|
|
|
Q3 2025 | Q4 2025 | Q1 2026 | Q2 2026 | Q3 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,309,034 | 15,061,505 | 15,001,037 | 15,805,718 | 17,331,030 |
 | I. Cash and cash equivalents |
|
|
1,909,101 | 1,956,662 | 1,886,544 | 1,736,543 | 1,583,949 |
 | 1. Cash |
|
|
1,141,401 | 1,134,935 | 1,398,717 | 1,111,237 | 1,240,471 |
 | 2. Cash equivalents |
|
|
767,700 | 821,728 | 487,828 | 625,307 | 343,478 |
 | II. Short-term financial investments |
|
|
1,684,901 | 1,869,462 | 1,983,185 | 1,929,145 | 3,046,137 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,684,901 | 1,869,462 | 1,983,185 | 1,929,145 | 3,046,137 |
 | III. Short-term receivables |
|
|
4,619,288 | 4,148,919 | 4,658,371 | 4,199,166 | 5,034,739 |
 | 1. Short-term receivables of customers |
|
|
4,709,237 | 4,294,906 | 4,706,775 | 4,285,555 | 5,077,116 |
 | 2. Prepayments to suppliers |
|
|
164,722 | 123,171 | 229,715 | 187,679 | 220,158 |
 | 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 |
|
|
302,719 | 289,939 | 276,287 | 275,253 | 286,787 |
 | 7. Provision for doubtful short-term receivables |
|
|
-557,390 | -559,097 | -554,406 | -549,322 | -549,323 |
 | IV. Inventories |
|
|
5,187,007 | 6,387,937 | 5,817,887 | 7,108,125 | 6,741,887 |
 | 1. Inventories |
|
|
5,280,489 | 6,474,718 | 5,904,679 | 7,305,183 | 6,938,946 |
 | 2. Provision for decline in value of inventories |
|
|
-93,483 | -86,782 | -86,792 | -197,058 | -197,058 |
 | V. Other current assets |
|
|
908,737 | 698,525 | 655,050 | 832,740 | 924,318 |
 | 1. Short-term prepaid expenses |
|
|
109,412 | 101,379 | 120,988 | 123,580 | 120,697 |
 | 2. Deductible VAT |
|
|
745,948 | 532,888 | 478,704 | 575,797 | 680,496 |
 | 3. Taxes and the State Receivables |
|
|
53,377 | 64,258 | 55,357 | 43,614 | 33,376 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | 89,749 | 89,749 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,928,844 | 12,976,934 | 13,017,207 | 13,203,968 | 13,324,785 |
 | I. Long-term receivables |
|
|
68,642 | 67,856 | 70,284 | 70,367 | 70,584 |
 | 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 |
|
|
68,642 | 67,856 | 70,284 | 70,367 | 70,584 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,976,025 | 2,910,774 | 2,850,494 | 2,807,157 | 2,787,194 |
 | 1. Tangible fixed assets |
|
|
2,151,754 | 2,097,394 | 2,038,736 | 1,997,149 | 1,978,578 |
 | - Cost |
|
|
14,448,138 | 14,075,430 | 14,072,823 | 14,067,977 | 14,113,186 |
 | - Accumulated depreciation |
|
|
-12,296,383 | -11,978,035 | -12,034,087 | -12,070,828 | -12,134,608 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
824,270 | 813,380 | 811,758 | 810,008 | 808,615 |
 | - Cost |
|
|
992,588 | 993,284 | 883,062 | 883,003 | 883,003 |
 | - Accumulated depreciation |
|
|
-168,318 | -179,904 | -71,303 | -72,995 | -74,387 |
 | III. Real Estate Investments |
|
|
73,021 | 71,899 | 70,337 | 68,205 | 67,081 |
 | - Cost |
|
|
193,212 | 193,212 | 177,830 | 175,446 | 174,516 |
 | - Accumulated depreciation |
|
|
-120,191 | -121,313 | -107,493 | -107,241 | -107,435 |
 | IV. Long-term assets in progress |
|
|
6,566,605 | 6,602,938 | 6,650,205 | 6,751,854 | 6,793,739 |
 | 1. Costs of long-term production, business in progress |
|
|
48,650 | 25,116 | 25,116 | 29,130 | 29,130 |
 | 2. Costs of construction in progress |
|
|
6,517,956 | 6,577,822 | 6,625,089 | 6,722,724 | 6,764,609 |
 | IV. Long-term financial investments |
|
|
2,813,707 | 2,875,378 | 2,918,432 | 3,033,722 | 3,106,364 |
 | 1. Investment in subsidiaries |
|
|
34,512 | 34,512 | 34,512 | 34,512 | 34,512 |
 | 2. Investments in associated companies, joint ventures |
|
|
2,394,899 | 2,459,187 | 2,502,240 | 2,617,647 | 2,691,817 |
 | 3. Other investments in equity instruments |
|
|
456,036 | 456,036 | 456,036 | 456,036 | 454,508 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-71,740 | -74,356 | -74,356 | -74,472 | -74,472 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
430,843 | 448,088 | 457,455 | 472,662 | 499,823 |
 | 1. Long-term prepaid expenses |
|
|
377,511 | 416,645 | 428,102 | 441,738 | 469,470 |
 | 2. Deferred income tax assets |
|
|
14,742 | 16,606 | 14,568 | 16,627 | 16,377 |
 | 3. Other long-term assets |
|
|
15,181 | 14,837 | 14,784 | 14,298 | 13,976 |
 | VI. Goodwills |
|
|
23,410 | | | | |
 | TOTAL ASSETS |
|
|
27,237,878 | 28,038,439 | 28,018,244 | 29,009,686 | 30,655,815 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
16,920,320 | 17,733,420 | 17,505,179 | 18,103,544 | 18,750,693 |
 | I. Current liabilities |
|
|
13,383,853 | 14,196,777 | 13,942,656 | 14,437,140 | 15,101,364 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,779,505 | 8,301,170 | 8,053,648 | 7,829,571 | 8,901,773 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,092,907 | 2,262,616 | 1,864,054 | 2,851,825 | 1,925,379 |
 | 4. Advances from customers |
|
|
278,113 | 301,643 | 403,306 | 174,061 | 200,877 |
 | 5. Taxes and other payables to the State Budget |
|
|
268,732 | 173,936 | 167,042 | 193,242 | 307,683 |
 | 6. Payables to employees |
|
|
285,495 | 341,605 | 308,365 | 361,537 | 445,599 |
 | 7. Short-term accrued expenses |
|
|
2,019,989 | 2,009,757 | 2,241,385 | 2,173,671 | 2,219,261 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,760 | 2,384 | 8,894 | 7,684 | 6,566 |
 | 11. Other short-term payables |
|
|
522,105 | 687,523 | 762,618 | 647,872 | 876,338 |
 | 12. Provision for short term payables |
|
|
47,218 | 43,992 | 69,136 | 79,384 | 115,129 |
 | 13. Bonus and welfare fund |
|
|
86,029 | 72,152 | 64,209 | 118,295 | 102,759 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,536,467 | 3,536,643 | 3,562,523 | 3,666,404 | 3,649,330 |
 | 1. Long-term payables to sellers |
|
|
291,475 | 291,102 | 290,466 | 289,660 | 286,804 |
 | 2. Long-term accrued expenses |
|
|
720,469 | 742,373 | 765,869 | 784,211 | 793,629 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
629,063 | 630,967 | 634,528 | 742,897 | 742,636 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,833,582 | 1,824,302 | 1,822,987 | 1,798,634 | 1,775,039 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
5,666 | 5,668 | 5,973 | 7,840 | 7,602 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
52,212 | 38,232 | 38,700 | 39,162 | 39,620 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
 | B. OWNER'S EQUITY |
|
|
10,317,558 | 10,305,018 | 10,513,065 | 10,906,142 | 11,905,122 |
 | I. ShareHolder's equity |
|
|
10,317,558 | 10,305,018 | 10,513,065 | 10,906,142 | 11,905,122 |
 | 1. Owner's investment capital |
|
|
6,780,000 | 6,780,000 | 6,780,000 | 6,780,000 | 6,780,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
146,914 | 133,626 | 133,626 | 133,626 | 133,626 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-803,443 | -780,744 | -780,744 | -780,744 | -730,033 |
 | 7. Differences upon foreign exchange rate |
|
|
-322,444 | -317,395 | -315,947 | -304,822 | -279,159 |
 | 8. Investment and development funds |
|
|
486,701 | 476,951 | 481,291 | 589,239 | 589,239 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,010 | 1,010 | 1,010 | 1,010 | 1,010 |
 | 11. After tax undistributed profit |
|
|
2,433,479 | 2,465,379 | 2,643,581 | 2,910,392 | 3,801,647 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,930,482 | 1,946,167 | 2,480,498 | 2,314,301 | 2,060,190 |
 | - Profit after tax undistributed this period |
|
|
502,997 | 519,212 | 163,083 | 596,091 | 1,741,458 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,595,342 | 1,546,191 | 1,570,247 | 1,577,441 | 1,608,791 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
27,237,878 | 28,038,439 | 28,018,244 | 29,009,686 | 30,655,815 |
There is no report.
|
|