|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,301,946 | 10,122,182 | 10,260,538 | 12,568,794 | 14,151,947 |
 | I. Cash and cash equivalents |
|
|
526,304 | 367,741 | 406,462 | 1,261,499 | 1,394,123 |
 | 1. Cash |
|
|
300,404 | 287,372 | 292,596 | 227,058 | 214,006 |
 | 2. Cash equivalents |
|
|
225,901 | 80,369 | 113,866 | 1,034,441 | 1,180,116 |
 | II. Short-term financial investments |
|
|
153,368 | 334,052 | 124,871 | 276,352 | 651,751 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
153,368 | 334,052 | 124,871 | 276,352 | 651,751 |
 | III. Short-term receivables |
|
|
1,508,808 | 1,543,127 | 2,307,246 | 3,522,828 | 3,773,605 |
 | 1. Short-term receivables of customers |
|
|
488,765 | 423,546 | 1,136,023 | 1,645,774 | 1,403,006 |
 | 2. Prepayments to suppliers |
|
|
498,381 | 519,481 | 620,738 | 961,700 | 1,869,633 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
143,960 | 244,960 | 300,060 | 300,460 | |
 | 6. Other short-term receivables |
|
|
389,782 | 365,635 | 260,919 | 622,944 | 509,015 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,080 | -10,494 | -10,494 | -8,049 | -8,049 |
 | IV. Inventories |
|
|
3,968,273 | 7,736,389 | 7,263,615 | 7,305,374 | 8,043,604 |
 | 1. Inventories |
|
|
3,968,273 | 7,736,389 | 7,263,615 | 7,305,374 | 8,043,604 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
145,193 | 140,873 | 158,344 | 202,741 | 288,863 |
 | 1. Short-term prepaid expenses |
|
|
33,687 | 31,090 | 83,627 | 118,743 | 165,103 |
 | 2. Deductible VAT |
|
|
110,478 | 106,623 | 70,123 | 77,736 | 85,202 |
 | 3. Taxes and the State Receivables |
|
|
1,027 | 3,159 | 4,594 | 6,262 | 9,916 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 28,642 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,262,684 | 2,300,805 | 2,835,850 | 2,743,314 | 2,785,276 |
 | I. Long-term receivables |
|
|
658,371 | 12,165 | 511,953 | 423,265 | 419,879 |
 | 1. Long-term customer's receivables |
|
|
128,100 | | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 100 | 100 | 100 | |
 | 5. Other long-term receivables |
|
|
544,562 | 26,356 | 526,144 | 437,456 | 434,170 |
 | 6. Provision for doubtful long-term receivables |
|
|
-14,291 | -14,291 | -14,291 | -14,291 | -14,291 |
 | II. Fixed assets |
|
|
847,118 | 842,277 | 842,317 | 835,028 | 835,932 |
 | 1. Tangible fixed assets |
|
|
561,998 | 559,295 | 561,767 | 557,662 | 560,260 |
 | - Cost |
|
|
667,117 | 673,132 | 682,664 | 687,038 | 698,830 |
 | - Accumulated depreciation |
|
|
-105,119 | -113,837 | -120,897 | -129,376 | -138,570 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
285,120 | 282,981 | 280,550 | 277,366 | 275,671 |
 | - Cost |
|
|
300,157 | 300,488 | 300,533 | 300,533 | 300,578 |
 | - Accumulated depreciation |
|
|
-15,037 | -17,506 | -19,983 | -23,167 | -24,907 |
 | III. Real Estate Investments |
|
|
315,698 | 312,608 | 309,469 | 306,333 | 303,183 |
 | - Cost |
|
|
392,624 | 392,624 | 392,624 | 392,624 | 392,624 |
 | - Accumulated depreciation |
|
|
-76,926 | -80,016 | -83,155 | -86,291 | -89,441 |
 | IV. Long-term assets in progress |
|
|
1,307,093 | 995,709 | 1,031,180 | 1,016,763 | 1,070,166 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,307,093 | 995,709 | 1,031,180 | 1,016,763 | 1,070,166 |
 | IV. Long-term financial investments |
|
|
13,349 | 14,146 | 14,234 | 14,229 | 14,130 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,566 | 3,363 | 3,451 | 3,446 | 3,346 |
 | 3. Other investments in equity instruments |
|
|
17,074 | 17,074 | 17,074 | 17,074 | 17,074 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-6,291 | -6,291 | -6,291 | -6,291 | -6,291 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
121,055 | 123,901 | 126,696 | 147,696 | 141,987 |
 | 1. Long-term prepaid expenses |
|
|
62,634 | 61,684 | 61,574 | 55,499 | 52,864 |
 | 2. Deferred income tax assets |
|
|
20,269 | 25,670 | 30,991 | 59,579 | 58,020 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
38,153 | 36,548 | 34,131 | 32,617 | 31,103 |
 | TOTAL ASSETS |
|
|
9,564,630 | 12,422,988 | 13,096,388 | 15,312,109 | 16,937,223 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,169,604 | 8,128,600 | 6,951,574 | 8,783,618 | 10,266,539 |
 | I. Current liabilities |
|
|
2,069,974 | 4,106,784 | 3,701,996 | 5,232,792 | 6,390,852 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
821,398 | 1,105,711 | 855,641 | 1,103,530 | 1,042,199 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
371,626 | 372,397 | 324,476 | 444,685 | 388,285 |
 | 4. Advances from customers |
|
|
199,268 | 307,696 | 1,215,753 | 2,446,203 | 3,304,077 |
 | 5. Taxes and other payables to the State Budget |
|
|
196,654 | 1,315,461 | 402,456 | 398,116 | 410,828 |
 | 6. Payables to employees |
|
|
15,321 | 22,149 | 20,102 | 34,241 | 16,651 |
 | 7. Short-term accrued expenses |
|
|
103,726 | 145,023 | 414,013 | 530,686 | 888,884 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9,380 | 9,470 | 9,733 | 9,526 | 8,713 |
 | 11. Other short-term payables |
|
|
332,914 | 809,191 | 440,136 | 246,289 | 289,631 |
 | 12. Provision for short term payables |
|
|
| | | | 15,064 |
 | 13. Bonus and welfare fund |
|
|
19,686 | 19,686 | 19,686 | 19,516 | 26,521 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,099,630 | 4,021,816 | 3,249,579 | 3,550,826 | 3,875,687 |
 | 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 |
|
|
127,888 | 131,614 | 130,086 | 143,754 | 152,667 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,778,283 | 3,700,077 | 2,930,841 | 3,223,829 | 3,557,898 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
142,657 | 141,994 | 141,330 | 140,522 | 140,004 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
25,821 | 24,042 | 24,125 | 20,415 | 3,705 |
 | 11. Long-term unrealized revenue |
|
|
24,981 | 24,089 | 23,197 | 22,305 | 21,413 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,395,026 | 4,294,387 | 6,144,813 | 6,528,491 | 6,670,684 |
 | I. ShareHolder's equity |
|
|
4,395,026 | 4,294,387 | 6,144,813 | 6,528,491 | 6,670,684 |
 | 1. Owner's investment capital |
|
|
3,118,500 | 3,118,500 | 3,600,000 | 3,600,000 | 3,600,000 |
 | 2. Share capital surplus |
|
|
109,480 | 109,112 | 1,120,162 | 1,120,162 | 1,120,162 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
6,315 | 6,315 | 6,315 | 6,315 | 6,315 |
 | 11. After tax undistributed profit |
|
|
660,191 | 227,318 | 440,061 | 829,093 | 953,990 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
639,946 | 172,171 | 172,382 | 187,411 | 801,853 |
 | - Profit after tax undistributed this period |
|
|
20,245 | 55,147 | 267,679 | 641,682 | 152,138 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
500,540 | 833,142 | 978,275 | 972,921 | 990,216 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,564,630 | 12,422,988 | 13,096,388 | 15,312,109 | 16,937,223 |
There is no report.
|
|