|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,612,327 | 13,306,415 | 13,366,541 | 13,598,451 | 14,157,656 |
 | I. Cash and cash equivalents |
|
|
2,070,301 | 598,679 | 1,001,006 | 712,819 | 716,806 |
 | 1. Cash |
|
|
899,822 | 481,228 | 468,392 | 452,114 | 341,823 |
 | 2. Cash equivalents |
|
|
1,170,478 | 117,451 | 532,614 | 260,706 | 374,982 |
 | II. Short-term financial investments |
|
|
2,064,880 | 2,806,773 | 2,506,757 | 2,569,009 | 2,440,276 |
 | 1. Trading securities |
|
|
6,230 | 6,101 | 3,992 | 3,810 | 4,130 |
 | 2. Provision for diminution in value of trading securities |
|
|
-755 | -724 | -945 | -519 | -586 |
 | 3. Investments holding until maturity |
|
|
2,059,405 | 2,801,396 | 2,503,710 | 2,565,718 | 2,436,731 |
 | III. Short-term receivables |
|
|
5,081,438 | 5,440,035 | 5,369,399 | 5,608,956 | 6,120,801 |
 | 1. Short-term receivables of customers |
|
|
2,182,808 | 2,320,337 | 2,324,676 | 2,332,159 | 2,419,701 |
 | 2. Prepayments to suppliers |
|
|
2,645,525 | 2,849,732 | 2,766,484 | 3,024,622 | 3,385,935 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
321,007 | 337,867 | 346,141 | 320,077 | 383,197 |
 | 7. Provision for doubtful short-term receivables |
|
|
-67,902 | -67,902 | -67,902 | -67,902 | -68,031 |
 | IV. Inventories |
|
|
4,332,473 | 4,373,662 | 4,436,455 | 4,649,001 | 4,822,687 |
 | 1. Inventories |
|
|
4,332,473 | 4,373,662 | 4,436,455 | 4,649,001 | 4,822,687 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
63,235 | 87,267 | 52,924 | 58,666 | 57,086 |
 | 1. Short-term prepaid expenses |
|
|
11,814 | 16,324 | 18,060 | 17,785 | 12,283 |
 | 2. Deductible VAT |
|
|
48,555 | 66,661 | 32,347 | 38,087 | 41,419 |
 | 3. Taxes and the State Receivables |
|
|
2,866 | 4,281 | 2,517 | 2,793 | 3,383 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,292,325 | 9,244,915 | 9,334,490 | 9,333,868 | 9,350,231 |
 | I. Long-term receivables |
|
|
32,877 | 36,077 | 31,897 | 32,257 | 31,018 |
 | 1. Long-term customer's receivables |
|
|
| | 14 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 2,835 | | | |
 | 5. Other long-term receivables |
|
|
32,877 | 33,242 | 31,882 | 32,257 | 31,018 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
6,360,614 | 6,282,100 | 6,676,041 | 6,717,475 | 6,673,551 |
 | 1. Tangible fixed assets |
|
|
4,652,875 | 4,587,913 | 5,029,491 | 5,085,008 | 5,073,341 |
 | - Cost |
|
|
6,589,004 | 6,603,195 | 7,177,657 | 7,309,250 | 7,403,796 |
 | - Accumulated depreciation |
|
|
-1,936,129 | -2,015,282 | -2,148,166 | -2,224,242 | -2,330,455 |
 | 2. Fixed assets of financial leasing |
|
|
310,637 | 300,663 | 258,216 | 249,687 | 223,044 |
 | - Cost |
|
|
431,165 | 431,165 | 379,633 | 379,633 | 338,412 |
 | - Accumulated depreciation |
|
|
-120,528 | -130,502 | -121,416 | -129,946 | -115,368 |
 | 3. Intangible fixed assets |
|
|
1,397,102 | 1,393,524 | 1,388,333 | 1,382,780 | 1,377,167 |
 | - Cost |
|
|
1,542,854 | 1,544,875 | 1,545,298 | 1,545,391 | 1,545,426 |
 | - Accumulated depreciation |
|
|
-145,752 | -151,350 | -156,965 | -162,611 | -168,259 |
 | III. Real Estate Investments |
|
|
508,607 | 504,191 | 441,306 | 437,826 | 436,326 |
 | - Cost |
|
|
657,354 | 657,354 | 558,264 | 558,264 | 560,303 |
 | - Accumulated depreciation |
|
|
-148,747 | -153,163 | -116,958 | -120,439 | -123,977 |
 | IV. Long-term assets in progress |
|
|
1,373,297 | 1,404,512 | 1,195,806 | 1,171,119 | 1,263,546 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,373,297 | 1,404,512 | 1,195,806 | 1,171,119 | 1,263,546 |
 | IV. Long-term financial investments |
|
|
33,310 | 33,310 | 31,310 | 31,310 | 30,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,000 | -2,000 | -2,000 | -2,000 | -2,000 |
 | 5. Investments holding until maturity |
|
|
33,310 | 33,310 | 31,310 | 31,310 | 30,000 |
 | V. Total other long-term assets |
|
|
983,620 | 984,724 | 958,129 | 943,881 | 915,790 |
 | 1. Long-term prepaid expenses |
|
|
644,387 | 661,569 | 650,588 | 651,954 | 639,477 |
 | 2. Deferred income tax assets |
|
|
463 | | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
338,770 | 323,156 | 307,541 | 291,927 | 276,313 |
 | TOTAL ASSETS |
|
|
22,904,652 | 22,551,329 | 22,701,031 | 22,932,319 | 23,507,887 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
14,814,638 | 14,427,402 | 14,536,787 | 14,743,341 | 15,287,380 |
 | I. Current liabilities |
|
|
7,803,586 | 7,327,439 | 7,434,934 | 7,684,664 | 9,347,335 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,685,760 | 6,034,880 | 6,061,560 | 5,982,293 | 7,144,442 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
513,769 | 461,697 | 541,066 | 731,774 | 774,591 |
 | 4. Advances from customers |
|
|
230,222 | 222,354 | 250,693 | 216,709 | 196,187 |
 | 5. Taxes and other payables to the State Budget |
|
|
144,764 | 143,364 | 108,290 | 98,350 | 87,160 |
 | 6. Payables to employees |
|
|
31,074 | 28,486 | 35,258 | 30,434 | 39,619 |
 | 7. Short-term accrued expenses |
|
|
64,494 | 81,157 | 61,079 | 44,151 | 53,260 |
 | 8. Short-term intercompany payables |
|
|
| 76 | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
550 | 282 | 640 | 303 | 314 |
 | 11. Other short-term payables |
|
|
83,772 | 305,962 | 327,071 | 531,374 | 1,000,401 |
 | 12. Provision for short term payables |
|
|
| | | | 2,086 |
 | 13. Bonus and welfare fund |
|
|
49,180 | 49,180 | 49,276 | 49,276 | 49,276 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,011,053 | 7,099,963 | 7,101,853 | 7,058,676 | 5,940,045 |
 | 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 |
|
|
3,294 | 3,864 | 3,864 | 3,864 | 3,864 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,990,138 | 7,077,438 | 7,080,116 | 7,037,048 | 5,918,744 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,040 | 2,040 | 2,040 | 2,040 | 2,040 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
15,580 | 16,620 | 15,833 | 15,725 | 15,397 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,090,013 | 8,123,927 | 8,164,244 | 8,188,978 | 8,220,506 |
 | I. ShareHolder's equity |
|
|
8,079,750 | 8,107,214 | 8,151,133 | 8,175,867 | 8,207,396 |
 | 1. Owner's investment capital |
|
|
3,701,782 | 3,701,782 | 3,701,782 | 3,701,782 | 4,071,942 |
 | 2. Share capital surplus |
|
|
45,104 | 45,104 | 45,104 | 45,104 | 45,104 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
624,814 | 600,489 | 600,489 | 600,489 | 600,489 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
158,221 | 158,221 | 158,527 | 158,527 | 158,527 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
8,712 | 8,712 | 8,934 | 8,934 | 8,934 |
 | 11. After tax undistributed profit |
|
|
867,426 | 913,647 | 930,534 | 941,945 | 573,212 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
684,536 | 897,775 | 896,929 | 896,929 | 526,769 |
 | - Profit after tax undistributed this period |
|
|
182,890 | 15,872 | 33,605 | 45,016 | 46,442 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
6,210 | 6,210 | 6,433 | 6,433 | 6,433 |
 | 14. interest of shareholders who not control |
|
|
2,667,479 | 2,673,048 | 2,699,330 | 2,712,653 | 2,742,755 |
 | II. Funding resources and other funds |
|
|
10,263 | 16,713 | 13,110 | 13,110 | 13,110 |
 | 1. Funding resources |
|
|
10,263 | 16,713 | 13,110 | 13,110 | 13,110 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
22,904,652 | 22,551,329 | 22,701,031 | 22,932,319 | 23,507,887 |
There is no report.
|
|