|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,239,127 | 5,386,988 | 6,065,022 | 6,224,515 | 6,210,810 |
 | I. Cash and cash equivalents |
|
|
751,313 | 887,735 | 489,186 | 1,404,185 | 1,575,010 |
 | 1. Cash |
|
|
451,313 | 787,735 | 489,186 | 866,185 | 736,510 |
 | 2. Cash equivalents |
|
|
300,000 | 100,000 | | 538,000 | 838,500 |
 | II. Short-term financial investments |
|
|
788,000 | 853,500 | 1,495,500 | 1,310,000 | 1,199,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
788,000 | 853,500 | 1,495,500 | 1,310,000 | 1,199,000 |
 | III. Short-term receivables |
|
|
3,022,793 | 2,904,922 | 3,154,216 | 2,777,708 | 2,806,178 |
 | 1. Short-term receivables of customers |
|
|
2,138,315 | 1,925,249 | 2,125,979 | 1,797,537 | 1,898,064 |
 | 2. Prepayments to suppliers |
|
|
215,704 | 247,807 | 319,121 | 346,981 | 332,122 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
753,286 | 820,723 | 797,835 | 728,815 | 666,627 |
 | 7. Provision for doubtful short-term receivables |
|
|
-84,513 | -88,858 | -88,719 | -95,624 | -90,636 |
 | IV. Inventories |
|
|
603,205 | 602,091 | 801,533 | 597,795 | 508,572 |
 | 1. Inventories |
|
|
621,911 | 620,665 | 817,729 | 610,515 | 517,880 |
 | 2. Provision for decline in value of inventories |
|
|
-18,706 | -18,574 | -16,196 | -12,721 | -9,308 |
 | V. Other current assets |
|
|
73,815 | 138,740 | 124,587 | 134,827 | 122,049 |
 | 1. Short-term prepaid expenses |
|
|
73,815 | 138,740 | 124,587 | 134,827 | 122,049 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,482,203 | 1,680,207 | 1,642,645 | 1,569,761 | 1,572,102 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
208,595 | 190,730 | 175,555 | 157,894 | 149,501 |
 | 1. Tangible fixed assets |
|
|
190,273 | 173,600 | 159,592 | 142,845 | 135,084 |
 | - Cost |
|
|
731,870 | 734,990 | 739,522 | 739,624 | 747,792 |
 | - Accumulated depreciation |
|
|
-541,597 | -561,390 | -579,930 | -596,779 | -612,709 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
18,323 | 17,130 | 15,962 | 15,049 | 14,417 |
 | - Cost |
|
|
53,507 | 53,507 | 53,507 | 53,507 | 53,507 |
 | - Accumulated depreciation |
|
|
-35,185 | -36,377 | -37,545 | -38,459 | -39,090 |
 | III. Real Estate Investments |
|
|
1,101,472 | 1,222,723 | 1,275,850 | 1,330,710 | 1,340,044 |
 | - Cost |
|
|
1,588,469 | 1,763,395 | 1,882,898 | 2,006,183 | 2,088,324 |
 | - Accumulated depreciation |
|
|
-486,996 | -540,672 | -607,048 | -675,473 | -748,280 |
 | IV. Long-term assets in progress |
|
|
143,331 | 251,630 | 176,835 | 67,739 | 70,719 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
143,331 | 251,630 | 176,835 | 67,739 | 70,719 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
28,804 | 15,124 | 14,406 | 13,419 | 11,838 |
 | 1. Long-term prepaid expenses |
|
|
26,026 | 12,307 | 12,922 | 11,749 | 10,521 |
 | 2. Deferred income tax assets |
|
|
2,778 | 2,817 | 1,484 | 1,670 | 1,317 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
6,721,330 | 7,067,195 | 7,707,668 | 7,794,276 | 7,782,911 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,030,728 | 5,204,790 | 5,702,004 | 5,801,459 | 5,624,178 |
 | I. Current liabilities |
|
|
4,487,684 | 4,616,543 | 5,075,190 | 5,231,146 | 5,064,299 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
984,508 | 1,052,106 | 1,679,076 | 1,516,315 | 1,213,453 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
613,778 | 610,238 | 445,367 | 385,580 | 502,185 |
 | 4. Advances from customers |
|
|
335,069 | 412,904 | 658,579 | 844,968 | 623,928 |
 | 5. Taxes and other payables to the State Budget |
|
|
163,229 | 191,978 | 87,548 | 125,028 | 183,158 |
 | 6. Payables to employees |
|
|
932,093 | 829,722 | 617,035 | 795,990 | 971,566 |
 | 7. Short-term accrued expenses |
|
|
624,798 | 962,971 | 870,035 | 919,159 | 1,010,827 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
218,705 | 315,637 | 484,713 | 259,098 | 188,333 |
 | 11. Other short-term payables |
|
|
484,999 | 202,666 | 209,174 | 234,578 | 225,519 |
 | 12. Provision for short term payables |
|
|
10,429 | 10,380 | 10,263 | 9,241 | 11,453 |
 | 13. Bonus and welfare fund |
|
|
120,076 | 27,940 | 13,397 | 141,188 | 133,876 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
543,044 | 588,248 | 626,814 | 570,313 | 559,879 |
 | 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 |
|
|
14,844 | 15,331 | 15,459 | 15,771 | 15,868 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
528,200 | 572,917 | 611,355 | 554,542 | 544,012 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,690,602 | 1,862,404 | 2,005,664 | 1,992,816 | 2,158,733 |
 | I. ShareHolder's equity |
|
|
1,690,602 | 1,862,404 | 2,005,664 | 1,992,816 | 2,158,733 |
 | 1. Owner's investment capital |
|
|
1,143,859 | 1,143,859 | 1,143,859 | 1,143,859 | 1,143,859 |
 | 2. Share capital surplus |
|
|
-15 | -15 | -15 | -15 | -15 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
4,379 | 19,113 | 39,271 | 17,815 | 18,932 |
 | 8. Investment and development funds |
|
|
100,000 | 100,000 | 100,000 | 259,488 | 259,488 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
442,379 | 599,447 | 722,549 | 571,670 | 736,469 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
54,877 | 60,755 | 599,638 | 304,743 | 300,603 |
 | - Profit after tax undistributed this period |
|
|
387,502 | 538,693 | 122,912 | 266,926 | 435,866 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,721,330 | 7,067,195 | 7,707,668 | 7,794,276 | 7,782,911 |
There is no report.
|
|