|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,444,293 | 5,407,729 | 5,006,611 | 5,167,978 | 5,193,950 |
 | I. Cash and cash equivalents |
|
|
225,801 | 183,751 | 96,592 | 94,030 | 151,933 |
 | 1. Cash |
|
|
98,041 | 59,905 | 68,329 | 65,287 | 70,165 |
 | 2. Cash equivalents |
|
|
127,760 | 123,846 | 28,263 | 28,743 | 81,768 |
 | II. Short-term financial investments |
|
|
37,147 | 37,458 | 66,158 | 126,062 | 69,796 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
37,147 | 37,458 | 66,158 | 126,062 | 69,796 |
 | III. Short-term receivables |
|
|
4,223,773 | 4,206,868 | 3,993,261 | 4,108,387 | 4,219,474 |
 | 1. Short-term receivables of customers |
|
|
987,640 | 928,464 | 850,363 | 796,442 | 987,683 |
 | 2. Prepayments to suppliers |
|
|
738,516 | 737,412 | 614,860 | 739,205 | 716,063 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,088,993 | 2,065,758 | 2,166,993 | 1,977,615 | 1,925,303 |
 | 6. Other short-term receivables |
|
|
481,367 | 547,977 | 450,675 | 684,755 | 701,885 |
 | 7. Provision for doubtful short-term receivables |
|
|
-72,743 | -72,743 | -89,629 | -89,629 | -111,460 |
 | IV. Inventories |
|
|
932,412 | 941,708 | 819,537 | 807,249 | 729,230 |
 | 1. Inventories |
|
|
932,412 | 941,708 | 819,537 | 807,249 | 729,230 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
25,160 | 37,944 | 31,063 | 32,249 | 23,518 |
 | 1. Short-term prepaid expenses |
|
|
2,407 | 2,451 | 2,463 | 3,810 | 3,026 |
 | 2. Deductible VAT |
|
|
21,232 | 32,410 | 25,537 | 25,322 | 17,226 |
 | 3. Taxes and the State Receivables |
|
|
1,521 | 3,083 | 3,063 | 3,117 | 3,187 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | 78 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,048,859 | 4,006,594 | 4,034,117 | 3,957,352 | 4,032,460 |
 | I. Long-term receivables |
|
|
24,270 | 25,269 | 24,627 | 24,080 | 27,653 |
 | 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 |
|
|
24,270 | 25,269 | 24,627 | 24,080 | 27,653 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,169,954 | 2,149,776 | 2,146,544 | 2,109,686 | 2,104,413 |
 | 1. Tangible fixed assets |
|
|
2,071,454 | 2,050,379 | 2,058,322 | 2,034,148 | 2,020,648 |
 | - Cost |
|
|
3,322,096 | 3,317,021 | 3,344,176 | 3,344,995 | 3,344,142 |
 | - Accumulated depreciation |
|
|
-1,250,642 | -1,266,642 | -1,285,854 | -1,310,847 | -1,323,495 |
 | 2. Fixed assets of financial leasing |
|
|
87,723 | 88,678 | 77,561 | 64,933 | 73,218 |
 | - Cost |
|
|
131,912 | 137,057 | 127,659 | 103,506 | 104,946 |
 | - Accumulated depreciation |
|
|
-44,189 | -48,379 | -50,098 | -38,574 | -31,728 |
 | 3. Intangible fixed assets |
|
|
10,776 | 10,719 | 10,662 | 10,605 | 10,548 |
 | - Cost |
|
|
12,819 | 12,819 | 12,819 | 12,819 | 12,819 |
 | - Accumulated depreciation |
|
|
-2,042 | -2,099 | -2,157 | -2,214 | -2,271 |
 | III. Real Estate Investments |
|
|
120,749 | 119,902 | 113,594 | 118,207 | 117,360 |
 | - Cost |
|
|
152,638 | 152,638 | 146,029 | 152,638 | 152,638 |
 | - Accumulated depreciation |
|
|
-31,888 | -32,736 | -32,435 | -34,431 | -35,278 |
 | IV. Long-term assets in progress |
|
|
28,851 | 33,969 | 23,614 | 23,614 | 17,008 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
28,851 | 33,969 | 23,614 | 23,614 | 17,008 |
 | IV. Long-term financial investments |
|
|
592,247 | 573,375 | 553,016 | 551,475 | 601,487 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
344,616 | 327,458 | 307,100 | 305,559 | 304,423 |
 | 3. Other investments in equity instruments |
|
|
247,631 | 255,416 | 255,416 | 255,416 | 306,564 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -9,500 | -9,500 | -9,500 | -9,500 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,112,788 | 1,104,303 | 1,172,722 | 1,130,291 | 1,164,540 |
 | 1. Long-term prepaid expenses |
|
|
1,102,129 | 1,093,973 | 1,162,737 | 1,120,471 | 1,154,900 |
 | 2. Deferred income tax assets |
|
|
1,108 | 1,108 | 1,092 | 1,092 | 1,076 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
9,552 | 9,222 | 8,893 | 8,728 | 8,564 |
 | TOTAL ASSETS |
|
|
9,493,152 | 9,414,323 | 9,040,728 | 9,125,330 | 9,226,410 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,570,830 | 5,476,297 | 5,100,533 | 5,143,770 | 5,210,314 |
 | I. Current liabilities |
|
|
3,061,920 | 3,044,365 | 2,821,505 | 2,970,887 | 3,176,892 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
932,976 | 903,935 | 991,014 | 1,072,165 | 1,115,083 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
797,804 | 716,422 | 698,937 | 739,423 | 833,682 |
 | 4. Advances from customers |
|
|
721,256 | 937,341 | 605,484 | 624,967 | 568,083 |
 | 5. Taxes and other payables to the State Budget |
|
|
41,027 | 14,051 | 23,218 | 37,541 | 40,404 |
 | 6. Payables to employees |
|
|
20,522 | 16,869 | 10,682 | 12,035 | 21,000 |
 | 7. Short-term accrued expenses |
|
|
391,690 | 345,216 | 377,276 | 374,328 | 416,023 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
13,519 | 19,829 | 16,559 | 16,026 | 11,763 |
 | 11. Other short-term payables |
|
|
136,381 | 85,312 | 88,196 | 84,569 | 161,586 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,746 | 5,391 | 10,138 | 9,833 | 9,268 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,508,910 | 2,431,932 | 2,279,028 | 2,172,883 | 2,033,423 |
 | 1. Long-term payables to sellers |
|
|
311,484 | 286,222 | 210,595 | 198,339 | 153,077 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
245,286 | 199,923 | 150,907 | 98,544 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,934,093 | 1,929,939 | 1,901,739 | 1,860,513 | 1,865,161 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
17,704 | 15,848 | 15,787 | 15,486 | 15,185 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
343 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,922,322 | 3,938,026 | 3,940,196 | 3,981,560 | 4,016,095 |
 | I. ShareHolder's equity |
|
|
3,922,322 | 3,938,026 | 3,940,196 | 3,981,560 | 4,016,095 |
 | 1. Owner's investment capital |
|
|
3,573,008 | 3,573,008 | 3,573,008 | 3,573,008 | 3,573,008 |
 | 2. Share capital surplus |
|
|
17,029 | 17,129 | 17,129 | 17,129 | 17,129 |
 | 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 |
|
|
11,958 | 11,958 | 10,536 | 10,536 | 11,958 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
318,591 | 333,916 | 337,148 | 379,048 | 412,372 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
139,242 | 317,006 | 312,006 | 312,006 | 312,006 |
 | - Profit after tax undistributed this period |
|
|
179,349 | 16,910 | 25,142 | 67,042 | 100,366 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,736 | 2,015 | 2,375 | 1,839 | 1,629 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,493,152 | 9,414,323 | 9,040,728 | 9,125,330 | 9,226,410 |
There is no report.
|
|