|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,738,156 | 2,585,543 | 2,432,310 | 2,855,668 | 3,335,693 |
 | I. Cash and cash equivalents |
|
|
72,362 | 219,090 | 47,462 | 71,100 | 168,968 |
 | 1. Cash |
|
|
69,762 | 53,490 | 43,062 | 64,075 | 40,175 |
 | 2. Cash equivalents |
|
|
2,600 | 165,600 | 4,400 | 7,025 | 128,793 |
 | II. Short-term financial investments |
|
|
60,105 | 56,059 | 49,359 | 43,709 | 363,383 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
60,105 | 56,059 | 49,359 | 43,709 | 363,383 |
 | III. Short-term receivables |
|
|
495,336 | 551,734 | 637,228 | 1,037,625 | 1,181,649 |
 | 1. Short-term receivables of customers |
|
|
471,886 | 517,702 | 600,080 | 934,279 | 1,023,496 |
 | 2. Prepayments to suppliers |
|
|
26,127 | 47,959 | 49,533 | 86,078 | 137,270 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 235 | 672 | 794 | 435 |
 | 6. Other short-term receivables |
|
|
39,505 | 29,976 | 31,081 | 60,446 | 62,530 |
 | 7. Provision for doubtful short-term receivables |
|
|
-42,183 | -44,139 | -44,139 | -43,971 | -42,083 |
 | IV. Inventories |
|
|
2,007,151 | 1,653,282 | 1,587,744 | 1,594,511 | 1,495,005 |
 | 1. Inventories |
|
|
2,023,305 | 1,683,574 | 1,618,035 | 1,600,824 | 1,501,318 |
 | 2. Provision for decline in value of inventories |
|
|
-16,154 | -30,291 | -30,291 | -6,313 | -6,313 |
 | V. Other current assets |
|
|
103,202 | 105,379 | 110,518 | 108,723 | 126,687 |
 | 1. Short-term prepaid expenses |
|
|
22,033 | 30,128 | 29,909 | 29,401 | 38,875 |
 | 2. Deductible VAT |
|
|
81,169 | 75,251 | 80,609 | 79,322 | 87,812 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,250,064 | 2,276,826 | 2,298,962 | 2,294,117 | 2,297,552 |
 | I. Long-term receivables |
|
|
67,424 | 67,349 | 68,688 | 39,988 | 39,983 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
278 | 38 | 33 | 28 | 23 |
 | 5. Other long-term receivables |
|
|
67,146 | 67,310 | 68,654 | 39,960 | 39,960 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,055,367 | 1,073,396 | 1,093,441 | 1,100,233 | 1,092,170 |
 | 1. Tangible fixed assets |
|
|
298,486 | 311,949 | 331,315 | 360,119 | 391,695 |
 | - Cost |
|
|
1,431,709 | 1,452,699 | 1,475,339 | 1,523,738 | 1,576,251 |
 | - Accumulated depreciation |
|
|
-1,133,223 | -1,140,750 | -1,144,024 | -1,163,619 | -1,184,556 |
 | 2. Fixed assets of financial leasing |
|
|
415,370 | 421,782 | 423,898 | 403,323 | 365,121 |
 | - Cost |
|
|
517,354 | 521,881 | 538,513 | 527,911 | 493,631 |
 | - Accumulated depreciation |
|
|
-101,985 | -100,099 | -114,615 | -124,588 | -128,510 |
 | 3. Intangible fixed assets |
|
|
341,512 | 339,665 | 338,228 | 336,791 | 335,354 |
 | - Cost |
|
|
375,644 | 375,235 | 375,235 | 375,235 | 375,235 |
 | - Accumulated depreciation |
|
|
-34,133 | -35,570 | -37,007 | -38,444 | -39,881 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
964,185 | 974,420 | 359,734 | 366,308 | 391,432 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
964,185 | 974,420 | 359,734 | 366,308 | 391,432 |
 | IV. Long-term financial investments |
|
|
69,661 | 67,795 | 68,055 | 68,466 | 68,466 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
62,888 | 60,893 | 60,893 | 60,754 | 60,754 |
 | 3. Other investments in equity instruments |
|
|
20,304 | 20,304 | 20,304 | 20,304 | 20,304 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-13,530 | -13,402 | -13,142 | -13,292 | -13,292 |
 | 5. Investments holding until maturity |
|
|
| | | 700 | 700 |
 | V. Total other long-term assets |
|
|
93,425 | 93,867 | 709,045 | 719,122 | 705,501 |
 | 1. Long-term prepaid expenses |
|
|
83,713 | 86,307 | 700,053 | 712,242 | 698,511 |
 | 2. Deferred income tax assets |
|
|
9,713 | 7,560 | 8,991 | 6,880 | 6,990 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,988,220 | 4,862,369 | 4,731,272 | 5,149,785 | 5,633,245 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,130,002 | 2,065,101 | 1,802,562 | 1,888,262 | 2,091,691 |
 | I. Current liabilities |
|
|
1,953,321 | 1,940,623 | 1,666,568 | 1,795,751 | 1,999,181 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,600,260 | 1,624,469 | 1,374,780 | 1,360,606 | 1,465,414 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
195,992 | 150,197 | 167,531 | 265,762 | 252,890 |
 | 4. Advances from customers |
|
|
37,837 | 33,112 | 21,917 | 17,306 | 30,230 |
 | 5. Taxes and other payables to the State Budget |
|
|
36,922 | 30,002 | 17,502 | 53,911 | 115,222 |
 | 6. Payables to employees |
|
|
50,322 | 49,539 | 46,080 | 52,576 | 87,846 |
 | 7. Short-term accrued expenses |
|
|
5,575 | 17,156 | 5,469 | 21,069 | 26,835 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
314 | 1,538 | 1,325 | 1,119 | 637 |
 | 11. Other short-term payables |
|
|
25,873 | 34,133 | 31,534 | 23,008 | 19,745 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
226 | 476 | 430 | 394 | 361 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
176,681 | 124,478 | 135,994 | 92,510 | 92,510 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
162,426 | 110,561 | 121,601 | 78,247 | 78,247 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,392 | 1,335 | 1,811 | 1,962 | 1,962 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
12,863 | 12,582 | 12,582 | 12,301 | 12,301 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,858,217 | 2,797,268 | 2,928,710 | 3,261,523 | 3,541,554 |
 | I. ShareHolder's equity |
|
|
2,858,217 | 2,797,268 | 2,928,710 | 3,261,523 | 3,541,554 |
 | 1. Owner's investment capital |
|
|
1,335,396 | 2,666,675 | 2,666,675 | 2,666,675 | 2,666,675 |
 | 2. Share capital surplus |
|
|
21,489 | 21,489 | 21,489 | 21,489 | 21,489 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-27,588 | -27,588 | -27,588 | -27,588 | -27,588 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,528,920 | 136,691 | 268,134 | 600,946 | 880,977 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,486,428 | 88,285 | 136,117 | 136,117 | 133,070 |
 | - Profit after tax undistributed this period |
|
|
42,492 | 48,406 | 132,016 | 464,829 | 747,907 |
 | 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 |
|
|
4,988,220 | 4,862,369 | 4,731,272 | 5,149,785 | 5,633,245 |
There is no report.
|
|