|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
31,833,438 | 32,104,036 | 31,548,052 | 31,593,936 | 31,384,545 |
 | I. Cash and cash equivalents |
|
|
2,210,164 | 1,015,091 | 2,833,056 | 1,869,422 | 2,349,813 |
 | 1. Cash |
|
|
2,073,064 | 894,991 | 2,681,856 | 1,695,022 | 2,149,170 |
 | 2. Cash equivalents |
|
|
137,100 | 120,100 | 151,200 | 174,400 | 200,643 |
 | II. Short-term financial investments |
|
|
294,913 | 317,313 | 298,585 | 309,785 | 339,300 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
294,913 | 317,313 | 298,585 | 309,785 | 339,300 |
 | III. Short-term receivables |
|
|
8,066,182 | 8,877,770 | 7,086,901 | 7,180,116 | 6,473,958 |
 | 1. Short-term receivables of customers |
|
|
5,352,228 | 6,498,793 | 5,185,982 | 5,287,529 | 4,361,456 |
 | 2. Prepayments to suppliers |
|
|
859,841 | 933,736 | 367,584 | 303,762 | 735,308 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
4,500 | 4,500 | 4,500 | | |
 | 6. Other short-term receivables |
|
|
1,978,515 | 1,569,656 | 1,596,278 | 1,656,269 | 1,444,912 |
 | 7. Provision for doubtful short-term receivables |
|
|
-128,902 | -128,915 | -67,444 | -67,444 | -67,717 |
 | IV. Inventories |
|
|
21,206,294 | 21,797,055 | 21,296,351 | 22,202,501 | 22,192,828 |
 | 1. Inventories |
|
|
21,207,228 | 21,798,275 | 21,296,351 | 22,202,501 | 22,192,828 |
 | 2. Provision for decline in value of inventories |
|
|
-935 | -1,221 | | | |
 | V. Other current assets |
|
|
55,886 | 96,808 | 33,159 | 32,113 | 28,647 |
 | 1. Short-term prepaid expenses |
|
|
35,170 | 39,889 | 28,846 | 28,059 | 25,470 |
 | 2. Deductible VAT |
|
|
18,357 | 21,819 | 980 | 969 | 1,008 |
 | 3. Taxes and the State Receivables |
|
|
2,360 | 35,100 | 3,334 | 3,085 | 2,168 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,943,991 | 27,196,869 | 26,048,929 | 26,588,083 | 29,523,660 |
 | I. Long-term receivables |
|
|
243,769 | 321,502 | | | |
 | 1. Long-term customer's receivables |
|
|
89,279 | 87,744 | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
154,489 | 233,757 | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,050,266 | 1,027,990 | 828,482 | 802,819 | 774,861 |
 | 1. Tangible fixed assets |
|
|
921,726 | 906,884 | 770,176 | 746,326 | 721,384 |
 | - Cost |
|
|
2,633,014 | 2,792,421 | 2,346,850 | 2,350,787 | 2,355,777 |
 | - Accumulated depreciation |
|
|
-1,711,288 | -1,885,536 | -1,576,673 | -1,604,461 | -1,634,394 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
128,540 | 121,105 | 58,306 | 56,493 | 53,477 |
 | - Cost |
|
|
272,530 | 274,720 | 172,401 | 177,960 | 181,089 |
 | - Accumulated depreciation |
|
|
-143,991 | -153,615 | -114,095 | -121,468 | -127,612 |
 | III. Real Estate Investments |
|
|
2,674,336 | 2,640,463 | 2,609,245 | 2,587,539 | 2,565,989 |
 | - Cost |
|
|
2,944,200 | 2,931,525 | 2,922,013 | 2,922,013 | 2,922,013 |
 | - Accumulated depreciation |
|
|
-269,864 | -291,062 | -312,768 | -334,474 | -356,025 |
 | IV. Long-term assets in progress |
|
|
3,046,335 | 3,047,050 | 1,025,437 | 1,028,287 | 1,027,159 |
 | 1. Costs of long-term production, business in progress |
|
|
2,190,242 | 2,178,382 | 184,294 | 184,294 | 184,294 |
 | 2. Costs of construction in progress |
|
|
856,094 | 868,667 | 841,142 | 843,993 | 842,865 |
 | IV. Long-term financial investments |
|
|
19,488,120 | 19,765,463 | 21,231,419 | 21,787,385 | 24,746,713 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
18,895,751 | 19,173,094 | 20,639,050 | 21,195,015 | 24,154,343 |
 | 3. Other investments in equity instruments |
|
|
592,369 | 592,369 | 592,369 | 592,369 | 592,369 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
441,165 | 394,402 | 354,346 | 382,054 | 408,939 |
 | 1. Long-term prepaid expenses |
|
|
165,071 | 129,653 | 93,306 | 86,214 | 75,299 |
 | 2. Deferred income tax assets |
|
|
276,094 | 264,749 | 261,040 | 295,839 | 333,640 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
58,777,429 | 59,300,905 | 57,596,982 | 58,182,020 | 60,908,206 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
38,297,527 | 38,256,145 | 35,873,567 | 36,094,277 | 37,590,843 |
 | I. Current liabilities |
|
|
21,453,086 | 21,967,896 | 22,463,335 | 20,051,996 | 21,678,288 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,903,273 | 8,116,196 | 9,962,326 | 7,410,448 | 9,672,435 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
574,124 | 564,930 | 339,817 | 511,430 | 322,846 |
 | 4. Advances from customers |
|
|
1,978,926 | 1,835,133 | 965,805 | 905,206 | 841,104 |
 | 5. Taxes and other payables to the State Budget |
|
|
232,244 | 78,392 | 244,621 | 46,159 | 184,006 |
 | 6. Payables to employees |
|
|
66,758 | 67,735 | 53,454 | 53,575 | 71,174 |
 | 7. Short-term accrued expenses |
|
|
8,909,502 | 9,728,659 | 9,675,752 | 9,861,347 | 9,331,598 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
278 | 208 | 139 | 69 | |
 | 11. Other short-term payables |
|
|
1,352,233 | 1,204,776 | 791,216 | 894,342 | 935,944 |
 | 12. Provision for short term payables |
|
|
11,029 | 8,522 | | | |
 | 13. Bonus and welfare fund |
|
|
424,719 | 363,343 | 430,206 | 369,420 | 319,184 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
16,844,442 | 16,288,249 | 13,410,233 | 16,042,281 | 15,912,555 |
 | 1. Long-term payables to sellers |
|
|
529 | 550 | 529 | 529 | 529 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
4,677 | 4,623 | 4,968 | 4,683 | 5,664 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
15,724,755 | 15,270,573 | 12,370,278 | 14,828,616 | 14,275,456 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 1,779 | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
975,968 | 975,968 | 999,701 | 1,173,696 | 1,398,572 |
 | 12. Development fund of science and technology |
|
|
138,514 | 34,757 | 34,757 | 34,757 | 232,334 |
 | B. OWNER'S EQUITY |
|
|
20,479,901 | 21,044,760 | 21,723,414 | 22,087,742 | 23,317,363 |
 | I. ShareHolder's equity |
|
|
20,479,901 | 21,044,760 | 21,723,414 | 22,087,742 | 23,317,363 |
 | 1. Owner's investment capital |
|
|
10,350,000 | 10,350,000 | 10,350,000 | 10,350,000 | 10,350,000 |
 | 2. Share capital surplus |
|
|
11,944 | 11,944 | 9,946 | 9,946 | 9,946 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
7,777 | 7,777 | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-185,236 | -185,236 | -185,236 | -185,236 | -185,236 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,594,082 | 2,594,082 | 3,003,680 | 3,005,998 | 3,001,508 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
6,606,412 | 7,169,073 | 7,956,207 | 8,311,514 | 9,537,428 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
4,500,757 | 6,810,807 | 6,122,303 | 6,061,927 | 6,048,963 |
 | - Profit after tax undistributed this period |
|
|
2,105,655 | 358,266 | 1,833,903 | 2,249,587 | 3,488,465 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,094,922 | 1,097,119 | 588,818 | 595,520 | 603,717 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
58,777,429 | 59,300,905 | 57,596,982 | 58,182,020 | 60,908,206 |
There is no report.
|
|