|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,624,409 | 8,227,486 | 8,380,536 | 9,226,686 | 9,449,734 |
 | I. Cash and cash equivalents |
|
|
439,332 | 570,452 | 363,518 | 613,053 | 426,189 |
 | 1. Cash |
|
|
251,855 | 382,268 | 359,353 | 599,269 | 411,610 |
 | 2. Cash equivalents |
|
|
187,477 | 188,184 | 4,166 | 13,784 | 14,579 |
 | II. Short-term financial investments |
|
|
1,370,891 | 1,380,279 | 1,681,023 | 1,885,910 | 1,845,220 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,370,891 | 1,380,279 | 1,681,023 | 1,885,910 | 1,845,220 |
 | III. Short-term receivables |
|
|
402,126 | 576,822 | 535,861 | 1,037,033 | 706,755 |
 | 1. Short-term receivables of customers |
|
|
197,354 | 203,750 | 213,620 | 194,636 | 269,379 |
 | 2. Prepayments to suppliers |
|
|
97,574 | 234,388 | 173,292 | 545,889 | 171,541 |
 | 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 |
|
|
107,198 | 138,684 | 148,948 | 296,508 | 265,835 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
5,303,051 | 5,607,674 | 5,683,789 | 5,586,895 | 6,358,115 |
 | 1. Inventories |
|
|
5,303,051 | 5,607,674 | 5,683,789 | 5,586,895 | 6,358,115 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
109,010 | 92,259 | 116,345 | 103,796 | 113,456 |
 | 1. Short-term prepaid expenses |
|
|
41,677 | 27,541 | 35,304 | 36,250 | 35,581 |
 | 2. Deductible VAT |
|
|
46,975 | 43,832 | 43,717 | 46,525 | 59,214 |
 | 3. Taxes and the State Receivables |
|
|
4,214 | 5,236 | 4,214 | 3,832 | 3,850 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
16,144 | 15,650 | 33,110 | 17,189 | 14,810 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,493,582 | 6,183,532 | 6,193,901 | 6,335,180 | 6,527,001 |
 | I. Long-term receivables |
|
|
38,827 | 38,827 | 40,161 | 37,040 | 27,790 |
 | 1. Long-term customer's receivables |
|
|
38,827 | | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
| 38,827 | 40,161 | 37,040 | 27,790 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,787,443 | 4,659,608 | 4,564,708 | 4,441,743 | 4,362,085 |
 | 1. Tangible fixed assets |
|
|
4,315,892 | 4,193,165 | 4,153,622 | 4,018,630 | 4,049,022 |
 | - Cost |
|
|
7,815,849 | 7,817,221 | 7,960,433 | 7,916,350 | 8,190,267 |
 | - Accumulated depreciation |
|
|
-3,499,957 | -3,624,055 | -3,806,811 | -3,897,720 | -4,141,244 |
 | 2. Fixed assets of financial leasing |
|
|
471,551 | 466,443 | 411,086 | 423,113 | 313,062 |
 | - Cost |
|
|
664,005 | 682,503 | 604,333 | 636,611 | 435,981 |
 | - Accumulated depreciation |
|
|
-192,454 | -216,060 | -193,247 | -213,498 | -122,918 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
109,002 | 107,068 | 105,626 | 103,667 | 101,708 |
 | - Cost |
|
|
109,002 | 109,002 | 109,502 | 109,502 | 109,502 |
 | - Accumulated depreciation |
|
|
| -1,934 | -3,876 | -5,835 | -7,794 |
 | IV. Long-term assets in progress |
|
|
1,295,970 | 1,110,786 | 1,217,761 | 1,490,954 | 1,750,029 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,295,970 | 1,110,786 | 1,217,761 | 1,490,954 | 1,750,029 |
 | IV. Long-term financial investments |
|
|
116,130 | 116,130 | 113,539 | 113,539 | 133,605 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
106,130 | 106,130 | 103,539 | 103,539 | 123,605 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | V. Total other long-term assets |
|
|
146,209 | 151,113 | 152,106 | 148,237 | 151,785 |
 | 1. Long-term prepaid expenses |
|
|
123,779 | 128,683 | 130,207 | 126,339 | 122,676 |
 | 2. Deferred income tax assets |
|
|
22,430 | 22,430 | 21,899 | 21,899 | 29,109 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
14,117,991 | 14,411,018 | 14,574,436 | 15,561,866 | 15,976,735 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,351,924 | 7,176,628 | 6,996,910 | 7,641,385 | 7,907,672 |
 | I. Current liabilities |
|
|
6,417,142 | 6,240,410 | 6,088,960 | 6,460,726 | 6,646,289 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,928,462 | 4,711,091 | 4,193,025 | 4,788,257 | 4,770,218 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
762,647 | 836,547 | 946,564 | 668,206 | 872,127 |
 | 4. Advances from customers |
|
|
266,080 | 234,465 | 257,797 | 272,465 | 354,729 |
 | 5. Taxes and other payables to the State Budget |
|
|
96,699 | 41,110 | 76,703 | 98,103 | 111,548 |
 | 6. Payables to employees |
|
|
86,273 | 79,346 | 114,382 | 125,619 | 129,328 |
 | 7. Short-term accrued expenses |
|
|
53,127 | 49,582 | 45,935 | 52,581 | 38,493 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | 2,423 | | |
 | 11. Other short-term payables |
|
|
210,337 | 270,009 | 274,870 | 280,413 | 197,287 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
13,516 | 18,261 | 177,261 | 175,082 | 172,559 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
934,782 | 936,218 | 907,950 | 1,180,658 | 1,261,383 |
 | 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 |
|
|
170,485 | 155,465 | 161,324 | 158,409 | 154,942 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
764,297 | 780,753 | 746,626 | 1,022,249 | 1,106,441 |
 | 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 |
|
|
6,766,067 | 7,234,390 | 7,577,526 | 7,920,482 | 8,069,062 |
 | I. ShareHolder's equity |
|
|
6,766,067 | 7,234,390 | 7,577,526 | 7,920,482 | 8,069,062 |
 | 1. Owner's investment capital |
|
|
3,346,691 | 3,346,691 | 3,346,691 | 3,848,667 | 3,848,667 |
 | 2. Share capital surplus |
|
|
821,521 | 821,521 | 821,521 | 821,521 | 821,521 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,824,879 | 1,824,879 | 1,888,124 | 1,888,124 | 1,888,124 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
771,975 | 1,240,249 | 1,520,140 | 1,361,120 | 1,509,701 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,905 | 731,988 | 504,908 | 2,933 | 2,933 |
 | - Profit after tax undistributed this period |
|
|
769,071 | 508,260 | 1,015,232 | 1,358,187 | 1,506,768 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,000 | 1,050 | 1,050 | 1,050 | 1,050 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
14,117,991 | 14,411,018 | 14,574,436 | 15,561,866 | 15,976,735 |
There is no report.
|
|