|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,159,694 | 8,335,008 | 8,016,796 | 8,169,385 | 7,878,087 |
 | I. Cash and cash equivalents |
|
|
221,564 | 318,374 | 357,532 | 252,348 | 205,627 |
 | 1. Cash |
|
|
183,549 | 154,130 | 205,626 | 103,893 | 72,802 |
 | 2. Cash equivalents |
|
|
38,015 | 164,244 | 151,906 | 148,455 | 132,825 |
 | II. Short-term financial investments |
|
|
38,980 | 22,980 | 22,980 | 22,980 | 22,980 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
38,980 | 22,980 | 22,980 | 22,980 | 22,980 |
 | III. Short-term receivables |
|
|
7,847,338 | 7,945,120 | 7,572,661 | 7,843,674 | 7,598,125 |
 | 1. Short-term receivables of customers |
|
|
697,454 | 588,107 | 689,015 | 842,822 | 643,995 |
 | 2. Prepayments to suppliers |
|
|
1,549,552 | 1,849,007 | 1,135,560 | 1,089,872 | 1,057,657 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
509,203 | 452,504 | 451,418 | 520,428 | 488,262 |
 | 6. Other short-term receivables |
|
|
5,091,130 | 5,055,503 | 5,770,296 | 5,864,309 | 5,886,866 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | -473,629 | -473,756 | -478,656 |
 | IV. Inventories |
|
|
1,714 | 1,660 | 4,279 | 3,457 | 3,286 |
 | 1. Inventories |
|
|
1,714 | 1,660 | 4,279 | 3,457 | 3,286 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
50,098 | 46,874 | 59,343 | 46,926 | 48,069 |
 | 1. Short-term prepaid expenses |
|
|
9,777 | 7,230 | 10,998 | 8,253 | 9,478 |
 | 2. Deductible VAT |
|
|
40,321 | 39,643 | 47,099 | 37,426 | 37,344 |
 | 3. Taxes and the State Receivables |
|
|
| | 1,247 | 1,247 | 1,247 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,286,025 | 10,987,310 | 10,255,207 | 10,129,041 | 10,091,803 |
 | I. Long-term receivables |
|
|
220,104 | 58,787 | 59,681 | 59,675 | 105,060 |
 | 1. Long-term customer's receivables |
|
|
| | | | 11,631 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
197,597 | 1,667 | 1,667 | 1,667 | |
 | 5. Other long-term receivables |
|
|
22,507 | 57,120 | 58,014 | 58,008 | 93,429 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,842,355 | 8,709,395 | 8,575,972 | 8,442,421 | 8,309,134 |
 | 1. Tangible fixed assets |
|
|
8,447,997 | 8,317,644 | 8,186,827 | 8,055,883 | 7,925,202 |
 | - Cost |
|
|
10,380,306 | 10,380,922 | 10,381,084 | 10,381,084 | 10,381,388 |
 | - Accumulated depreciation |
|
|
-1,932,309 | -2,063,279 | -2,194,257 | -2,325,201 | -2,456,186 |
 | 2. Fixed assets of financial leasing |
|
|
724 | 665 | 606 | 548 | 489 |
 | - Cost |
|
|
1,232 | 1,232 | 1,232 | 1,232 | 1,232 |
 | - Accumulated depreciation |
|
|
-509 | -567 | -626 | -685 | -743 |
 | 3. Intangible fixed assets |
|
|
393,634 | 391,086 | 388,538 | 385,990 | 383,443 |
 | - Cost |
|
|
420,827 | 420,827 | 420,827 | 420,827 | 420,827 |
 | - Accumulated depreciation |
|
|
-27,193 | -29,741 | -32,289 | -34,837 | -37,384 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,182,691 | 1,191,977 | 1,122,401 | 1,133,845 | 1,191,632 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,182,691 | 1,191,977 | 1,122,401 | 1,133,845 | 1,191,632 |
 | IV. Long-term financial investments |
|
|
905,670 | 895,800 | 378,990 | 376,303 | 371,296 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
841,539 | 831,669 | 378,990 | 376,303 | 371,296 |
 | 3. Other investments in equity instruments |
|
|
81,000 | 81,000 | 81,000 | 81,000 | 81,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-16,869 | -16,869 | -81,000 | -81,000 | -81,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
135,205 | 131,351 | 118,164 | 116,797 | 114,681 |
 | 1. Long-term prepaid expenses |
|
|
69,713 | 67,493 | 56,012 | 57,031 | 56,376 |
 | 2. Deferred income tax assets |
|
|
8,181 | 8,636 | 9,018 | 8,720 | 9,348 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
57,310 | 55,222 | 53,134 | 51,046 | 48,957 |
 | TOTAL ASSETS |
|
|
19,445,718 | 19,322,318 | 18,272,002 | 18,298,425 | 17,969,890 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,328,358 | 9,201,826 | 9,291,745 | 9,254,073 | 8,970,344 |
 | I. Current liabilities |
|
|
3,275,679 | 3,238,319 | 3,418,612 | 3,610,019 | 3,565,082 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,335,445 | 1,332,385 | 1,343,882 | 1,428,851 | 1,546,024 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,386,183 | 1,371,378 | 1,377,009 | 1,438,429 | 1,237,256 |
 | 4. Advances from customers |
|
|
| | | 92,530 | |
 | 5. Taxes and other payables to the State Budget |
|
|
82,853 | 82,580 | 76,001 | 2,855 | 81,639 |
 | 6. Payables to employees |
|
|
3,665 | 651 | 137 | 315,158 | 3,119 |
 | 7. Short-term accrued expenses |
|
|
284,744 | 237,989 | 334,543 | | 350,393 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 114,022 | 114,022 | 114,022 |
 | 11. Other short-term payables |
|
|
182,789 | 213,336 | 173,018 | 218,173 | 232,629 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
6,052,679 | 5,963,507 | 5,873,133 | 5,644,054 | 5,405,262 |
 | 1. Long-term payables to sellers |
|
|
369,157 | 369,157 | 369,157 | 315,236 | 315,236 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
856,000 | 856,000 | 856,000 | 856,000 | 856,000 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,748,791 | 4,659,912 | 4,569,832 | 4,394,968 | 4,156,469 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
78,722 | 78,430 | 78,137 | 77,845 | 77,552 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
9 | 8 | 6 | 5 | 4 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
10,117,360 | 10,120,492 | 8,980,257 | 9,044,352 | 8,999,546 |
 | I. ShareHolder's equity |
|
|
10,117,360 | 10,120,492 | 8,980,257 | 9,044,352 | 8,999,546 |
 | 1. Owner's investment capital |
|
|
7,300,000 | 7,300,000 | 7,300,000 | 7,300,000 | 7,300,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 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 |
|
|
541,038 | 545,409 | -569,410 | -535,399 | -553,385 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
184,324 | 541,038 | -575,825 | -575,826 | -575,827 |
 | - Profit after tax undistributed this period |
|
|
356,713 | 4,371 | 6,415 | 40,426 | 22,443 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,276,323 | 2,275,083 | 2,249,668 | 2,279,751 | 2,252,931 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
19,445,718 | 19,322,318 | 18,272,002 | 18,298,425 | 17,969,890 |
There is no report.
|
|