|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,443,501 | 7,740,763 | 8,478,671 | 8,355,943 | 8,745,114 |
 | I. Cash and cash equivalents |
|
|
730,633 | 466,830 | 673,372 | 417,970 | 585,208 |
 | 1. Cash |
|
|
369,456 | 336,595 | 368,838 | 324,764 | 390,908 |
 | 2. Cash equivalents |
|
|
361,178 | 130,235 | 304,534 | 93,206 | 194,300 |
 | II. Short-term financial investments |
|
|
1,938,882 | 2,262,527 | 2,191,441 | 1,968,269 | 2,216,082 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,938,882 | 2,262,527 | 2,191,441 | 1,968,269 | 2,216,082 |
 | III. Short-term receivables |
|
|
1,917,265 | 1,986,952 | 2,044,972 | 2,523,956 | 2,479,926 |
 | 1. Short-term receivables of customers |
|
|
1,667,441 | 1,724,211 | 1,814,766 | 2,113,550 | 2,236,382 |
 | 2. Prepayments to suppliers |
|
|
214,553 | 207,584 | 183,386 | 305,261 | 245,041 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | 60,000 | |
 | 6. Other short-term receivables |
|
|
62,705 | 83,210 | 96,522 | 123,413 | 82,115 |
 | 7. Provision for doubtful short-term receivables |
|
|
-27,434 | -28,054 | -49,702 | -78,269 | -83,612 |
 | IV. Inventories |
|
|
2,670,406 | 2,824,225 | 3,341,328 | 3,200,852 | 3,201,277 |
 | 1. Inventories |
|
|
2,710,658 | 2,864,192 | 3,380,727 | 3,241,390 | 3,253,053 |
 | 2. Provision for decline in value of inventories |
|
|
-40,252 | -39,967 | -39,399 | -40,538 | -51,775 |
 | V. Other current assets |
|
|
186,315 | 200,229 | 227,558 | 244,896 | 262,621 |
 | 1. Short-term prepaid expenses |
|
|
23,210 | 31,648 | 32,314 | 39,706 | 37,106 |
 | 2. Deductible VAT |
|
|
161,084 | 167,592 | 194,647 | 203,631 | 219,976 |
 | 3. Taxes and the State Receivables |
|
|
2,020 | 989 | 598 | 1,560 | 5,539 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,100,818 | 3,163,817 | 3,171,942 | 3,380,710 | 3,510,882 |
 | I. Long-term receivables |
|
|
1,698 | 1,699 | 1,715 | 3,008 | 2,699 |
 | 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 |
|
|
1,698 | 1,699 | 1,715 | 3,008 | 2,699 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,436,496 | 1,421,687 | 1,552,326 | 1,976,334 | 2,347,946 |
 | 1. Tangible fixed assets |
|
|
1,404,381 | 1,390,029 | 1,521,003 | 1,808,169 | 1,845,309 |
 | - Cost |
|
|
2,235,930 | 2,247,957 | 2,414,907 | 2,835,250 | 2,900,150 |
 | - Accumulated depreciation |
|
|
-831,549 | -857,928 | -893,904 | -1,027,080 | -1,054,841 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
32,115 | 31,658 | 31,322 | 168,164 | 502,637 |
 | - Cost |
|
|
48,825 | 49,462 | 50,253 | 194,571 | 539,079 |
 | - Accumulated depreciation |
|
|
-16,710 | -17,804 | -18,931 | -26,407 | -36,442 |
 | III. Real Estate Investments |
|
|
| 110,035 | 110,035 | 110,035 | 110,035 |
 | - Cost |
|
|
| 110,035 | 110,035 | 110,035 | 110,035 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
176,725 | 358,837 | 249,483 | 134,966 | 136,984 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
176,725 | 358,837 | 249,483 | 134,966 | 136,984 |
 | IV. Long-term financial investments |
|
|
554,463 | 451,609 | 439,450 | 132,774 | 181,368 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
553,563 | 450,408 | 436,616 | 129,941 | 96,207 |
 | 3. Other investments in equity instruments |
|
|
| | 1,633 | 1,633 | 84,224 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
900 | 1,200 | 1,200 | 1,200 | 937 |
 | V. Total other long-term assets |
|
|
931,435 | 819,951 | 818,935 | 1,023,594 | 731,850 |
 | 1. Long-term prepaid expenses |
|
|
931,435 | 819,951 | 818,935 | 844,438 | 668,379 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | 179,156 | 63,471 |
 | TOTAL ASSETS |
|
|
10,544,319 | 10,904,581 | 11,650,613 | 11,736,653 | 12,255,996 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,523,420 | 4,638,019 | 5,232,276 | 4,695,452 | 4,719,831 |
 | I. Current liabilities |
|
|
4,419,734 | 4,452,951 | 5,001,042 | 4,459,998 | 4,414,600 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,748,133 | 2,847,695 | 3,185,093 | 2,708,381 | 2,497,839 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,185,105 | 1,230,937 | 1,289,928 | 1,233,466 | 1,335,720 |
 | 4. Advances from customers |
|
|
32,609 | 26,783 | 33,781 | 38,856 | 61,001 |
 | 5. Taxes and other payables to the State Budget |
|
|
67,173 | 71,042 | 104,449 | 101,739 | 75,825 |
 | 6. Payables to employees |
|
|
2,977 | 3,036 | 855 | 9,467 | 3,305 |
 | 7. Short-term accrued expenses |
|
|
172,015 | 58,059 | 87,276 | 124,248 | 190,972 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
7 | 7 | 7 | | 6 |
 | 11. Other short-term payables |
|
|
6,352 | 7,493 | 80,730 | 14,864 | 7,496 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
205,364 | 207,901 | 218,923 | 228,976 | 242,436 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
103,687 | 185,067 | 231,234 | 235,454 | 305,231 |
 | 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 |
|
|
| 100 | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
82,416 | 167,633 | 216,354 | 203,499 | 194,332 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
14,887 | 11,061 | 8,606 | 25,681 | 103,235 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,384 | 6,274 | 6,274 | 6,274 | 7,664 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,020,899 | 6,266,562 | 6,418,337 | 7,041,201 | 7,536,165 |
 | I. ShareHolder's equity |
|
|
6,020,899 | 6,266,562 | 6,418,337 | 7,041,201 | 7,536,165 |
 | 1. Owner's investment capital |
|
|
1,706,013 | 1,706,013 | 1,706,013 | 1,706,013 | 1,706,013 |
 | 2. Share capital surplus |
|
|
174,000 | 174,000 | 174,000 | 174,000 | 174,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
9,400 | 10,237 | 12,675 | 13,647 | 13,187 |
 | 8. Investment and development funds |
|
|
29,884 | 29,884 | 29,884 | 29,884 | 29,884 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,264,260 | 3,465,259 | 3,650,393 | 3,891,460 | 4,158,615 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,702,992 | 3,258,027 | 3,258,027 | 3,258,027 | 3,258,027 |
 | - Profit after tax undistributed this period |
|
|
561,268 | 207,232 | 392,366 | 633,433 | 900,588 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
837,341 | 881,168 | 845,372 | 1,226,197 | 1,454,465 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
10,544,319 | 10,904,581 | 11,650,613 | 11,736,653 | 12,255,996 |
There is no report.
|
|