|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,396,025 | 9,750,550 | 11,438,671 | 11,016,219 | 13,530,400 |
 | I. Cash and cash equivalents |
|
|
2,625,064 | 2,080,869 | 2,954,809 | 1,846,466 | 2,293,477 |
 | 1. Cash |
|
|
1,686,356 | 1,039,143 | 1,897,633 | 966,361 | 1,282,556 |
 | 2. Cash equivalents |
|
|
938,707 | 1,041,726 | 1,057,176 | 880,105 | 1,010,921 |
 | II. Short-term financial investments |
|
|
91,122 | 91,122 | 239,924 | 238,134 | 241,267 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
91,122 | 91,122 | 239,924 | 238,134 | 241,267 |
 | III. Short-term receivables |
|
|
5,822,026 | 5,421,477 | 5,843,559 | 6,257,378 | 7,989,747 |
 | 1. Short-term receivables of customers |
|
|
1,940,129 | 1,754,460 | 2,093,201 | 1,924,051 | 2,597,640 |
 | 2. Prepayments to suppliers |
|
|
3,484,845 | 3,615,762 | 3,567,001 | 3,935,746 | 5,096,705 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
24,762 | 24,504 | 26,057 | 104,977 | 20,525 |
 | 6. Other short-term receivables |
|
|
530,699 | 249,143 | 379,691 | 514,995 | 497,268 |
 | 7. Provision for doubtful short-term receivables |
|
|
-158,410 | -222,391 | -222,391 | -222,391 | -222,391 |
 | IV. Inventories |
|
|
1,486,791 | 1,751,707 | 1,956,989 | 2,218,162 | 2,542,894 |
 | 1. Inventories |
|
|
1,487,233 | 1,752,150 | 1,957,432 | 2,218,605 | 2,543,337 |
 | 2. Provision for decline in value of inventories |
|
|
-443 | -443 | -443 | -443 | -443 |
 | V. Other current assets |
|
|
371,022 | 405,375 | 443,390 | 456,080 | 463,016 |
 | 1. Short-term prepaid expenses |
|
|
49,132 | 54,844 | 92,483 | 85,169 | 68,898 |
 | 2. Deductible VAT |
|
|
137,836 | 156,744 | 138,729 | 141,057 | 133,581 |
 | 3. Taxes and the State Receivables |
|
|
184,054 | 193,787 | 212,178 | 229,853 | 260,537 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,342,876 | 6,783,384 | 6,297,829 | 4,742,999 | 3,581,490 |
 | I. Long-term receivables |
|
|
2,041,327 | 1,850,809 | 1,249,170 | 1,771,349 | 641,101 |
 | 1. Long-term customer's receivables |
|
|
| | 136,341 | | 30,596 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
140,817 | 140,279 | | 56,991 | |
 | 5. Other long-term receivables |
|
|
1,900,510 | 1,710,530 | 1,112,829 | 1,714,358 | 610,505 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
205,956 | 198,720 | 191,625 | 183,213 | 185,608 |
 | 1. Tangible fixed assets |
|
|
76,246 | 73,374 | 69,663 | 65,699 | 62,553 |
 | - Cost |
|
|
2,483,461 | 2,484,757 | 2,485,626 | 2,484,878 | 2,482,325 |
 | - Accumulated depreciation |
|
|
-2,407,216 | -2,411,383 | -2,415,963 | -2,419,179 | -2,419,771 |
 | 2. Fixed assets of financial leasing |
|
|
86,483 | 82,281 | 78,048 | 73,846 | 79,634 |
 | - Cost |
|
|
96,782 | 96,782 | 96,782 | 96,782 | 99,279 |
 | - Accumulated depreciation |
|
|
-10,300 | -14,501 | -18,734 | -22,936 | -19,644 |
 | 3. Intangible fixed assets |
|
|
43,227 | 43,066 | 43,914 | 43,667 | 43,421 |
 | - Cost |
|
|
51,428 | 51,428 | 52,447 | 52,392 | 52,392 |
 | - Accumulated depreciation |
|
|
-8,201 | -8,363 | -8,533 | -8,725 | -8,971 |
 | III. Real Estate Investments |
|
|
431,279 | 425,383 | 419,503 | 403,645 | 397,796 |
 | - Cost |
|
|
703,186 | 703,186 | 703,186 | 663,478 | 663,478 |
 | - Accumulated depreciation |
|
|
-271,907 | -277,803 | -283,683 | -259,834 | -265,682 |
 | IV. Long-term assets in progress |
|
|
2,852,800 | 2,885,058 | 2,951,988 | 662,771 | 684,297 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,852,800 | 2,885,058 | 2,951,988 | 662,771 | 684,297 |
 | IV. Long-term financial investments |
|
|
752,591 | 1,367,903 | 1,427,046 | 1,707,804 | 1,655,781 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
699,098 | 1,314,410 | 1,373,552 | 1,305,311 | 1,009,375 |
 | 3. Other investments in equity instruments |
|
|
47,493 | 47,493 | 47,493 | 402,493 | 652,993 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -6,587 |
 | 5. Investments holding until maturity |
|
|
6,000 | 6,000 | 6,000 | | |
 | V. Total other long-term assets |
|
|
58,924 | 55,511 | 58,497 | 14,218 | 16,907 |
 | 1. Long-term prepaid expenses |
|
|
44,463 | 40,139 | 43,125 | 13,307 | 15,996 |
 | 2. Deferred income tax assets |
|
|
14,460 | 15,372 | 15,372 | 911 | 911 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
16,738,901 | 16,533,935 | 17,736,500 | 15,759,219 | 17,111,890 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,161,473 | 11,960,490 | 13,149,390 | 11,216,053 | 12,585,753 |
 | I. Current liabilities |
|
|
8,367,921 | 8,184,282 | 9,273,794 | 8,534,753 | 9,918,206 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,721,400 | 3,769,176 | 4,425,105 | 4,298,821 | 5,034,143 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,711,644 | 1,215,471 | 1,327,875 | 1,201,607 | 1,708,367 |
 | 4. Advances from customers |
|
|
2,206,141 | 2,410,193 | 2,443,710 | 1,749,227 | 1,237,351 |
 | 5. Taxes and other payables to the State Budget |
|
|
69,163 | 69,640 | 17,404 | 63,283 | 93,190 |
 | 6. Payables to employees |
|
|
47,554 | 24,186 | 26,255 | 30,052 | 45,297 |
 | 7. Short-term accrued expenses |
|
|
534,739 | 543,710 | 877,499 | 872,486 | 1,173,380 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
23,429 | 7,006 | 7,582 | 6,766 | 7,470 |
 | 11. Other short-term payables |
|
|
21,643 | 113,064 | 108,836 | 272,581 | 584,825 |
 | 12. Provision for short term payables |
|
|
13,392 | 13,392 | 13,392 | 14,916 | 9,885 |
 | 13. Bonus and welfare fund |
|
|
18,817 | 18,445 | 26,137 | 25,015 | 24,299 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,793,552 | 3,776,209 | 3,875,596 | 2,681,300 | 2,667,547 |
 | 1. Long-term payables to sellers |
|
|
532,601 | 535,905 | 582,159 | 615,624 | 704,177 |
 | 2. Long-term accrued expenses |
|
|
174,783 | 174,783 | 174,783 | 174,783 | 174,783 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
761,150 | 761,150 | 161,330 | 161,315 | 137,936 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,298,739 | 2,278,091 | 2,932,390 | 1,704,644 | 1,627,132 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,734 | 2,734 | 2,734 | 2,734 | 2,663 |
 | 11. Long-term unrealized revenue |
|
|
23,546 | 23,546 | 22,200 | 22,200 | 20,855 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,577,428 | 4,573,444 | 4,587,110 | 4,543,166 | 4,526,137 |
 | I. ShareHolder's equity |
|
|
4,577,428 | 4,573,444 | 4,587,110 | 4,543,166 | 4,526,137 |
 | 1. Owner's investment capital |
|
|
3,585,078 | 3,585,078 | 3,979,061 | 3,979,061 | 3,979,061 |
 | 2. Share capital surplus |
|
|
99,328 | 99,328 | 99,328 | 99,328 | 104,803 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-4,797 | -4,797 | -4,797 | -4,797 | |
 | 6. Differences upon asset revaluation |
|
|
7,541 | 7,541 | 7,541 | -6,491 | -6,491 |
 | 7. Differences upon foreign exchange rate |
|
|
15 | -192 | -76 | -78 | -78 |
 | 8. Investment and development funds |
|
|
20,428 | 20,428 | 64,833 | 64,833 | 64,833 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
486,953 | 486,140 | 60,145 | 253,472 | 273,684 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
247,163 | 477,315 | 24,326 | 63,399 | 40,055 |
 | - Profit after tax undistributed this period |
|
|
239,790 | 8,825 | 35,820 | 190,073 | 233,629 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
382,882 | 379,918 | 381,074 | 157,837 | 110,324 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
16,738,901 | 16,533,935 | 17,736,500 | 15,759,219 | 17,111,890 |
There is no report.
|
|