|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
28,767,050 | 27,017,868 | 28,951,416 | 30,829,212 | 31,975,321 |
 | I. Cash and cash equivalents |
|
|
12,469,255 | 11,584,691 | 11,434,382 | 11,304,899 | 9,561,812 |
 | 1. Cash |
|
|
9,134,061 | 4,426,972 | 7,994,375 | 8,237,746 | 7,573,567 |
 | 2. Cash equivalents |
|
|
3,335,194 | 7,157,719 | 3,440,007 | 3,067,153 | 1,988,245 |
 | II. Short-term financial investments |
|
|
4,499,584 | 4,274,965 | 4,578,646 | 6,039,995 | 7,899,036 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
4,499,584 | 4,274,965 | 4,578,646 | 6,039,995 | 7,899,036 |
 | III. Short-term receivables |
|
|
8,256,846 | 7,303,255 | 9,149,673 | 9,614,796 | 11,280,430 |
 | 1. Short-term receivables of customers |
|
|
5,408,589 | 4,415,724 | 5,679,126 | 4,702,382 | 6,926,693 |
 | 2. Prepayments to suppliers |
|
|
1,401,605 | 1,169,660 | 1,082,200 | 1,199,218 | 1,357,475 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
881,366 | 1,115,629 | 1,714,335 | 2,677,865 | 2,384,625 |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
1,031,721 | 811,893 | 935,135 | 1,243,841 | 815,352 |
 | 7. Provision for doubtful short-term receivables |
|
|
-466,434 | -209,651 | -261,124 | -208,510 | -203,716 |
 | IV. Inventories |
|
|
2,938,843 | 3,233,783 | 3,090,586 | 3,313,451 | 2,834,025 |
 | 1. Inventories |
|
|
2,946,567 | 3,249,347 | 3,106,150 | 3,329,015 | 2,849,589 |
 | 2. Provision for decline in value of inventories |
|
|
-7,724 | -15,564 | -15,564 | -15,564 | -15,564 |
 | V. Other current assets |
|
|
602,523 | 621,173 | 698,128 | 556,071 | 400,018 |
 | 1. Short-term prepaid expenses |
|
|
71,461 | 67,304 | 59,193 | 85,946 | 87,342 |
 | 2. Deductible VAT |
|
|
528,732 | 552,638 | 430,926 | 416,607 | 260,985 |
 | 3. Taxes and the State Receivables |
|
|
2,330 | 1,231 | 4,867 | 36,643 | 34,815 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | 203,141 | 16,876 | 16,876 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,425,068 | 11,548,021 | 11,778,684 | 12,106,061 | 12,152,334 |
 | I. Long-term receivables |
|
|
30,387 | 30,535 | 30,536 | 30,140 | 30,210 |
 | 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 |
|
|
30,387 | 30,535 | 30,536 | 30,140 | 30,210 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,466,893 | 4,777,191 | 4,895,044 | 5,126,115 | 5,196,180 |
 | 1. Tangible fixed assets |
|
|
3,406,154 | 4,705,169 | 4,817,957 | 5,050,262 | 5,122,527 |
 | - Cost |
|
|
14,406,443 | 15,853,999 | 16,155,639 | 16,586,424 | 16,867,432 |
 | - Accumulated depreciation |
|
|
-11,000,288 | -11,148,830 | -11,337,683 | -11,536,163 | -11,744,905 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
60,739 | 72,022 | 77,087 | 75,854 | 73,654 |
 | - Cost |
|
|
202,231 | 201,762 | 209,839 | 211,840 | 213,440 |
 | - Accumulated depreciation |
|
|
-141,492 | -129,740 | -132,752 | -135,987 | -139,787 |
 | III. Real Estate Investments |
|
|
156,108 | 154,924 | 153,741 | 152,557 | 151,373 |
 | - Cost |
|
|
229,281 | 229,281 | 229,281 | 229,281 | 229,281 |
 | - Accumulated depreciation |
|
|
-73,173 | -74,356 | -75,540 | -76,724 | -77,908 |
 | IV. Long-term assets in progress |
|
|
608,033 | 462,167 | 506,459 | 386,146 | 434,482 |
 | 1. Costs of long-term production, business in progress |
|
|
21,333 | 21,333 | 21,333 | 21,333 | 21,333 |
 | 2. Costs of construction in progress |
|
|
586,699 | 440,834 | 485,125 | 364,812 | 413,149 |
 | IV. Long-term financial investments |
|
|
4,910,165 | 4,872,966 | 4,881,797 | 4,917,370 | 4,744,663 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,897,423 | 4,866,722 | 4,880,053 | 4,915,630 | 4,742,934 |
 | 3. Other investments in equity instruments |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,258 | -1,255 | -1,256 | -1,260 | -1,271 |
 | 5. Investments holding until maturity |
|
|
11,000 | 4,500 | | | |
 | V. Total other long-term assets |
|
|
1,253,481 | 1,250,237 | 1,311,108 | 1,493,734 | 1,595,425 |
 | 1. Long-term prepaid expenses |
|
|
747,307 | 686,042 | 650,806 | 709,267 | 751,334 |
 | 2. Deferred income tax assets |
|
|
478,522 | 532,110 | 627,203 | 745,014 | 819,016 |
 | 3. Other long-term assets |
|
|
27,652 | 32,085 | 33,100 | 39,453 | 25,075 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
39,192,118 | 38,565,889 | 40,730,100 | 42,935,273 | 44,127,655 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
23,794,249 | 22,356,993 | 24,053,840 | 26,262,271 | 27,237,287 |
 | I. Current liabilities |
|
|
17,640,179 | 16,334,875 | 18,378,077 | 20,081,172 | 20,754,992 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
855,051 | 189,478 | 554,145 | 626,936 | 416,796 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,001,365 | 6,956,889 | 5,281,832 | 5,936,075 | 5,971,131 |
 | 4. Advances from customers |
|
|
675,064 | 637,047 | 1,468,663 | 1,588,580 | 1,544,184 |
 | 5. Taxes and other payables to the State Budget |
|
|
252,549 | 310,028 | 267,211 | 386,464 | 256,341 |
 | 6. Payables to employees |
|
|
1,307,212 | 1,357,630 | 948,784 | 1,458,504 | 1,511,297 |
 | 7. Short-term accrued expenses |
|
|
7,150,228 | 5,172,832 | 7,240,380 | 7,342,995 | 8,404,348 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
848,424 | 245,455 | 272,131 | 277,812 | 290,827 |
 | 10. Short-term unrealized Revenue |
|
|
8,796 | 138,346 | 13,245 | 11,554 | 9,230 |
 | 11. Other short-term payables |
|
|
366,882 | 394,319 | 434,056 | 471,297 | 457,855 |
 | 12. Provision for short term payables |
|
|
384,375 | 103,259 | 659,808 | 970,576 | 970,591 |
 | 13. Bonus and welfare fund |
|
|
790,232 | 829,593 | 697,823 | 1,010,379 | 922,392 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,154,070 | 6,022,119 | 5,675,763 | 6,181,100 | 6,482,295 |
 | 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 |
|
|
1,591,041 | 1,387,311 | 825,828 | 826,262 | 826,358 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
791,851 | 777,498 | 768,259 | 1,390,898 | 1,359,890 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
785,499 | 641,199 | 611,133 | 761,541 | 785,154 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,809,616 | 3,039,343 | 3,296,139 | 3,028,602 | 3,337,983 |
 | 11. Long-term unrealized revenue |
|
|
175,074 | 171,421 | 170,575 | 170,935 | 170,099 |
 | 12. Development fund of science and technology |
|
|
988 | 5,348 | 3,829 | 2,862 | 2,812 |
 | B. OWNER'S EQUITY |
|
|
15,397,869 | 16,208,895 | 16,676,259 | 16,673,002 | 16,890,368 |
 | I. ShareHolder's equity |
|
|
15,397,869 | 16,208,895 | 16,676,259 | 16,673,002 | 16,890,368 |
 | 1. Owner's investment capital |
|
|
4,779,663 | 5,114,201 | 5,114,201 | 5,114,201 | 5,114,201 |
 | 2. Share capital surplus |
|
|
39,617 | 39,617 | 39,617 | 39,617 | 39,617 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
349,935 | 50,971 | 50,971 | 50,971 | 1,073,763 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
628,463 | 590,283 | 608,271 | 600,281 | 506,757 |
 | 8. Investment and development funds |
|
|
4,238,462 | 4,300,217 | 4,300,217 | 5,157,742 | 5,157,742 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,316,328 | 4,927,441 | 5,367,047 | 4,508,793 | 3,779,839 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,316,099 | 3,128,326 | 4,956,329 | 3,575,576 | 2,589,904 |
 | - Profit after tax undistributed this period |
|
|
1,000,229 | 1,799,115 | 410,718 | 933,217 | 1,189,934 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,045,401 | 1,186,165 | 1,195,935 | 1,201,396 | 1,218,448 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
39,192,118 | 38,565,889 | 40,730,100 | 42,935,273 | 44,127,655 |
There is no report.
|
|