|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,188,153 | 2,057,751 | 2,101,119 | 2,317,071 | 2,779,020 |
 | I. Cash and cash equivalents |
|
|
168,562 | 77,431 | 220,722 | 148,836 | 435,499 |
 | 1. Cash |
|
|
137,612 | 27,872 | 175,427 | 119,113 | 426,435 |
 | 2. Cash equivalents |
|
|
30,950 | 49,559 | 45,296 | 29,723 | 9,063 |
 | II. Short-term financial investments |
|
|
81,419 | 71,124 | 113,641 | 136,517 | 104,917 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
81,419 | 71,124 | 113,641 | 136,517 | 104,917 |
 | III. Short-term receivables |
|
|
911,110 | 683,306 | 809,699 | 867,886 | 1,050,983 |
 | 1. Short-term receivables of customers |
|
|
686,741 | 514,483 | 619,788 | 450,862 | 604,666 |
 | 2. Prepayments to suppliers |
|
|
75,697 | 54,333 | 62,377 | 65,570 | 94,001 |
 | 3. Short-term intercompany receivables |
|
|
| | | | 500 |
 | 4. Receivables according to the progress of construction contracts |
|
|
140,158 | 110,583 | 128,703 | 148,697 | 360,436 |
 | 5. Receivables on short-term loans |
|
|
15,998 | 15,998 | 15,998 | 15,998 | |
 | 6. Other short-term receivables |
|
|
70,062 | 65,455 | 58,474 | 254,973 | 57,364 |
 | 7. Provision for doubtful short-term receivables |
|
|
-77,547 | -77,547 | -75,641 | -68,215 | -65,985 |
 | IV. Inventories |
|
|
993,074 | 1,192,895 | 918,605 | 1,085,904 | 1,119,775 |
 | 1. Inventories |
|
|
993,074 | 1,192,895 | 918,605 | 1,085,904 | 1,119,775 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
33,988 | 32,996 | 38,451 | 77,927 | 67,846 |
 | 1. Short-term prepaid expenses |
|
|
15,318 | 11,211 | 17,615 | 44,487 | 9,651 |
 | 2. Deductible VAT |
|
|
18,669 | 21,784 | 20,835 | 33,440 | 58,195 |
 | 3. Taxes and the State Receivables |
|
|
1 | 1 | 1 | 1 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,084,669 | 1,105,028 | 1,066,031 | 1,072,185 | 1,219,808 |
 | I. Long-term receivables |
|
|
22,884 | 23,184 | 23,184 | 23,830 | 25,573 |
 | 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 |
|
|
22,884 | 23,184 | 23,184 | 23,830 | 25,573 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
614,799 | 622,554 | 619,132 | 619,284 | 682,332 |
 | 1. Tangible fixed assets |
|
|
236,970 | 242,147 | 238,460 | 232,444 | 274,946 |
 | - Cost |
|
|
504,891 | 519,105 | 522,980 | 526,257 | 579,029 |
 | - Accumulated depreciation |
|
|
-267,920 | -276,958 | -284,520 | -293,812 | -304,083 |
 | 2. Fixed assets of financial leasing |
|
|
345,503 | 348,493 | 349,169 | 355,388 | 374,560 |
 | - Cost |
|
|
438,244 | 450,355 | 461,279 | 474,866 | 503,174 |
 | - Accumulated depreciation |
|
|
-92,741 | -101,862 | -112,110 | -119,477 | -128,614 |
 | 3. Intangible fixed assets |
|
|
32,325 | 31,914 | 31,503 | 31,452 | 32,827 |
 | - Cost |
|
|
49,511 | 49,511 | 49,511 | 49,876 | 51,661 |
 | - Accumulated depreciation |
|
|
-17,186 | -17,597 | -18,008 | -18,424 | -18,834 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
168,842 | 178,161 | 160,429 | 150,228 | 193,713 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
168,842 | 178,161 | 160,429 | 150,228 | 193,713 |
 | IV. Long-term financial investments |
|
|
253,513 | 255,472 | 242,439 | 256,756 | 283,420 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
76,471 | 78,457 | 79,095 | 79,722 | 80,181 |
 | 3. Other investments in equity instruments |
|
|
162,344 | 162,544 | 162,544 | 162,544 | 169,118 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
14,699 | 14,471 | 800 | 14,490 | 34,122 |
 | V. Total other long-term assets |
|
|
24,632 | 25,658 | 20,847 | 22,087 | 34,770 |
 | 1. Long-term prepaid expenses |
|
|
2,872 | 2,263 | 1,924 | 3,164 | 15,846 |
 | 2. Deferred income tax assets |
|
|
21,759 | 23,395 | 18,923 | 18,923 | 18,923 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,272,822 | 3,162,779 | 3,167,150 | 3,389,256 | 3,998,828 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,468,536 | 2,347,786 | 2,332,013 | 2,549,789 | 3,134,507 |
 | I. Current liabilities |
|
|
2,172,225 | 2,041,309 | 2,064,415 | 2,289,723 | 2,646,573 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,187,252 | 1,077,760 | 1,189,233 | 1,291,993 | 1,196,567 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
403,411 | 474,621 | 413,134 | 314,901 | 304,606 |
 | 4. Advances from customers |
|
|
432,234 | 388,941 | 356,999 | 556,426 | 970,864 |
 | 5. Taxes and other payables to the State Budget |
|
|
48,738 | 25,510 | 33,330 | 31,725 | 50,319 |
 | 6. Payables to employees |
|
|
26,911 | 19,753 | 13,993 | 18,154 | 25,164 |
 | 7. Short-term accrued expenses |
|
|
37,637 | 29,610 | 27,125 | 44,177 | 79,085 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
35 | | | | |
 | 11. Other short-term payables |
|
|
35,986 | 25,083 | 30,597 | 32,335 | 19,961 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
21 | 31 | 3 | 12 | 6 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
296,311 | 306,477 | 267,598 | 260,067 | 487,933 |
 | 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 |
|
|
96,803 | 96,803 | 79,359 | 79,359 | 78,859 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
199,508 | 209,674 | 188,239 | 180,708 | 409,074 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
804,286 | 814,994 | 835,137 | 839,467 | 864,321 |
 | I. ShareHolder's equity |
|
|
804,286 | 814,994 | 835,137 | 839,467 | 864,321 |
 | 1. Owner's investment capital |
|
|
600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
 | 2. Share capital surplus |
|
|
-3,255 | -3,255 | -3,255 | -3,255 | -3,255 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-1,542 | -1,542 | 2,132 | -1,542 | -647 |
 | 8. Investment and development funds |
|
|
154,613 | 154,611 | 191,842 | 191,842 | 191,842 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
54,470 | 65,179 | 44,418 | 52,422 | 76,382 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
328 | 56,813 | 18,986 | 19,452 | 16,913 |
 | - Profit after tax undistributed this period |
|
|
54,142 | 8,366 | 25,433 | 32,970 | 59,469 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,272,822 | 3,162,779 | 3,167,150 | 3,389,256 | 3,998,828 |
There is no report.
|
|