|
|
|
Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,146,911 | 7,659,591 | 7,348,935 | 6,518,135 | 7,918,492 |
 | I. Cash and cash equivalents |
|
|
534,131 | 567,408 | 707,142 | 639,785 | 893,074 |
 | 1. Cash |
|
|
420,432 | 458,001 | 634,280 | 475,275 | 536,282 |
 | 2. Cash equivalents |
|
|
113,699 | 109,407 | 72,862 | 164,510 | 356,792 |
 | II. Short-term financial investments |
|
|
161,600 | 247,054 | 328,564 | 150,589 | 851,945 |
 | 1. Trading securities |
|
|
28,275 | 28,275 | 28,275 | 28,275 | 28,275 |
 | 2. Provision for diminution in value of trading securities |
|
|
-17,452 | -17,452 | -18,184 | -18,184 | -18,184 |
 | 3. Investments holding until maturity |
|
|
150,777 | 236,232 | 318,473 | 140,498 | 841,854 |
 | III. Short-term receivables |
|
|
3,106,146 | 4,268,327 | 4,255,387 | 3,549,638 | 3,387,045 |
 | 1. Short-term receivables of customers |
|
|
827,891 | 1,081,882 | 1,617,592 | 1,345,319 | 992,831 |
 | 2. Prepayments to suppliers |
|
|
373,103 | 591,395 | 937,471 | 330,615 | 302,821 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
22,250 | 10,000 | 461,250 | | |
 | 6. Other short-term receivables |
|
|
1,895,194 | 2,597,341 | 1,256,497 | 1,891,192 | 2,108,881 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,291 | -12,291 | -17,423 | -17,488 | -17,488 |
 | IV. Inventories |
|
|
2,221,995 | 2,342,939 | 1,754,288 | 1,950,220 | 2,500,059 |
 | 1. Inventories |
|
|
2,223,019 | 2,343,937 | 1,755,801 | 1,951,599 | 2,501,348 |
 | 2. Provision for decline in value of inventories |
|
|
-1,025 | -998 | -1,514 | -1,380 | -1,289 |
 | V. Other current assets |
|
|
123,039 | 233,863 | 303,554 | 227,903 | 286,369 |
 | 1. Short-term prepaid expenses |
|
|
44,999 | 51,030 | 42,560 | 44,263 | 71,567 |
 | 2. Deductible VAT |
|
|
67,184 | 173,785 | 249,741 | 172,881 | 203,769 |
 | 3. Taxes and the State Receivables |
|
|
10,856 | 9,048 | 11,253 | 10,759 | 11,032 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,953,682 | 4,407,064 | 3,955,594 | 4,244,323 | 4,250,688 |
 | I. Long-term receivables |
|
|
908,432 | 986,761 | 366,897 | 525,661 | 330,484 |
 | 1. Long-term customer's receivables |
|
|
6,250 | 6,250 | 12,406 | 7,628 | 6,250 |
 | 2. Business capital in the subsidiary units |
|
|
| 207,203 | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
904,017 | 775,143 | 356,326 | 519,868 | 326,069 |
 | 6. Provision for doubtful long-term receivables |
|
|
-1,835 | -1,835 | -1,835 | -1,835 | -1,835 |
 | II. Fixed assets |
|
|
1,237,358 | 1,461,567 | 1,740,874 | 1,616,540 | 1,835,946 |
 | 1. Tangible fixed assets |
|
|
1,037,703 | 1,262,118 | 1,498,244 | 1,357,882 | 1,449,169 |
 | - Cost |
|
|
1,810,580 | 2,044,986 | 2,200,417 | 2,081,984 | 2,212,566 |
 | - Accumulated depreciation |
|
|
-772,877 | -782,868 | -702,173 | -724,102 | -763,397 |
 | 2. Fixed assets of financial leasing |
|
|
16,400 | 16,763 | 67,155 | 86,808 | 202,238 |
 | - Cost |
|
|
19,492 | 20,372 | 69,065 | 91,040 | 212,156 |
 | - Accumulated depreciation |
|
|
-3,092 | -3,609 | -1,911 | -4,233 | -9,918 |
 | 3. Intangible fixed assets |
|
|
183,254 | 182,686 | 175,475 | 171,850 | 184,540 |
 | - Cost |
|
|
214,539 | 214,438 | 208,121 | 205,633 | 218,891 |
 | - Accumulated depreciation |
|
|
-31,285 | -31,752 | -32,646 | -33,783 | -34,351 |
 | III. Real Estate Investments |
|
|
713,672 | 708,850 | 714,153 | 792,555 | 692,545 |
 | - Cost |
|
|
1,070,505 | 1,073,738 | 1,089,569 | 1,182,721 | 1,091,946 |
 | - Accumulated depreciation |
|
|
-356,832 | -364,889 | -375,417 | -390,166 | -399,401 |
 | IV. Long-term assets in progress |
|
|
390,397 | 533,217 | 391,131 | 391,197 | 407,334 |
 | 1. Costs of long-term production, business in progress |
|
|
| 72 | 72 | | |
 | 2. Costs of construction in progress |
|
|
390,397 | 533,145 | 391,058 | 391,197 | 407,334 |
 | IV. Long-term financial investments |
|
|
359,257 | 362,273 | 383,547 | 424,102 | 427,083 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
335,916 | 338,932 | 343,006 | 365,740 | 370,293 |
 | 3. Other investments in equity instruments |
|
|
22,718 | 22,718 | 39,918 | 61,789 | 57,075 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-376 | -376 | -376 | -4,427 | -1,285 |
 | 5. Investments holding until maturity |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | V. Total other long-term assets |
|
|
344,566 | 354,397 | 358,994 | 494,269 | 557,296 |
 | 1. Long-term prepaid expenses |
|
|
160,441 | 179,884 | 185,693 | 251,435 | 254,872 |
 | 2. Deferred income tax assets |
|
|
26,717 | 26,717 | 25,505 | 25,534 | 57,265 |
 | 3. Other long-term assets |
|
|
| | | 638 | |
 | VI. Goodwills |
|
|
157,408 | 147,796 | 147,796 | 216,662 | 245,160 |
 | TOTAL ASSETS |
|
|
10,100,593 | 12,066,656 | 11,304,529 | 10,762,458 | 12,169,180 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,706,162 | 9,055,158 | 8,437,576 | 7,736,715 | 9,107,836 |
 | I. Current liabilities |
|
|
4,740,277 | 5,560,808 | 5,572,291 | 4,617,491 | 5,664,709 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,072,018 | 3,455,395 | 2,564,092 | 2,655,984 | 3,412,731 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
535,625 | 700,091 | 1,530,905 | 843,016 | 686,926 |
 | 4. Advances from customers |
|
|
185,072 | 314,489 | 580,920 | 547,396 | 428,429 |
 | 5. Taxes and other payables to the State Budget |
|
|
69,077 | 229,657 | 337,009 | 127,829 | 100,376 |
 | 6. Payables to employees |
|
|
88,373 | 115,081 | 190,375 | 113,063 | 127,105 |
 | 7. Short-term accrued expenses |
|
|
64,760 | 96,929 | 76,072 | 71,146 | 78,984 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
30,493 | 29,814 | 42,045 | 41,730 | 65,682 |
 | 11. Other short-term payables |
|
|
685,543 | 610,215 | 240,188 | 208,099 | 754,592 |
 | 12. Provision for short term payables |
|
|
335 | 335 | | | 743 |
 | 13. Bonus and welfare fund |
|
|
8,981 | 8,803 | 10,684 | 9,228 | 9,142 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,965,884 | 3,494,350 | 2,865,285 | 3,119,224 | 3,443,127 |
 | 1. Long-term payables to sellers |
|
|
108 | 333 | 765 | 1,200 | |
 | 2. Long-term accrued expenses |
|
|
270 | -6,376 | | 18,034 | 19,919 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,248,255 | 1,307,772 | 671,783 | 1,102,076 | 707,273 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,678,733 | 2,153,824 | 2,160,655 | 1,960,160 | 2,685,588 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
38,519 | 38,796 | 32,082 | 37,756 | 30,347 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,394,431 | 3,011,498 | 2,866,954 | 3,025,743 | 3,061,344 |
 | I. ShareHolder's equity |
|
|
2,394,431 | 3,011,498 | 2,866,954 | 3,025,743 | 3,061,344 |
 | 1. Owner's investment capital |
|
|
666,306 | 666,306 | 932,783 | 932,783 | 932,783 |
 | 2. Share capital surplus |
|
|
4,597 | 4,597 | 4,597 | 4,597 | 4,597 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
214,113 | 218,384 | 217,160 | 217,160 | 217,160 |
 | 5. Treasury shares |
|
|
-361 | -361 | -361 | -361 | -361 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
34,760 | 33,990 | 33,185 | 32,808 | 33,158 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
647,048 | 976,189 | 681,233 | 696,857 | 811,149 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
561,326 | 526,561 | 217,750 | 672,617 | 772,789 |
 | - Profit after tax undistributed this period |
|
|
85,721 | 449,627 | 463,483 | 24,240 | 38,361 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
827,969 | 1,112,394 | 998,357 | 1,141,899 | 1,062,858 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
10,100,593 | 12,066,656 | 11,304,529 | 10,762,458 | 12,169,180 |
There is no report.
|
|