|
|
|
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,248,555 | 15,187,960 | 15,761,651 | 16,381,605 | 17,424,929 |
 | I. Cash and cash equivalents |
|
|
412,788 | 630,666 | 839,597 | 620,707 | 1,467,617 |
 | 1. Cash |
|
|
282,638 | 245,677 | 273,520 | 347,477 | 668,484 |
 | 2. Cash equivalents |
|
|
130,150 | 384,989 | 566,077 | 273,231 | 799,133 |
 | II. Short-term financial investments |
|
|
6,417,493 | 5,282,574 | 5,070,828 | 10,917,158 | 10,894,586 |
 | 1. Trading securities |
|
|
185,446 | 205,787 | 238,378 | 253,404 | 259,700 |
 | 2. Provision for diminution in value of trading securities |
|
|
-25,454 | -34,494 | -45,531 | -48,767 | -63,353 |
 | 3. Investments holding until maturity |
|
|
6,257,500 | 5,111,282 | 4,877,981 | 10,712,521 | 10,698,239 |
 | III. Short-term receivables |
|
|
6,253,455 | 8,078,423 | 8,711,165 | 3,791,122 | 3,961,417 |
 | 1. Short-term receivables of customers |
|
|
438,449 | 411,704 | 447,699 | 506,316 | 607,232 |
 | 2. Prepayments to suppliers |
|
|
127,820 | 109,397 | 118,244 | 141,169 | 153,087 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,685,360 | 4,378,360 | 4,927,860 | | |
 | 6. Other short-term receivables |
|
|
3,023,738 | 3,200,876 | 3,238,670 | 3,161,458 | 3,219,645 |
 | 7. Provision for doubtful short-term receivables |
|
|
-21,913 | -21,913 | -21,308 | -17,822 | -18,548 |
 | IV. Inventories |
|
|
336,986 | 289,619 | 266,731 | 250,581 | 213,162 |
 | 1. Inventories |
|
|
338,438 | 291,070 | 267,682 | 251,531 | 214,112 |
 | 2. Provision for decline in value of inventories |
|
|
-1,452 | -1,452 | -951 | -951 | -951 |
 | V. Other current assets |
|
|
827,833 | 906,678 | 873,330 | 802,038 | 888,148 |
 | 1. Short-term prepaid expenses |
|
|
6,903 | 6,543 | 6,278 | 5,561 | 8,038 |
 | 2. Deductible VAT |
|
|
816,055 | 895,440 | 863,802 | 795,202 | 878,390 |
 | 3. Taxes and the State Receivables |
|
|
4,875 | 4,695 | 3,250 | 1,274 | 1,720 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,628,500 | 13,222,153 | 12,984,278 | 12,972,134 | 12,647,918 |
 | I. Long-term receivables |
|
|
1,331,299 | 1,321,206 | 1,317,617 | 1,320,954 | 1,311,149 |
 | 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 |
|
|
1,331,299 | 1,321,206 | 1,317,617 | 1,320,954 | 1,311,149 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,383,669 | 1,338,486 | 1,300,953 | 1,257,488 | 1,228,807 |
 | 1. Tangible fixed assets |
|
|
1,379,362 | 1,334,315 | 1,296,296 | 1,252,871 | 1,224,113 |
 | - Cost |
|
|
2,165,979 | 2,168,043 | 2,177,231 | 2,180,830 | 2,203,832 |
 | - Accumulated depreciation |
|
|
-786,617 | -833,728 | -880,935 | -927,958 | -979,719 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,306 | 4,171 | 4,657 | 4,617 | 4,694 |
 | - Cost |
|
|
9,441 | 9,441 | 10,059 | 10,122 | 10,306 |
 | - Accumulated depreciation |
|
|
-5,135 | -5,270 | -5,402 | -5,505 | -5,612 |
 | III. Real Estate Investments |
|
|
6,006,493 | 6,020,974 | 6,184,921 | 6,241,262 | 6,255,546 |
 | - Cost |
|
|
7,137,013 | 7,208,920 | 7,430,372 | 7,548,514 | 7,626,168 |
 | - Accumulated depreciation |
|
|
-1,130,520 | -1,187,946 | -1,245,451 | -1,307,252 | -1,370,622 |
 | IV. Long-term assets in progress |
|
|
2,304,205 | 2,404,824 | 2,225,232 | 2,201,623 | 2,387,706 |
 | 1. Costs of long-term production, business in progress |
|
|
72,550 | 72,550 | 72,550 | 72,550 | 72,550 |
 | 2. Costs of construction in progress |
|
|
2,231,655 | 2,332,274 | 2,152,682 | 2,129,073 | 2,315,156 |
 | IV. Long-term financial investments |
|
|
1,541,222 | 1,079,646 | 1,115,079 | 1,120,919 | 1,154,768 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
763,842 | 760,506 | 774,954 | 767,048 | 795,965 |
 | 3. Other investments in equity instruments |
|
|
321,203 | 321,203 | 321,203 | 321,203 | 321,203 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-13,822 | -2,062 | -11,078 | -19,310 | -15,390 |
 | 5. Investments holding until maturity |
|
|
470,000 | | 30,000 | 51,978 | 52,991 |
 | V. Total other long-term assets |
|
|
1,061,611 | 1,057,017 | 840,476 | 829,887 | 309,942 |
 | 1. Long-term prepaid expenses |
|
|
596,186 | 591,591 | 840,476 | 829,887 | 309,942 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
465,426 | 465,426 | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
27,877,055 | 28,410,113 | 28,745,929 | 29,353,739 | 30,072,847 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
22,567,980 | 22,713,458 | 22,891,303 | 23,178,425 | 24,698,219 |
 | I. Current liabilities |
|
|
5,479,342 | 5,526,257 | 5,523,137 | 5,395,941 | 6,832,125 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,722,635 | 3,658,624 | 3,746,935 | 3,648,127 | 4,553,664 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
233,182 | 232,110 | 145,237 | 271,063 | 263,791 |
 | 4. Advances from customers |
|
|
24,742 | 141,849 | 25,177 | 45,820 | 11,181 |
 | 5. Taxes and other payables to the State Budget |
|
|
174,966 | 244,247 | 333,825 | 61,936 | 224,712 |
 | 6. Payables to employees |
|
|
3,715 | 3,666 | 11,816 | 3,456 | 3,748 |
 | 7. Short-term accrued expenses |
|
|
13,260 | 17,414 | 8,786 | 13,260 | 13,027 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
464,655 | 413,123 | 399,008 | 447,034 | 509,636 |
 | 11. Other short-term payables |
|
|
267,700 | 247,769 | 286,892 | 347,545 | 612,331 |
 | 12. Provision for short term payables |
|
|
2,182 | 2,182 | 1,613 | 441 | 441 |
 | 13. Bonus and welfare fund |
|
|
572,305 | 565,272 | 563,846 | 557,260 | 639,594 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
17,088,638 | 17,187,201 | 17,368,166 | 17,782,484 | 17,866,094 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
3,207,766 | 3,204,127 | 3,087,351 | 3,102,747 | 3,143,402 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
79,800 | 102,497 | 106,541 | 106,161 | 127,730 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,050,232 | 930,662 | 1,070,593 | 1,011,040 | 952,971 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
131,524 | 127,387 | 127,331 | 128,475 | 128,654 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
12,619,316 | 12,822,528 | 12,976,351 | 13,434,060 | 13,513,337 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,309,075 | 5,696,656 | 5,854,627 | 6,175,314 | 5,374,627 |
 | I. ShareHolder's equity |
|
|
5,309,075 | 5,696,656 | 5,854,627 | 6,175,314 | 5,374,627 |
 | 1. Owner's investment capital |
|
|
2,105,334 | 2,421,129 | 2,421,129 | 2,421,129 | 2,421,129 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
207,000 | | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
542,753 | 542,753 | 542,753 | 542,753 | 213,838 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| 207,000 | 207,000 | 207,000 | 207,000 |
 | 11. After tax undistributed profit |
|
|
1,852,822 | 1,902,857 | 2,014,882 | 2,315,875 | 2,003,454 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,216,798 | 901,002 | 901,002 | 1,981,761 | 1,256,090 |
 | - Profit after tax undistributed this period |
|
|
636,024 | 1,001,854 | 1,113,879 | 334,113 | 747,365 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
601,167 | 622,917 | 668,863 | 688,557 | 529,206 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
27,877,055 | 28,410,113 | 28,745,929 | 29,353,739 | 30,072,847 |
There is no report.
|
|