|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,444,372 | 10,495,525 | 10,807,121 | 10,682,748 | 10,290,428 |
 | I. Cash and cash equivalents |
|
|
965,030 | 1,102,013 | 1,566,126 | 981,166 | 628,108 |
 | 1. Cash |
|
|
263,262 | 277,909 | 389,755 | 404,696 | 432,658 |
 | 2. Cash equivalents |
|
|
701,768 | 824,104 | 1,176,371 | 576,470 | 195,450 |
 | II. Short-term financial investments |
|
|
2,276,691 | 2,675,800 | 2,999,732 | 3,184,714 | 3,460,799 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,276,691 | 2,675,800 | 2,999,732 | 3,184,714 | 3,460,799 |
 | III. Short-term receivables |
|
|
3,020,275 | 2,966,481 | 2,836,655 | 2,677,467 | 2,783,567 |
 | 1. Short-term receivables of customers |
|
|
2,434,613 | 2,496,517 | 2,443,079 | 2,435,876 | 2,339,946 |
 | 2. Prepayments to suppliers |
|
|
368,969 | 270,556 | 290,464 | 163,927 | 348,709 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
3,957 | 3,743 | 2,343 | 2,343 | |
 | 6. Other short-term receivables |
|
|
533,551 | 529,324 | 442,192 | 411,101 | 433,931 |
 | 7. Provision for doubtful short-term receivables |
|
|
-320,816 | -333,659 | -341,423 | -335,779 | -339,019 |
 | IV. Inventories |
|
|
2,897,240 | 3,447,118 | 3,074,416 | 3,491,361 | 2,995,581 |
 | 1. Inventories |
|
|
2,958,974 | 3,505,108 | 3,133,628 | 3,580,121 | 3,082,742 |
 | 2. Provision for decline in value of inventories |
|
|
-61,734 | -57,990 | -59,212 | -88,760 | -87,161 |
 | V. Other current assets |
|
|
285,138 | 304,113 | 330,191 | 348,039 | 422,374 |
 | 1. Short-term prepaid expenses |
|
|
39,726 | 40,866 | 44,098 | 36,583 | 49,760 |
 | 2. Deductible VAT |
|
|
228,482 | 248,749 | 271,891 | 293,535 | 357,118 |
 | 3. Taxes and the State Receivables |
|
|
16,477 | 14,498 | 14,068 | 17,726 | 15,496 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | 134 | | |
 | 5. Other current assets |
|
|
453 | | | 196 | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,779,032 | 9,388,065 | 9,629,932 | 9,900,991 | 10,019,263 |
 | I. Long-term receivables |
|
|
163,141 | 48,244 | 47,109 | 44,195 | 38,692 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
2,343 | 1,171 | 1,171 | | |
 | 5. Other long-term receivables |
|
|
266,908 | 153,182 | 152,048 | 150,305 | 144,802 |
 | 6. Provision for doubtful long-term receivables |
|
|
-106,110 | -106,110 | -106,110 | -106,110 | -106,110 |
 | II. Fixed assets |
|
|
5,396,208 | 5,311,531 | 5,215,923 | 5,033,118 | 5,124,190 |
 | 1. Tangible fixed assets |
|
|
5,153,798 | 5,073,621 | 4,980,618 | 4,867,414 | 4,942,834 |
 | - Cost |
|
|
14,194,625 | 14,285,433 | 14,317,388 | 14,268,271 | 14,528,392 |
 | - Accumulated depreciation |
|
|
-9,040,827 | -9,211,811 | -9,336,770 | -9,400,857 | -9,585,558 |
 | 2. Fixed assets of financial leasing |
|
|
150,928 | 147,099 | 144,991 | 128,350 | 144,252 |
 | - Cost |
|
|
176,072 | 176,072 | 177,824 | 158,927 | 178,342 |
 | - Accumulated depreciation |
|
|
-25,144 | -28,973 | -32,833 | -30,577 | -34,090 |
 | 3. Intangible fixed assets |
|
|
91,482 | 90,810 | 90,315 | 37,354 | 37,104 |
 | - Cost |
|
|
149,460 | 149,937 | 150,550 | 81,265 | 72,820 |
 | - Accumulated depreciation |
|
|
-57,978 | -59,126 | -60,235 | -43,911 | -35,717 |
 | III. Real Estate Investments |
|
|
262,325 | 259,968 | 257,492 | 434,944 | 476,848 |
 | - Cost |
|
|
364,740 | 366,592 | 366,592 | 557,603 | 605,392 |
 | - Accumulated depreciation |
|
|
-102,415 | -106,624 | -109,100 | -122,659 | -128,545 |
 | IV. Long-term assets in progress |
|
|
442,815 | 521,740 | 609,768 | 589,115 | 424,709 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
442,815 | 521,740 | 609,768 | 589,115 | 424,709 |
 | IV. Long-term financial investments |
|
|
3,191,228 | 2,916,357 | 3,173,399 | 3,464,369 | 3,626,653 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,051,877 | 2,775,549 | 3,056,257 | 3,229,199 | 3,341,856 |
 | 3. Other investments in equity instruments |
|
|
183,478 | 185,595 | 180,623 | 181,058 | 181,058 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-192,649 | -175,549 | -198,471 | -188,537 | -31,119 |
 | 5. Investments holding until maturity |
|
|
148,521 | 130,761 | 134,991 | 242,649 | 134,858 |
 | V. Total other long-term assets |
|
|
323,316 | 330,226 | 326,240 | 335,250 | 328,171 |
 | 1. Long-term prepaid expenses |
|
|
310,967 | 317,093 | 313,962 | 321,575 | 316,720 |
 | 2. Deferred income tax assets |
|
|
11,759 | 12,552 | 11,696 | 13,094 | 10,870 |
 | 3. Other long-term assets |
|
|
590 | 581 | 581 | 581 | 581 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
19,223,405 | 19,883,590 | 20,437,054 | 20,583,739 | 20,309,691 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,696,475 | 10,374,027 | 10,610,018 | 10,538,966 | 9,969,440 |
 | I. Current liabilities |
|
|
6,735,641 | 7,348,750 | 7,564,724 | 8,048,240 | 7,467,540 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,166,439 | 4,394,382 | 4,263,981 | 4,908,127 | 4,681,477 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,035,592 | 1,099,093 | 1,193,093 | 1,042,781 | 962,525 |
 | 4. Advances from customers |
|
|
101,246 | 100,736 | 99,889 | 70,620 | 84,906 |
 | 5. Taxes and other payables to the State Budget |
|
|
72,067 | 231,105 | 225,762 | 79,357 | 81,582 |
 | 6. Payables to employees |
|
|
569,773 | 671,711 | 938,431 | 956,103 | 744,037 |
 | 7. Short-term accrued expenses |
|
|
62,328 | 60,764 | 73,109 | 69,014 | 74,883 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
27,779 | 34,790 | 19,628 | 28,626 | 24,239 |
 | 11. Other short-term payables |
|
|
463,351 | 433,290 | 459,151 | 618,278 | 577,441 |
 | 12. Provision for short term payables |
|
|
57,558 | 62,473 | 58,166 | 63,329 | 60,201 |
 | 13. Bonus and welfare fund |
|
|
179,509 | 260,407 | 233,514 | 212,005 | 176,251 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,960,834 | 3,025,276 | 3,045,294 | 2,490,727 | 2,501,900 |
 | 1. Long-term payables to sellers |
|
|
18 | | 18 | 18 | 1,719 |
 | 2. Long-term accrued expenses |
|
|
9,297 | 8,832 | 8,832 | 8,832 | 8,832 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
76,708 | 79,480 | 83,728 | 84,374 | 84,476 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,390,761 | 2,449,434 | 2,457,688 | 1,870,758 | 1,896,038 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
163,015 | 173,424 | 161,192 | 167,271 | 169,994 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
321,035 | 314,107 | 333,836 | 323,473 | 304,842 |
 | 12. Development fund of science and technology |
|
|
| | | 36,000 | 36,000 |
 | B. OWNER'S EQUITY |
|
|
9,526,929 | 9,509,563 | 9,827,036 | 10,044,772 | 10,340,252 |
 | I. ShareHolder's equity |
|
|
9,507,771 | 9,490,560 | 9,808,188 | 10,026,080 | 10,340,252 |
 | 1. Owner's investment capital |
|
|
5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 |
 | 2. Share capital surplus |
|
|
30,362 | 30,362 | 30,362 | 30,362 | 30,362 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
216,824 | 216,824 | 216,824 | 216,824 | 696,018 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-747,830 | -747,830 | -747,830 | -747,830 | -747,830 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
824,955 | 879,149 | 879,149 | 900,170 | 1,024,234 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,103,040 | 1,137,495 | 1,320,983 | 1,420,138 | 1,663,746 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
930,922 | 784,574 | 742,897 | 547,417 | 1,421,597 |
 | - Profit after tax undistributed this period |
|
|
172,118 | 352,921 | 578,087 | 872,721 | 242,149 |
 | 12. Investment capital resource for basic construction |
|
|
543,093 | 543,093 | 543,093 | 543,093 | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,537,327 | 2,431,467 | 2,565,607 | 2,663,324 | 2,673,721 |
 | II. Funding resources and other funds |
|
|
19,159 | 19,003 | 18,848 | 18,692 | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
19,159 | 19,003 | 18,848 | 18,692 | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
19,223,405 | 19,883,590 | 20,437,054 | 20,583,739 | 20,309,691 |
There is no report.
|
|