |
 | - Cost |
|
|
230,777 | 231,083 | 232,399 | 233,411 | 233,951 |
 | - Accumulated depreciation |
|
|
-175,146 | -180,771 | -182,272 | -183,862 | -185,368 |
 | III. Real Estate Investments |
|
|
745,915 | 738,062 | 730,258 | 642,149 | 653,525 |
 | - Cost |
|
|
1,105,607 | 1,105,607 | 1,105,607 | 1,012,475 | 1,005,589 |
 | - Accumulated depreciation |
|
|
-359,692 | -367,545 | -375,349 | -370,326 | -352,064 |
 | IV. Long-term assets in progress |
|
|
203 | 203 | 203 | 481 | 203 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
203 | 203 | 203 | 481 | 203 |
 | IV. Long-term financial investments |
|
|
5,578,167 | 3,817,718 | 4,263,472 | 2,484,409 | 4,731,017 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
49,636 | 49,636 | 49,636 | 49,500 | 54,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-42,002 | -41,756 | -41,480 | -41,226 | -41,097 |
 | 5. Investments holding until maturity |
|
|
5,570,532 | 3,809,837 | 4,255,315 | 2,476,135 | 4,717,614 |
 | V. Total other long-term assets |
|
|
89,476 | 97,812 | 84,901 | 85,759 | 121,546 |
 | 1. Long-term prepaid expenses |
|
|
63,904 | 60,150 | 66,167 | 74,784 | 94,839 |
 | 2. Deferred income tax assets |
|
|
25,572 | 37,662 | 18,734 | 10,975 | 26,707 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
35,312,797 | 39,273,612 | 41,404,890 | 44,686,003 | 44,040,794 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
26,806,264 | 30,356,397 | 32,081,841 | 36,155,727 | 34,970,964 |
 | I. Current liabilities |
|
|
26,736,141 | 30,285,887 | 32,011,955 | 36,084,705 | 34,900,083 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,430,326 | 1,517,021 | 1,666,072 | 539,405 | 1,445,362 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,574,179 | 5,713,730 | 5,704,137 | 5,141,216 | 5,428,982 |
 | 4. Advances from customers |
|
|
691,289 | 1,001,371 | 1,038,454 | 882,000 | 761,466 |
 | 5. Taxes and other payables to the State Budget |
|
|
184,793 | 246,849 | 212,437 | 183,623 | 301,545 |
 | 6. Payables to employees |
|
|
213,702 | 305,660 | 315,897 | 581,980 | 357,787 |
 | 7. Short-term accrued expenses |
|
|
102,237 | 173,894 | 133,670 | 76,563 | 77,546 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
232,629 | 52,326 | 179,231 | 190,931 | 419,734 |
 | 11. Other short-term payables |
|
|
77,480 | 95,873 | 92,946 | 88,805 | 115,335 |
 | 12. Provision for short term payables |
|
|
19,196,181 | 21,138,369 | 22,638,855 | 28,379,938 | 25,954,237 |
 | 13. Bonus and welfare fund |
|
|
33,325 | 40,794 | 30,256 | 20,245 | 38,088 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
70,123 | 70,509 | 69,886 | 71,022 | 70,881 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | 34,822 |
 | 4. Long-term intra-company payables |
|
|
| | | | 34,822 |
 | 5. Other long-term payables |
|
|
34,945 | 35,340 | 35,112 | 35,296 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 1,141 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,196 | 1,191 | 1,178 | 1,141 | |
 | 11. Long-term unrealized revenue |
|
|
33,982 | 33,978 | 33,595 | 34,584 | 34,918 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,506,533 | 8,917,215 | 9,323,048 | 8,530,276 | 9,069,831 |
 | I. ShareHolder's equity |
|
|
8,506,533 | 8,917,215 | 9,323,048 | 8,530,276 | 9,069,831 |
 | 1. Owner's investment capital |
|
|
2,342,419 | 2,342,419 | 2,342,419 | 2,342,419 | 2,342,419 |
 | 2. Share capital surplus |
|
|
3,716,659 | 3,716,659 | 3,716,659 | 3,716,659 | 3,716,659 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
179,212 | 179,212 | 179,212 | 179,212 | 179,212 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
410,027 | 427,545 | 451,236 | 449,579 | 476,370 |
 | 11. After tax undistributed profit |
|
|
1,487,519 | 1,889,754 | 2,266,857 | 1,493,061 | 1,987,994 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,164,720 | 1,171,073 | 1,181,885 | 444,919 | 1,460,081 |
 | - Profit after tax undistributed this period |
|
|
322,799 | 718,681 | 1,084,971 | 1,048,141 | 527,914 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
370,698 | 361,626 | 366,667 | 349,347 | 367,177 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
35,312,797 | 39,273,612 | 41,404,890 | 44,686,003 | 44,040,794 |
There is no report.
|
|