|
|
|
Q2 2024 | Q3 2024 | Q4 2024 | Q4 2025 | Q2 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,109,961 | 6,022,736 | 5,830,328 | 5,899,917 | 4,689,772 |
 | I. Cash and cash equivalents |
|
|
53,549 | 88,120 | 79,268 | 77,956 | 149,193 |
 | 1. Cash |
|
|
51,549 | 87,770 | 75,646 | 77,956 | 149,193 |
 | 2. Cash equivalents |
|
|
2,000 | 350 | 3,622 | | |
 | II. Short-term financial investments |
|
|
2,682 | 2,482 | 2,482 | 232,052 | 102,052 |
 | 1. Trading securities |
|
|
452 | 452 | 452 | 452 | 2,052 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,231 | 2,030 | 2,030 | 231,600 | 100,000 |
 | III. Short-term receivables |
|
|
5,524,687 | 5,414,217 | 5,111,938 | 4,827,192 | 3,548,223 |
 | 1. Short-term receivables of customers |
|
|
785,793 | 662,730 | 369,802 | 657,478 | 658,774 |
 | 2. Prepayments to suppliers |
|
|
3,461,293 | 3,541,973 | 3,489,220 | 3,520,582 | 3,038,928 |
 | 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 |
|
|
1,315,956 | 1,249,112 | 1,296,989 | 1,814,284 | 1,015,092 |
 | 7. Provision for doubtful short-term receivables |
|
|
-38,355 | -39,597 | -44,074 | -1,165,152 | -1,164,571 |
 | IV. Inventories |
|
|
506,720 | 491,246 | 602,436 | 734,917 | 866,694 |
 | 1. Inventories |
|
|
509,408 | 493,934 | 607,888 | 738,218 | 869,794 |
 | 2. Provision for decline in value of inventories |
|
|
-2,688 | -2,688 | -5,452 | -3,301 | -3,099 |
 | V. Other current assets |
|
|
22,322 | 26,671 | 34,205 | 27,801 | 23,610 |
 | 1. Short-term prepaid expenses |
|
|
18,253 | 18,430 | 21,544 | 5,239 | 348 |
 | 2. Deductible VAT |
|
|
2,554 | 5,784 | 11,529 | 21,376 | 21,835 |
 | 3. Taxes and the State Receivables |
|
|
1,515 | 2,457 | 1,132 | 1,186 | 1,426 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,951,679 | 3,087,875 | 3,435,023 | 1,603,832 | 1,600,820 |
 | I. Long-term receivables |
|
|
1,165,884 | 1,308,976 | 1,652,082 | 491,756 | 491,398 |
 | 1. Long-term customer's receivables |
|
|
145,236 | 145,236 | 315,236 | 3,680 | 260,749 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 16,000 | | |
 | 5. Other long-term receivables |
|
|
1,020,648 | 1,163,739 | 1,320,846 | 677,906 | 420,479 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | -189,830 | -189,830 |
 | II. Fixed assets |
|
|
69,522 | 64,101 | 58,905 | 33,945 | 38,790 |
 | 1. Tangible fixed assets |
|
|
45,743 | 41,128 | 36,738 | 21,357 | 26,999 |
 | - Cost |
|
|
252,416 | 236,559 | 233,423 | 216,501 | 226,056 |
 | - Accumulated depreciation |
|
|
-206,673 | -195,430 | -196,685 | -195,145 | -199,057 |
 | 2. Fixed assets of financial leasing |
|
|
23,347 | 22,545 | 21,742 | 12,175 | 11,384 |
 | - Cost |
|
|
27,423 | 27,423 | 27,423 | 15,831 | 15,831 |
 | - Accumulated depreciation |
|
|
-4,076 | -4,879 | -5,681 | -3,655 | -4,447 |
 | 3. Intangible fixed assets |
|
|
431 | 428 | 425 | 413 | 407 |
 | - Cost |
|
|
1,303 | 1,303 | 1,303 | 1,303 | 1,303 |
 | - Accumulated depreciation |
|
|
-872 | -875 | -878 | -890 | -896 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
444 | 444 | 444 | | 338 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
444 | 444 | 444 | | 338 |
 | IV. Long-term financial investments |
|
|
1,670,252 | 1,671,803 | 1,686,126 | 1,043,099 | 1,035,565 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,552,803 | 1,554,332 | 1,568,928 | 1,026,026 | 1,018,493 |
 | 3. Other investments in equity instruments |
|
|
19,751 | 19,751 | 19,751 | 19,751 | 19,751 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,302 | -2,280 | -2,553 | -2,679 | -2,679 |
 | 5. Investments holding until maturity |
|
|
100,000 | 100,000 | 100,000 | | |
 | V. Total other long-term assets |
|
|
45,578 | 42,550 | 37,465 | 35,032 | 34,728 |
 | 1. Long-term prepaid expenses |
|
|
44,955 | 41,562 | 37,257 | 35,001 | 34,728 |
 | 2. Deferred income tax assets |
|
|
622 | 989 | 208 | 31 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
9,061,640 | 9,110,611 | 9,265,351 | 7,503,750 | 6,290,592 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,236,670 | 5,265,294 | 5,396,821 | 5,655,410 | 4,384,968 |
 | I. Current liabilities |
|
|
4,176,079 | 4,154,561 | 4,255,953 | 4,421,549 | 3,240,831 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
952,367 | 888,626 | 890,272 | 418,985 | 376,220 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
666,671 | 588,161 | 679,437 | 716,734 | 816,887 |
 | 4. Advances from customers |
|
|
2,429,498 | 2,536,145 | 2,530,013 | 2,495,481 | 1,203,973 |
 | 5. Taxes and other payables to the State Budget |
|
|
37,674 | 18,407 | 20,886 | 52,102 | 28,159 |
 | 6. Payables to employees |
|
|
7,865 | 6,384 | 10,068 | 7,923 | 5,725 |
 | 7. Short-term accrued expenses |
|
|
21,745 | 27,457 | 16,321 | 101,630 | 134,864 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
198 | 219 | 216 | | |
 | 11. Other short-term payables |
|
|
38,979 | 81,940 | 99,112 | 606,006 | 638,289 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
21,081 | 7,221 | 9,628 | 22,687 | 36,713 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,060,591 | 1,110,733 | 1,140,868 | 1,233,862 | 1,144,137 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
6,366 | 6,366 | 6,366 | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
2,232 | 2,232 | 1,022 | 180 | 492 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,049,743 | 1,099,472 | 1,130,630 | 1,098,936 | 1,125,270 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,659 | 2,113 | 2,323 | 118,244 | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
590 | 550 | 527 | 16,502 | 18,375 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,824,970 | 3,845,317 | 3,868,530 | 1,848,339 | 1,905,625 |
 | I. ShareHolder's equity |
|
|
3,824,970 | 3,845,317 | 3,868,530 | 1,848,339 | 1,905,625 |
 | 1. Owner's investment capital |
|
|
3,052,940 | 3,358,206 | 3,358,206 | 3,358,206 | 3,358,125 |
 | 2. Share capital surplus |
|
|
549,688 | 244,421 | 244,421 | 244,421 | 244,421 |
 | 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 |
|
|
585 | 585 | 585 | 585 | 1,502 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
917 | 917 | 917 | 917 | |
 | 11. After tax undistributed profit |
|
|
103,825 | 117,695 | 142,757 | -1,881,968 | -1,802,105 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
71,995 | 75,723 | 71,637 | -1,443,857 | 2,095 |
 | - Profit after tax undistributed this period |
|
|
31,830 | 41,973 | 71,120 | -438,111 | -1,804,200 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
117,016 | 123,492 | 121,643 | 126,177 | 103,682 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,061,640 | 9,110,611 | 9,265,351 | 7,503,750 | 6,290,592 |
There is no report.
|
|