|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,577,909 | 8,960,820 | 10,492,713 | 9,690,618 | 9,188,856 |
 | I. Cash and cash equivalents |
|
|
1,353,624 | 746,132 | 2,032,544 | 1,697,043 | 763,140 |
 | 1. Cash |
|
|
339,445 | 299,801 | 684,070 | 1,470,499 | 547,090 |
 | 2. Cash equivalents |
|
|
1,014,179 | 446,330 | 1,348,474 | 226,544 | 216,050 |
 | II. Short-term financial investments |
|
|
1,006,805 | 1,664,303 | 2,120,138 | 2,113,367 | 2,636,347 |
 | 1. Trading securities |
|
|
249,984 | 242,772 | 189,564 | 207,764 | 378,085 |
 | 2. Provision for diminution in value of trading securities |
|
|
-61,898 | -70,141 | -72,174 | -16,664 | -54,482 |
 | 3. Investments holding until maturity |
|
|
818,719 | 1,491,672 | 2,002,748 | 1,922,267 | 2,312,744 |
 | III. Short-term receivables |
|
|
3,773,549 | 3,966,370 | 3,733,307 | 3,332,354 | 3,160,724 |
 | 1. Short-term receivables of customers |
|
|
663,416 | 738,978 | 704,484 | 541,938 | 596,204 |
 | 2. Prepayments to suppliers |
|
|
484,958 | 510,099 | 471,902 | 450,191 | 455,947 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,649,233 | 1,739,634 | 1,540,005 | 1,398,808 | 1,415,848 |
 | 6. Other short-term receivables |
|
|
1,246,074 | 1,252,715 | 1,198,039 | 1,089,679 | 884,931 |
 | 7. Provision for doubtful short-term receivables |
|
|
-270,132 | -275,055 | -181,123 | -148,262 | -192,205 |
 | IV. Inventories |
|
|
2,311,771 | 2,417,676 | 2,444,683 | 2,396,686 | 2,467,241 |
 | 1. Inventories |
|
|
2,311,771 | 2,417,952 | 2,445,157 | 2,397,159 | 2,467,714 |
 | 2. Provision for decline in value of inventories |
|
|
| -276 | -473 | -473 | -473 |
 | V. Other current assets |
|
|
132,160 | 166,339 | 162,040 | 151,168 | 161,404 |
 | 1. Short-term prepaid expenses |
|
|
13,768 | 46,144 | 36,261 | 17,816 | 13,097 |
 | 2. Deductible VAT |
|
|
115,514 | 117,153 | 119,442 | 125,325 | 133,787 |
 | 3. Taxes and the State Receivables |
|
|
2,878 | 3,042 | 6,337 | 8,026 | 14,519 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
28,119,415 | 28,118,449 | 28,170,263 | 28,252,619 | 28,355,918 |
 | I. Long-term receivables |
|
|
2,069,460 | 2,137,360 | 2,207,241 | 2,317,818 | 2,327,056 |
 | 1. Long-term customer's receivables |
|
|
909 | 682 | 454 | 69,555 | 30,075 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
13,808 | 13,808 | 13,808 | 13,808 | 13,808 |
 | 5. Other long-term receivables |
|
|
2,054,743 | 2,122,870 | 2,192,979 | 2,234,455 | 2,283,173 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
16,263,338 | 16,090,206 | 15,955,968 | 15,780,023 | 15,673,024 |
 | 1. Tangible fixed assets |
|
|
380,122 | 374,744 | 370,656 | 366,333 | 366,594 |
 | - Cost |
|
|
547,754 | 547,220 | 544,021 | 521,262 | 526,351 |
 | - Accumulated depreciation |
|
|
-167,632 | -172,476 | -173,364 | -154,929 | -159,758 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,883,217 | 15,715,461 | 15,585,312 | 15,413,690 | 15,306,431 |
 | - Cost |
|
|
20,245,943 | 20,251,849 | 20,294,000 | 20,295,597 | 20,340,961 |
 | - Accumulated depreciation |
|
|
-4,362,726 | -4,536,388 | -4,708,688 | -4,881,907 | -5,034,530 |
 | III. Real Estate Investments |
|
|
718,395 | 727,532 | 720,918 | 714,060 | 705,182 |
 | - Cost |
|
|
809,578 | 824,962 | 825,205 | 825,205 | 822,958 |
 | - Accumulated depreciation |
|
|
-91,183 | -97,429 | -104,287 | -111,145 | -117,776 |
 | IV. Long-term assets in progress |
|
|
2,717,562 | 2,763,402 | 2,799,316 | 2,920,028 | 3,012,030 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,717,562 | 2,763,402 | 2,799,316 | 2,920,028 | 3,012,030 |
 | IV. Long-term financial investments |
|
|
1,023,929 | 1,023,929 | 1,023,929 | 1,002,529 | 1,002,529 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
897,618 | 897,618 | 897,618 | 877,218 | 877,218 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-24,688 | -24,688 | -24,688 | -24,688 | -24,688 |
 | 5. Investments holding until maturity |
|
|
151,000 | 151,000 | 151,000 | 150,000 | 150,000 |
 | V. Total other long-term assets |
|
|
5,326,731 | 5,376,020 | 5,462,889 | 5,518,161 | 5,636,097 |
 | 1. Long-term prepaid expenses |
|
|
4,046,313 | 4,175,739 | 4,277,125 | 4,385,401 | 4,525,335 |
 | 2. Deferred income tax assets |
|
|
409,412 | 413,933 | 453,670 | 454,920 | 487,175 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
871,006 | 786,348 | 732,094 | 677,841 | 623,587 |
 | TOTAL ASSETS |
|
|
36,697,325 | 37,079,268 | 38,662,975 | 37,943,237 | 37,544,774 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
27,550,184 | 25,543,523 | 27,375,991 | 26,056,261 | 25,578,307 |
 | I. Current liabilities |
|
|
8,770,780 | 8,812,500 | 10,305,455 | 8,132,945 | 7,407,838 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,711,545 | 4,950,673 | 6,354,842 | 4,402,897 | 3,958,704 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
682,069 | 686,889 | 797,970 | 690,313 | 495,641 |
 | 4. Advances from customers |
|
|
158,305 | 207,888 | 166,267 | 145,264 | 116,294 |
 | 5. Taxes and other payables to the State Budget |
|
|
90,178 | 83,629 | 81,380 | 60,776 | 75,797 |
 | 6. Payables to employees |
|
|
54,058 | 31,486 | 34,544 | 32,803 | 41,090 |
 | 7. Short-term accrued expenses |
|
|
190,478 | 182,208 | 170,880 | 148,780 | 133,160 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
340 | 2,878 | 817 | 2,493 | 4,300 |
 | 11. Other short-term payables |
|
|
2,208,904 | 2,002,478 | 2,004,183 | 1,964,042 | 1,904,813 |
 | 12. Provision for short term payables |
|
|
637,588 | 637,375 | 637,375 | 632,400 | 632,400 |
 | 13. Bonus and welfare fund |
|
|
37,316 | 26,995 | 57,198 | 53,178 | 45,640 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
18,779,404 | 16,731,023 | 17,070,536 | 17,923,316 | 18,170,469 |
 | 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 |
|
|
42,965 | 42,965 | 43,050 | 92,039 | 86,496 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
15,629,157 | 15,861,412 | 16,192,029 | 15,947,297 | 16,219,581 |
 | 7. Convertible bonds |
|
|
2,826,184 | 530,710 | 530,714 | 1,587,318 | 1,551,678 |
 | 8. Deferred income tax payables |
|
|
270,207 | 283,386 | 290,489 | 280,656 | 292,220 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
3,471 | 5,171 | 6,917 | 8,710 | 8,768 |
 | 11. Long-term unrealized revenue |
|
|
7,421 | 7,380 | 7,338 | 7,297 | 11,726 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
9,147,140 | 11,535,745 | 11,286,984 | 11,886,976 | 11,966,467 |
 | I. ShareHolder's equity |
|
|
9,147,140 | 11,535,745 | 11,286,984 | 11,886,976 | 11,966,467 |
 | 1. Owner's investment capital |
|
|
3,197,524 | 5,479,766 | 5,481,943 | 6,249,390 | 6,254,504 |
 | 2. Share capital surplus |
|
|
387,337 | 387,337 | 387,337 | 33,056 | 33,056 |
 | 3. Bond conversion option |
|
|
| | | 942,962 | 942,962 |
 | 4. Other owner's capital |
|
|
6,660 | 6,660 | 6,660 | 6,660 | 6,660 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
319,670 | 311,129 | 337,944 | 68,086 | 68,086 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,136,413 | 2,146,803 | 2,028,962 | 1,608,843 | 1,630,010 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,978,334 | 2,127,251 | 2,067,196 | 1,611,417 | 1,606,045 |
 | - Profit after tax undistributed this period |
|
|
158,079 | 19,551 | -38,234 | -2,574 | 23,965 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,099,536 | 3,204,051 | 3,044,138 | 2,977,979 | 3,031,189 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
36,697,325 | 37,079,268 | 38,662,975 | 37,943,237 | 37,544,774 |
There is no report.
|
|