|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,961,718 | 6,448,109 | 4,798,803 | 4,561,509 | 4,386,646 |
 | I. Cash and cash equivalents |
|
|
1,946,337 | 2,420,846 | 2,106,559 | 1,708,780 | 1,748,169 |
 | 1. Cash |
|
|
1,371,871 | 1,653,383 | 1,187,183 | 1,404,300 | 1,197,396 |
 | 2. Cash equivalents |
|
|
574,466 | 767,463 | 919,375 | 304,480 | 550,774 |
 | II. Short-term financial investments |
|
|
1,346,697 | 718,639 | 166,191 | 229,408 | 186,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,346,697 | 718,639 | 166,191 | 229,408 | 186,400 |
 | III. Short-term receivables |
|
|
2,306,810 | 1,755,659 | 1,555,476 | 1,481,354 | 1,533,651 |
 | 1. Short-term receivables of customers |
|
|
1,213,040 | 1,212,644 | 718,452 | 852,116 | 845,951 |
 | 2. Prepayments to suppliers |
|
|
740,034 | 558,703 | 757,823 | 568,572 | 486,256 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
290,325 | 1,500 | 1,500 | 20,000 | 186,000 |
 | 6. Other short-term receivables |
|
|
115,029 | 97,165 | 102,564 | 74,150 | 60,904 |
 | 7. Provision for doubtful short-term receivables |
|
|
-51,618 | -114,353 | -24,863 | -33,483 | -45,460 |
 | IV. Inventories |
|
|
1,138,961 | 1,352,446 | 827,572 | 987,264 | 757,327 |
 | 1. Inventories |
|
|
1,140,710 | 1,355,635 | 829,115 | 988,270 | 758,333 |
 | 2. Provision for decline in value of inventories |
|
|
-1,750 | -3,190 | -1,543 | -1,006 | -1,006 |
 | V. Other current assets |
|
|
222,913 | 200,518 | 143,006 | 154,702 | 161,100 |
 | 1. Short-term prepaid expenses |
|
|
31,101 | 24,689 | 30,750 | 25,609 | 21,886 |
 | 2. Deductible VAT |
|
|
188,652 | 175,201 | 111,871 | 128,910 | 139,110 |
 | 3. Taxes and the State Receivables |
|
|
3,161 | 628 | 385 | 183 | 104 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,867,728 | 6,976,416 | 7,051,488 | 7,316,916 | 7,566,204 |
 | I. Long-term receivables |
|
|
8,041 | 70,318 | 8,773 | 22,420 | 32,317 |
 | 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 |
|
|
8,041 | 7,994 | 8,773 | 22,420 | 21,899 |
 | 6. Provision for doubtful long-term receivables |
|
|
| 62,324 | | | 10,418 |
 | II. Fixed assets |
|
|
2,719,965 | 3,039,541 | 2,763,596 | 2,812,891 | 2,788,795 |
 | 1. Tangible fixed assets |
|
|
2,511,638 | 2,837,172 | 2,576,879 | 2,640,130 | 2,621,675 |
 | - Cost |
|
|
5,020,226 | 5,405,812 | 4,893,604 | 5,058,402 | 5,100,415 |
 | - Accumulated depreciation |
|
|
-2,508,589 | -2,568,640 | -2,316,724 | -2,418,272 | -2,478,739 |
 | 2. Fixed assets of financial leasing |
|
|
58,342 | 56,809 | 55,275 | 35,578 | 33,617 |
 | - Cost |
|
|
68,149 | 68,149 | 68,149 | 41,204 | 47,221 |
 | - Accumulated depreciation |
|
|
-9,807 | -11,341 | -12,874 | -5,625 | -13,604 |
 | 3. Intangible fixed assets |
|
|
149,985 | 145,560 | 131,441 | 137,183 | 133,503 |
 | - Cost |
|
|
190,532 | 185,674 | 167,783 | 176,101 | 173,950 |
 | - Accumulated depreciation |
|
|
-40,546 | -40,113 | -36,342 | -38,918 | -40,447 |
 | III. Real Estate Investments |
|
|
1,313,785 | 1,292,867 | 1,277,325 | 1,261,820 | 1,274,660 |
 | - Cost |
|
|
1,509,873 | 1,504,476 | 1,504,476 | 1,504,476 | 1,532,508 |
 | - Accumulated depreciation |
|
|
-196,089 | -211,610 | -227,151 | -242,657 | -257,848 |
 | IV. Long-term assets in progress |
|
|
426,120 | 1,191,926 | 1,594,403 | 1,582,572 | 1,812,362 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
426,120 | 1,191,926 | 1,594,403 | 1,582,572 | 1,812,362 |
 | IV. Long-term financial investments |
|
|
290,197 | 270,944 | 576,965 | 487,497 | 507,019 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
240,221 | 240,567 | 546,509 | 457,041 | 476,563 |
 | 3. Other investments in equity instruments |
|
|
49,977 | 30,377 | 30,456 | 30,456 | 30,456 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
915,610 | 919,706 | 651,308 | 982,596 | 995,928 |
 | 1. Long-term prepaid expenses |
|
|
898,589 | 903,503 | 634,123 | 969,282 | 984,217 |
 | 2. Deferred income tax assets |
|
|
17,021 | 16,203 | 17,185 | 13,314 | 11,711 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
194,010 | 191,115 | 179,117 | 167,120 | 155,123 |
 | TOTAL ASSETS |
|
|
12,829,446 | 13,424,524 | 11,850,290 | 11,878,424 | 11,952,851 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,946,348 | 7,506,270 | 6,138,728 | 6,307,517 | 6,217,502 |
 | I. Current liabilities |
|
|
4,112,343 | 4,006,014 | 3,034,395 | 3,180,984 | 3,102,430 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,801,596 | 2,463,850 | 2,043,921 | 1,867,119 | 1,847,584 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
684,455 | 837,677 | 468,780 | 585,482 | 496,433 |
 | 4. Advances from customers |
|
|
151,268 | 135,107 | 121,551 | 149,541 | 132,881 |
 | 5. Taxes and other payables to the State Budget |
|
|
54,662 | 89,930 | 13,135 | 41,865 | 66,596 |
 | 6. Payables to employees |
|
|
59,635 | 68,663 | 57,358 | 59,122 | 57,708 |
 | 7. Short-term accrued expenses |
|
|
110,400 | 93,294 | 37,503 | 58,913 | 59,648 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
117,658 | 111,481 | 97,189 | 120,507 | 115,527 |
 | 11. Other short-term payables |
|
|
80,885 | 161,927 | 165,981 | 236,976 | 272,568 |
 | 12. Provision for short term payables |
|
|
4,429 | 4,336 | | | |
 | 13. Bonus and welfare fund |
|
|
47,355 | 39,747 | 28,976 | 61,460 | 53,485 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,834,006 | 3,500,257 | 3,104,333 | 3,126,533 | 3,115,072 |
 | 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 |
|
|
3,949 | 3,949 | 3,694 | 3,694 | 3,694 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
794,698 | 1,444,866 | 1,365,685 | 1,051,266 | 1,032,764 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
14,619 | 11,930 | 11,925 | 14,086 | 14,037 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | 4,578 | 4,953 | 4,273 |
 | 11. Long-term unrealized revenue |
|
|
2,020,740 | 2,039,512 | 1,718,451 | 2,052,534 | 2,060,304 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,883,097 | 5,918,254 | 5,711,563 | 5,570,908 | 5,735,349 |
 | I. ShareHolder's equity |
|
|
5,883,097 | 5,918,254 | 5,711,563 | 5,570,908 | 5,735,349 |
 | 1. Owner's investment capital |
|
|
2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 |
 | 2. Share capital surplus |
|
|
28,505 | 28,505 | 28,505 | 28,505 | 28,505 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
80,018 | 80,018 | 80,018 | 80,018 | 80,018 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
12,910 | 18,035 | 17,685 | 20,750 | 21,737 |
 | 8. Investment and development funds |
|
|
15,338 | 15,338 | 15,338 | 15,338 | 15,338 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-208,445 | -95,212 | -56,212 | -78,107 | -94,429 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-206,724 | -215,139 | -76,819 | -102,425 | -102,851 |
 | - Profit after tax undistributed this period |
|
|
-1,720 | 119,927 | 20,607 | 24,319 | 8,422 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,515,929 | 3,432,727 | 3,187,385 | 3,065,561 | 3,245,337 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,829,446 | 13,424,524 | 11,850,290 | 11,878,424 | 11,952,851 |
There is no report.
|
|