|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,386,988 | 6,065,022 | 6,224,515 | 6,210,810 | 6,625,121 |
 | I. Cash and cash equivalents |
|
|
887,735 | 489,186 | 1,404,185 | 1,575,010 | 1,705,198 |
 | 1. Cash |
|
|
787,735 | 489,186 | 866,185 | 736,510 | 1,305,198 |
 | 2. Cash equivalents |
|
|
100,000 | | 538,000 | 838,500 | 400,000 |
 | II. Short-term financial investments |
|
|
853,500 | 1,495,500 | 1,310,000 | 1,199,000 | 1,617,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
853,500 | 1,495,500 | 1,310,000 | 1,199,000 | 1,617,500 |
 | III. Short-term receivables |
|
|
2,904,922 | 3,154,216 | 2,777,708 | 2,806,178 | 2,713,743 |
 | 1. Short-term receivables of customers |
|
|
1,925,249 | 2,125,979 | 1,797,537 | 1,898,064 | 1,836,826 |
 | 2. Prepayments to suppliers |
|
|
247,807 | 319,121 | 346,981 | 332,122 | 409,236 |
 | 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 |
|
|
820,723 | 797,835 | 728,815 | 666,627 | 621,573 |
 | 7. Provision for doubtful short-term receivables |
|
|
-88,858 | -88,719 | -95,624 | -90,636 | -153,891 |
 | IV. Inventories |
|
|
602,091 | 801,533 | 597,795 | 508,572 | 424,697 |
 | 1. Inventories |
|
|
620,665 | 817,729 | 610,515 | 517,880 | 428,321 |
 | 2. Provision for decline in value of inventories |
|
|
-18,574 | -16,196 | -12,721 | -9,308 | -3,624 |
 | V. Other current assets |
|
|
138,740 | 124,587 | 134,827 | 122,049 | 163,983 |
 | 1. Short-term prepaid expenses |
|
|
138,740 | 124,587 | 134,827 | 122,049 | 157,968 |
 | 2. Deductible VAT |
|
|
| | | | 212 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 5,804 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,680,207 | 1,642,645 | 1,569,761 | 1,572,102 | 1,560,204 |
 | 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 |
|
|
190,730 | 175,555 | 157,894 | 149,501 | 134,020 |
 | 1. Tangible fixed assets |
|
|
173,600 | 159,592 | 142,845 | 135,084 | 127,551 |
 | - Cost |
|
|
734,990 | 739,522 | 739,624 | 747,792 | 757,327 |
 | - Accumulated depreciation |
|
|
-561,390 | -579,930 | -596,779 | -612,709 | -629,776 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
17,130 | 15,962 | 15,049 | 14,417 | 6,469 |
 | - Cost |
|
|
53,507 | 53,507 | 53,507 | 53,507 | 35,485 |
 | - Accumulated depreciation |
|
|
-36,377 | -37,545 | -38,459 | -39,090 | -29,015 |
 | III. Real Estate Investments |
|
|
1,222,723 | 1,275,850 | 1,330,710 | 1,340,044 | 1,335,419 |
 | - Cost |
|
|
1,763,395 | 1,882,898 | 2,006,183 | 2,088,324 | 2,155,818 |
 | - Accumulated depreciation |
|
|
-540,672 | -607,048 | -675,473 | -748,280 | -820,399 |
 | IV. Long-term assets in progress |
|
|
251,630 | 176,835 | 67,739 | 70,719 | 80,392 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
251,630 | 176,835 | 67,739 | 70,719 | 80,392 |
 | 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 |
|
|
15,124 | 14,406 | 13,419 | 11,838 | 10,374 |
 | 1. Long-term prepaid expenses |
|
|
12,307 | 12,922 | 11,749 | 10,521 | 8,063 |
 | 2. Deferred income tax assets |
|
|
2,817 | 1,484 | 1,670 | 1,317 | 2,311 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,067,195 | 7,707,668 | 7,794,276 | 7,782,911 | 8,185,325 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,204,790 | 5,702,004 | 5,801,459 | 5,624,178 | 6,116,553 |
 | I. Current liabilities |
|
|
4,616,543 | 5,075,190 | 5,231,146 | 5,064,299 | 5,598,135 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,052,106 | 1,679,076 | 1,516,315 | 1,213,453 | 1,760,320 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
610,238 | 445,367 | 385,580 | 502,185 | 435,027 |
 | 4. Advances from customers |
|
|
412,904 | 658,579 | 844,968 | 623,928 | 1,203,307 |
 | 5. Taxes and other payables to the State Budget |
|
|
191,978 | 87,548 | 125,028 | 183,158 | 151,127 |
 | 6. Payables to employees |
|
|
829,722 | 617,035 | 795,990 | 971,566 | 714,846 |
 | 7. Short-term accrued expenses |
|
|
962,971 | 870,035 | 919,159 | 1,010,827 | 856,656 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
315,637 | 484,713 | 259,098 | 188,333 | 187,783 |
 | 11. Other short-term payables |
|
|
202,666 | 209,174 | 234,578 | 225,519 | 225,569 |
 | 12. Provision for short term payables |
|
|
10,380 | 10,263 | 9,241 | 11,453 | 34,120 |
 | 13. Bonus and welfare fund |
|
|
27,940 | 13,397 | 141,188 | 133,876 | 29,380 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
588,248 | 626,814 | 570,313 | 559,879 | 518,418 |
 | 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 |
|
|
15,331 | 15,459 | 15,771 | 15,868 | 15,826 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
572,917 | 611,355 | 554,542 | 544,012 | 502,591 |
 | 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 |
|
|
1,862,404 | 2,005,664 | 1,992,816 | 2,158,733 | 2,068,772 |
 | I. ShareHolder's equity |
|
|
1,862,404 | 2,005,664 | 1,992,816 | 2,158,733 | 2,068,772 |
 | 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 |
|
|
19,113 | 39,271 | 17,815 | 18,932 | 10,995 |
 | 8. Investment and development funds |
|
|
100,000 | 100,000 | 259,488 | 259,488 | 259,488 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
599,447 | 722,549 | 571,670 | 736,469 | 654,446 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
60,755 | 599,638 | 304,743 | 300,603 | 54,615 |
 | - Profit after tax undistributed this period |
|
|
538,693 | 122,912 | 266,926 | 435,866 | 599,831 |
 | 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 |
|
|
7,067,195 | 7,707,668 | 7,794,276 | 7,782,911 | 8,185,325 |
There is no report.
|
|