|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 | Q1 2026 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,163,172 | 4,947,365 | 6,277,088 | 6,644,357 | 7,214,500 |
 | I. Cash and cash equivalents |
|
|
2,538,157 | 3,214,852 | 4,233,690 | 4,817,808 | 1,050,861 |
 | 1. Cash |
|
|
1,945,657 | 2,117,679 | 2,147,344 | 2,322,208 | 640,061 |
 | 2. Cash equivalents |
|
|
592,500 | 1,097,173 | 2,086,346 | 2,495,600 | 410,800 |
 | II. Short-term financial investments |
|
|
114,190 | 59,300 | 84,300 | 90,541 | 2,551,090 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
114,190 | 59,300 | 84,300 | 90,541 | 2,551,090 |
 | III. Short-term receivables |
|
|
889,591 | 1,015,189 | 1,303,108 | 1,140,155 | 1,316,737 |
 | 1. Short-term receivables of customers |
|
|
517,947 | 598,265 | 736,283 | 679,999 | 710,612 |
 | 2. Prepayments to suppliers |
|
|
200,434 | 176,863 | 222,212 | 177,002 | 211,055 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
112 | 5,114 | | | |
 | 6. Other short-term receivables |
|
|
252,167 | 316,559 | 426,535 | 367,487 | 479,316 |
 | 7. Provision for doubtful short-term receivables |
|
|
-81,069 | -81,613 | -81,922 | -84,333 | -84,246 |
 | IV. Inventories |
|
|
41,873 | 42,321 | 44,484 | 89,727 | 93,243 |
 | 1. Inventories |
|
|
42,934 | 43,450 | 45,614 | 91,039 | 94,543 |
 | 2. Provision for decline in value of inventories |
|
|
-1,061 | -1,130 | -1,130 | -1,312 | -1,300 |
 | V. Other current assets |
|
|
579,360 | 615,703 | 611,506 | 506,126 | 2,202,569 |
 | 1. Short-term prepaid expenses |
|
|
275,231 | 313,454 | 308,491 | 274,940 | 323,962 |
 | 2. Deductible VAT |
|
|
270,317 | 271,695 | 276,976 | 202,248 | 133,697 |
 | 3. Taxes and the State Receivables |
|
|
33,813 | 30,554 | 26,039 | 28,938 | 25,184 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 1,719,727 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,988,072 | 5,057,819 | 4,966,469 | 4,794,315 | 3,518,669 |
 | I. Long-term receivables |
|
|
12,774 | 44,137 | 52,627 | 61,802 | 7,619 |
 | 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 |
|
|
12,774 | 44,137 | 52,627 | 61,802 | 7,619 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,777,540 | 2,709,960 | 2,684,395 | 2,463,998 | 1,538,566 |
 | 1. Tangible fixed assets |
|
|
2,500,711 | 2,422,297 | 2,343,036 | 2,254,834 | 1,350,436 |
 | - Cost |
|
|
4,208,628 | 4,252,888 | 4,298,855 | 4,264,522 | 3,302,190 |
 | - Accumulated depreciation |
|
|
-1,707,917 | -1,830,591 | -1,955,819 | -2,009,688 | -1,951,754 |
 | 2. Fixed assets of financial leasing |
|
|
132,580 | 127,214 | 119,789 | 110,943 | 102,816 |
 | - Cost |
|
|
162,315 | 165,872 | 167,180 | 166,551 | 166,691 |
 | - Accumulated depreciation |
|
|
-29,735 | -38,658 | -47,390 | -55,608 | -63,875 |
 | 3. Intangible fixed assets |
|
|
144,249 | 160,449 | 221,570 | 98,221 | 85,314 |
 | - Cost |
|
|
1,031,819 | 1,033,548 | 1,089,620 | 1,054,794 | 978,537 |
 | - Accumulated depreciation |
|
|
-887,569 | -873,099 | -868,051 | -956,573 | -893,224 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
145,625 | 162,195 | 110,774 | 129,769 | 263,862 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
145,625 | 162,195 | 110,774 | 129,769 | 263,862 |
 | IV. Long-term financial investments |
|
|
1,790,232 | 1,842,383 | 1,822,897 | 1,853,902 | 1,436,556 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
826,959 | 875,945 | 850,197 | 893,643 | 1,293,534 |
 | 3. Other investments in equity instruments |
|
|
737,944 | 778,273 | 732,591 | 171,928 | 177,978 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-598,030 | -635,294 | -583,351 | -35,127 | -35,157 |
 | 5. Investments holding until maturity |
|
|
823,359 | 823,459 | 823,459 | 823,459 | 200 |
 | V. Total other long-term assets |
|
|
261,901 | 234,479 | 295,776 | 284,844 | 272,067 |
 | 1. Long-term prepaid expenses |
|
|
242,526 | 215,052 | 213,134 | 199,610 | 208,892 |
 | 2. Deferred income tax assets |
|
|
6,618 | 7,186 | 70,917 | 80,273 | 63,174 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
12,757 | 12,241 | 11,725 | 4,962 | |
 | TOTAL ASSETS |
|
|
9,151,243 | 10,005,184 | 11,243,557 | 11,438,673 | 10,733,169 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
8,054,352 | 8,808,953 | 10,049,661 | 10,458,658 | 10,063,186 |
 | I. Current liabilities |
|
|
5,463,197 | 6,260,748 | 7,480,851 | 8,027,664 | 7,742,715 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
770,310 | 798,428 | 1,182,749 | 1,295,897 | 1,218,342 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
449,652 | 564,566 | 424,484 | 802,002 | 389,311 |
 | 4. Advances from customers |
|
|
87,310 | 50,496 | 65,210 | 81,389 | 70,065 |
 | 5. Taxes and other payables to the State Budget |
|
|
131,929 | 319,000 | 364,995 | 247,267 | 162,509 |
 | 6. Payables to employees |
|
|
9,362 | 7,105 | 11,684 | 8,675 | 8,377 |
 | 7. Short-term accrued expenses |
|
|
1,183,832 | 1,274,134 | 1,774,618 | 1,649,417 | 1,664,879 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,821,698 | 2,085,577 | 2,387,572 | 2,595,648 | 2,967,123 |
 | 11. Other short-term payables |
|
|
1,009,107 | 1,161,441 | 1,269,539 | 1,347,368 | 1,262,109 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,591,155 | 2,548,205 | 2,568,810 | 2,430,994 | 2,320,471 |
 | 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 |
|
|
383 | 483 | 391 | 440 | 390 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,204,304 | 1,169,372 | 1,143,604 | 1,098,488 | 955,291 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,076,968 | 1,135,155 | 1,129,937 | 1,165,001 | 1,206,445 |
 | 9. Provision for job loss allowance |
|
|
| | | 17,067 | |
 | 10. Provision for long-term payables |
|
|
19,159 | 17,160 | 16,710 | | 16,741 |
 | 11. Long-term unrealized revenue |
|
|
290,339 | 226,034 | 278,167 | 149,999 | 141,605 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,096,892 | 1,196,231 | 1,193,896 | 980,015 | 669,983 |
 | I. ShareHolder's equity |
|
|
1,096,892 | 1,196,231 | 1,193,896 | 980,015 | 669,983 |
 | 1. Owner's investment capital |
|
|
287,360 | 293,770 | 293,770 | 293,770 | 293,770 |
 | 2. Share capital surplus |
|
|
-409,834 | -397,014 | -397,014 | -397,014 | -397,014 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
50,225 | 110,803 | 93,800 | 103,840 | 101,586 |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
821,988 | 851,014 | 853,420 | 653,035 | 740,500 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
826,832 | 826,832 | 821,836 | 821,836 | 558,440 |
 | - Profit after tax undistributed this period |
|
|
-4,845 | 24,182 | 31,585 | -168,801 | 182,060 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
347,153 | 337,659 | 349,920 | 326,385 | -68,858 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,151,243 | 10,005,184 | 11,243,557 | 11,438,673 | 10,733,169 |
There is no report.
|
|