|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,836,864 | 14,134,964 | 15,061,351 | 13,523,411 | 14,448,826 |
 | I. Cash and cash equivalents |
|
|
1,903,248 | 1,990,760 | 3,828,732 | 1,940,788 | 3,590,268 |
 | 1. Cash |
|
|
1,903,248 | 1,990,760 | 3,328,732 | 1,920,788 | 3,375,268 |
 | 2. Cash equivalents |
|
|
| | 500,000 | 20,000 | 215,000 |
 | II. Short-term financial investments |
|
|
7,039,051 | 7,009,051 | 7,222,000 | 4,952,000 | 4,082,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
7,039,051 | 7,009,051 | 7,222,000 | 4,952,000 | 4,082,000 |
 | III. Short-term receivables |
|
|
446,745 | 1,409,144 | 710,812 | 1,378,844 | 1,263,006 |
 | 1. Short-term receivables of customers |
|
|
298,905 | 1,051,651 | 376,006 | 276,852 | 683,264 |
 | 2. Prepayments to suppliers |
|
|
139,654 | 332,556 | 315,915 | 1,079,537 | 432,641 |
 | 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 |
|
|
118,516 | 135,869 | 130,107 | 133,600 | 257,542 |
 | 7. Provision for doubtful short-term receivables |
|
|
-110,330 | -110,932 | -111,216 | -111,145 | -110,440 |
 | IV. Inventories |
|
|
2,948,172 | 3,249,879 | 2,795,028 | 4,596,641 | 4,804,427 |
 | 1. Inventories |
|
|
2,983,077 | 3,278,377 | 2,801,583 | 4,598,431 | 4,875,765 |
 | 2. Provision for decline in value of inventories |
|
|
-34,905 | -28,498 | -6,556 | -1,789 | -71,339 |
 | V. Other current assets |
|
|
499,647 | 476,129 | 504,780 | 655,138 | 709,126 |
 | 1. Short-term prepaid expenses |
|
|
348,206 | 270,549 | 264,235 | 251,994 | 185,701 |
 | 2. Deductible VAT |
|
|
150,939 | 204,326 | 239,531 | 371,750 | 522,924 |
 | 3. Taxes and the State Receivables |
|
|
502 | 1,254 | 1,014 | 31,393 | 502 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,813,164 | 2,752,411 | 2,758,011 | 2,982,206 | 3,196,309 |
 | I. Long-term receivables |
|
|
512 | 512 | 512 | 512 | 512 |
 | 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 |
|
|
512 | 512 | 512 | 512 | 512 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,945,622 | 2,051,341 | 1,985,540 | 2,046,763 | 2,175,239 |
 | 1. Tangible fixed assets |
|
|
1,570,624 | 1,609,136 | 1,550,250 | 1,614,574 | 1,738,048 |
 | - Cost |
|
|
16,485,576 | 16,593,493 | 16,609,893 | 16,751,528 | 16,958,594 |
 | - Accumulated depreciation |
|
|
-14,914,952 | -14,984,357 | -15,059,643 | -15,136,954 | -15,220,546 |
 | 2. Fixed assets of financial leasing |
|
|
11,212 | 10,613 | 10,014 | 11,537 | 10,884 |
 | - Cost |
|
|
11,983 | 11,983 | 11,983 | 14,122 | 14,122 |
 | - Accumulated depreciation |
|
|
-771 | -1,370 | -1,969 | -2,584 | -3,238 |
 | 3. Intangible fixed assets |
|
|
363,786 | 431,592 | 425,276 | 420,652 | 426,307 |
 | - Cost |
|
|
537,970 | 613,952 | 616,055 | 621,208 | 637,248 |
 | - Accumulated depreciation |
|
|
-174,184 | -182,360 | -190,778 | -200,556 | -210,941 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
606,918 | 462,125 | 523,475 | 628,503 | 678,242 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
606,918 | 462,125 | 523,475 | 628,503 | 678,242 |
 | 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 |
|
|
260,113 | 238,433 | 248,484 | 306,428 | 342,316 |
 | 1. Long-term prepaid expenses |
|
|
181,640 | 177,972 | 189,394 | 247,882 | 249,055 |
 | 2. Deferred income tax assets |
|
|
78,473 | 60,461 | 59,090 | 58,546 | 93,261 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
15,650,028 | 16,887,375 | 17,819,363 | 16,505,617 | 17,645,135 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,532,349 | 6,322,611 | 7,567,833 | 5,951,311 | 6,904,762 |
 | I. Current liabilities |
|
|
4,706,192 | 5,452,871 | 6,653,357 | 5,072,656 | 5,982,059 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,229,228 | 1,700,335 | 1,706,196 | 1,921,478 | 2,225,616 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,654,598 | 1,511,156 | 1,486,570 | 1,166,888 | 1,764,499 |
 | 4. Advances from customers |
|
|
233,212 | 587,344 | 477,325 | 356,687 | 697,544 |
 | 5. Taxes and other payables to the State Budget |
|
|
63,591 | 21,327 | 97,149 | 37,079 | 74,622 |
 | 6. Payables to employees |
|
|
146,226 | 73,722 | 204,872 | 203,151 | 344,808 |
 | 7. Short-term accrued expenses |
|
|
484,913 | 612,334 | 632,881 | 548,810 | 474,491 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
66,495 | 57,026 | 1,093,108 | 53,997 | 104,193 |
 | 12. Provision for short term payables |
|
|
616,681 | 657,726 | 758,808 | 662,764 | 535 |
 | 13. Bonus and welfare fund |
|
|
211,248 | 231,901 | 196,449 | 121,803 | 295,752 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
826,157 | 869,739 | 914,476 | 878,655 | 922,702 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
119,527 | 102,958 | 86,389 | 72,274 | 56,801 |
 | 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 |
|
|
706,629 | 766,781 | 828,087 | 806,381 | 865,902 |
 | B. OWNER'S EQUITY |
|
|
10,117,679 | 10,564,764 | 10,251,529 | 10,554,306 | 10,740,373 |
 | I. ShareHolder's equity |
|
|
10,117,679 | 10,564,764 | 10,251,529 | 10,554,306 | 10,740,373 |
 | 1. Owner's investment capital |
|
|
5,294,000 | 5,294,000 | 5,294,000 | 5,294,000 | 5,294,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
3,665 | 3,665 | 3,665 | 3,665 | 3,665 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,937,868 | 3,088,501 | 3,323,603 | 3,423,903 | 3,547,395 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,849,360 | 2,145,560 | 1,596,093 | 1,798,290 | 1,863,864 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
981,943 | 1,881,175 | 804,066 | 802,497 | 800,415 |
 | - Profit after tax undistributed this period |
|
|
867,416 | 264,384 | 792,027 | 995,793 | 1,063,449 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
32,786 | 33,038 | 34,168 | 34,448 | 31,449 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,650,028 | 16,887,375 | 17,819,363 | 16,505,617 | 17,645,135 |
There is no report.
|
|