|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
21,296,446 | 24,836,699 | 23,947,922 | 27,963,159 | 29,286,881 |
 | I. Cash and cash equivalents |
|
|
1,705,444 | 2,478,609 | 1,897,206 | 2,712,313 | 1,607,734 |
 | 1. Cash |
|
|
1,038,029 | 1,103,234 | 1,055,592 | 292,541 | 158,971 |
 | 2. Cash equivalents |
|
|
667,415 | 1,375,375 | 841,614 | 2,419,771 | 1,448,763 |
 | II. Short-term financial investments |
|
|
2,629,964 | 2,188,766 | 1,751,399 | 1,589,219 | 2,885,715 |
 | 1. Trading securities |
|
|
241,908 | 267,021 | 265,789 | 119,633 | 50,511 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,949 | -1,037 | -7,004 | -4,803 | -268 |
 | 3. Investments holding until maturity |
|
|
2,391,005 | 1,922,782 | 1,492,614 | 1,474,390 | 2,835,472 |
 | III. Short-term receivables |
|
|
12,106,115 | 13,711,782 | 13,429,911 | 15,870,363 | 15,837,287 |
 | 1. Short-term receivables of customers |
|
|
12,198,659 | 13,643,861 | 13,157,573 | 14,874,835 | 15,152,814 |
 | 2. Prepayments to suppliers |
|
|
1,077,883 | 1,227,316 | 1,447,725 | 1,593,575 | 1,672,402 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
2,614 | 488 | 488 | 488 | |
 | 5. Receivables on short-term loans |
|
|
91,946 | 108,746 | 115,184 | 85,254 | 178,241 |
 | 6. Other short-term receivables |
|
|
163,861 | 178,113 | 158,819 | 632,296 | 174,877 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,428,847 | -1,446,742 | -1,449,878 | -1,316,086 | -1,341,048 |
 | IV. Inventories |
|
|
3,541,050 | 4,934,880 | 5,179,350 | 5,964,212 | 6,890,146 |
 | 1. Inventories |
|
|
3,613,140 | 5,089,994 | 5,330,127 | 6,059,369 | 6,972,401 |
 | 2. Provision for decline in value of inventories |
|
|
-72,090 | -155,114 | -150,776 | -95,158 | -82,255 |
 | V. Other current assets |
|
|
1,313,873 | 1,522,662 | 1,690,057 | 1,827,052 | 2,065,998 |
 | 1. Short-term prepaid expenses |
|
|
20,284 | 17,805 | 16,880 | 6,756 | 27,009 |
 | 2. Deductible VAT |
|
|
1,293,574 | 1,504,842 | 1,673,161 | 1,820,281 | 2,038,990 |
 | 3. Taxes and the State Receivables |
|
|
15 | 15 | 15 | 15 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,427,350 | 2,240,163 | 2,234,678 | 1,738,329 | 1,890,820 |
 | I. Long-term receivables |
|
|
747,264 | 515,811 | 507,529 | 28,561 | 474 |
 | 1. Long-term customer's receivables |
|
|
| | | | 474 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
56,402 | 47,011 | 38,749 | 28,228 | |
 | 5. Other long-term receivables |
|
|
692,838 | 470,776 | 470,755 | 9,326 | 8,993 |
 | 6. Provision for doubtful long-term receivables |
|
|
-1,976 | -1,976 | -1,976 | -8,993 | -8,993 |
 | II. Fixed assets |
|
|
452,428 | 453,543 | 434,170 | 441,711 | 509,710 |
 | 1. Tangible fixed assets |
|
|
345,644 | 347,089 | 329,712 | 339,110 | 409,087 |
 | - Cost |
|
|
1,209,700 | 1,216,928 | 1,221,634 | 1,249,633 | 1,338,815 |
 | - Accumulated depreciation |
|
|
-864,056 | -869,839 | -891,921 | -910,523 | -929,728 |
 | 2. Fixed assets of financial leasing |
|
|
1,110 | 976 | 845 | 712 | 578 |
 | - Cost |
|
|
2,663 | 2,663 | 2,663 | 2,663 | 2,663 |
 | - Accumulated depreciation |
|
|
-1,553 | -1,687 | -1,818 | -1,951 | -2,085 |
 | 3. Intangible fixed assets |
|
|
105,674 | 105,478 | 103,612 | 101,889 | 100,045 |
 | - Cost |
|
|
155,295 | 156,953 | 156,953 | 157,074 | 157,074 |
 | - Accumulated depreciation |
|
|
-49,621 | -51,474 | -53,340 | -55,185 | -57,029 |
 | III. Real Estate Investments |
|
|
316,400 | 314,646 | 310,028 | 308,157 | 306,275 |
 | - Cost |
|
|
352,713 | 353,111 | 347,830 | 347,830 | 347,830 |
 | - Accumulated depreciation |
|
|
-36,313 | -38,465 | -37,802 | -39,673 | -41,555 |
 | IV. Long-term assets in progress |
|
|
104,156 | 64,672 | 85,312 | 49,745 | 182,500 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
104,156 | 64,672 | 85,312 | 49,745 | 182,500 |
 | IV. Long-term financial investments |
|
|
317,969 | 316,499 | 316,483 | 315,316 | 315,981 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,454 | 2,454 | 2,438 | 2,435 | 2,433 |
 | 3. Other investments in equity instruments |
|
|
312,881 | 312,881 | 312,881 | 312,881 | 312,881 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | 1,165 | | |
 | 5. Investments holding until maturity |
|
|
2,635 | 1,165 | | | 668 |
 | V. Total other long-term assets |
|
|
382,735 | 436,347 | 446,229 | 594,840 | 412,464 |
 | 1. Long-term prepaid expenses |
|
|
245,630 | 286,138 | 290,437 | 310,854 | 310,626 |
 | 2. Deferred income tax assets |
|
|
137,104 | 150,209 | 155,792 | 115,814 | 101,838 |
 | 3. Other long-term assets |
|
|
| | | 168,171 | |
 | VI. Goodwills |
|
|
106,399 | 138,645 | 134,928 | | 163,415 |
 | TOTAL ASSETS |
|
|
23,723,796 | 27,076,862 | 26,182,600 | 29,701,488 | 31,177,701 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
15,043,237 | 18,388,092 | 17,436,105 | 20,736,323 | 21,916,936 |
 | I. Current liabilities |
|
|
14,992,093 | 18,328,091 | 17,387,616 | 20,683,694 | 21,864,949 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,292,695 | 2,633,936 | 2,809,361 | 2,984,146 | 3,800,955 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
5,408,382 | 7,134,878 | 6,004,675 | 7,534,364 | 7,656,614 |
 | 4. Advances from customers |
|
|
3,051,476 | 3,409,813 | 3,935,359 | 4,813,970 | 5,328,854 |
 | 5. Taxes and other payables to the State Budget |
|
|
22,875 | 62,034 | 48,772 | 36,422 | 64,409 |
 | 6. Payables to employees |
|
|
4,618 | 5,034 | 446 | 4,471 | 4,273 |
 | 7. Short-term accrued expenses |
|
|
3,626,706 | 4,147,076 | 3,463,663 | 3,570,551 | 3,630,925 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,050 | 4,658 | 4,427 | 4,322 | 4,116 |
 | 11. Other short-term payables |
|
|
276,480 | 628,903 | 833,123 | 1,473,242 | 1,156,435 |
 | 12. Provision for short term payables |
|
|
229,095 | 228,540 | 215,473 | 189,888 | 145,643 |
 | 13. Bonus and welfare fund |
|
|
74,717 | 73,220 | 72,317 | 72,317 | 72,725 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
51,144 | 60,001 | 48,489 | 52,629 | 51,988 |
 | 1. Long-term payables to sellers |
|
|
| 10,065 | | 19,254 | 21,894 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
227 | 227 | 231 | 231 | 211 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
19,791 | 18,576 | 17,361 | 2,826 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
28,345 | 28,349 | 28,136 | 27,601 | 27,126 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,781 | 2,784 | 2,760 | 2,717 | 2,756 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,680,559 | 8,688,770 | 8,746,495 | 8,965,165 | 9,260,764 |
 | I. ShareHolder's equity |
|
|
8,680,559 | 8,688,770 | 8,746,495 | 8,965,165 | 9,260,764 |
 | 1. Owner's investment capital |
|
|
1,036,333 | 1,036,333 | 1,036,333 | 1,036,333 | 1,036,333 |
 | 2. Share capital surplus |
|
|
2,879,708 | 2,879,721 | 2,879,721 | 2,714,397 | 2,714,397 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-445,191 | -445,191 | -445,191 | -264,867 | -264,867 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-807 | 2,717 | 3,305 | 5,433 | 6,214 |
 | 8. Investment and development funds |
|
|
4,419,169 | 4,419,169 | 4,419,169 | 4,419,169 | 4,419,169 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
790,805 | 795,472 | 852,605 | 1,054,140 | 1,348,948 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
697,885 | 597,955 | 597,955 | 597,955 | 1,054,140 |
 | - Profit after tax undistributed this period |
|
|
92,919 | 197,517 | 254,650 | 456,185 | 294,808 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
544 | 550 | 553 | 560 | 571 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,723,796 | 27,076,862 | 26,182,600 | 29,701,488 | 31,177,701 |
There is no report.
|
|