|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,700,160 | 13,428,353 | 14,783,065 | 16,217,424 | 16,123,562 |
 | I. Cash and cash equivalents |
|
|
129,670 | 190,435 | 191,299 | 338,993 | 1,040,520 |
 | 1. Cash |
|
|
104,009 | 117,435 | 148,299 | 203,237 | 761,376 |
 | 2. Cash equivalents |
|
|
25,660 | 73,000 | 43,000 | 135,756 | 279,144 |
 | II. Short-term financial investments |
|
|
10,556,451 | 11,097,867 | 11,987,567 | 12,761,746 | 12,065,290 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10,556,451 | 11,097,867 | 11,987,567 | 12,761,746 | 12,065,290 |
 | III. Short-term receivables |
|
|
979,781 | 1,058,372 | 1,178,701 | 1,034,448 | 1,220,348 |
 | 1. Short-term receivables of customers |
|
|
500,444 | 527,056 | 648,885 | 553,426 | 651,126 |
 | 2. Prepayments to suppliers |
|
|
257,512 | 312,432 | 210,063 | 228,507 | 241,961 |
 | 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 |
|
|
226,791 | 223,850 | 324,711 | 257,473 | 332,241 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,965 | -4,965 | -4,957 | -4,957 | -4,980 |
 | IV. Inventories |
|
|
984,656 | 962,727 | 1,284,875 | 1,870,537 | 1,681,124 |
 | 1. Inventories |
|
|
984,959 | 963,029 | 1,285,172 | 1,870,835 | 1,681,455 |
 | 2. Provision for decline in value of inventories |
|
|
-303 | -303 | -298 | -298 | -331 |
 | V. Other current assets |
|
|
49,602 | 118,951 | 140,622 | 211,700 | 116,280 |
 | 1. Short-term prepaid expenses |
|
|
6,901 | 6,418 | 6,763 | 6,498 | 5,694 |
 | 2. Deductible VAT |
|
|
42,141 | 65,051 | 86,786 | 160,277 | 77,678 |
 | 3. Taxes and the State Receivables |
|
|
560 | 47,482 | 47,072 | 44,924 | 32,908 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,119,914 | 3,087,771 | 3,421,881 | 3,206,959 | 3,426,595 |
 | I. Long-term receivables |
|
|
32,497 | 33,789 | 33,789 | 17,539 | 17,539 |
 | 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 |
|
|
32,497 | 33,789 | 33,789 | 17,539 | 17,539 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,494,701 | 2,427,341 | 2,381,518 | 2,320,387 | 2,244,427 |
 | 1. Tangible fixed assets |
|
|
2,151,486 | 2,086,224 | 2,042,498 | 1,983,466 | 1,918,665 |
 | - Cost |
|
|
5,036,546 | 5,032,868 | 5,066,870 | 5,073,495 | 5,077,711 |
 | - Accumulated depreciation |
|
|
-2,885,060 | -2,946,644 | -3,024,372 | -3,090,029 | -3,159,046 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
343,215 | 341,117 | 339,019 | 336,921 | 325,762 |
 | - Cost |
|
|
356,071 | 356,071 | 356,071 | 356,071 | 356,071 |
 | - Accumulated depreciation |
|
|
-12,856 | -14,954 | -17,052 | -19,149 | -30,308 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
161,253 | 212,724 | 605,477 | 489,179 | 796,989 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
161,253 | 212,724 | 605,477 | 489,179 | 796,989 |
 | 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 |
|
|
431,463 | 413,917 | 401,097 | 379,853 | 367,639 |
 | 1. Long-term prepaid expenses |
|
|
349,565 | 333,389 | 318,470 | 296,972 | 279,146 |
 | 2. Deferred income tax assets |
|
|
335 | 1,125 | 1,478 | 763 | 3,478 |
 | 3. Other long-term assets |
|
|
24,222 | 23,865 | 27,413 | 30,184 | 34,884 |
 | VI. Goodwills |
|
|
57,341 | 55,539 | 53,736 | 51,934 | 50,132 |
 | TOTAL ASSETS |
|
|
15,820,075 | 16,516,123 | 18,204,945 | 19,424,382 | 19,550,157 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,119,233 | 2,201,528 | 2,998,411 | 3,413,453 | 4,144,126 |
 | I. Current liabilities |
|
|
2,052,158 | 2,135,461 | 2,933,169 | 3,348,808 | 4,080,510 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
863,794 | 1,079,623 | 1,577,082 | 1,959,860 | 1,546,200 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
313,174 | 189,536 | 429,116 | 367,516 | 203,843 |
 | 4. Advances from customers |
|
|
72,040 | 52,870 | 51,674 | 26,291 | 31,538 |
 | 5. Taxes and other payables to the State Budget |
|
|
183,078 | 127,074 | 223,302 | 308,717 | 355,386 |
 | 6. Payables to employees |
|
|
145,898 | 75,152 | 114,974 | 152,574 | 168,693 |
 | 7. Short-term accrued expenses |
|
|
1,623 | 1,834 | 1,447 | 2,383 | 18,762 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
10,081 | 48,473 | 10,753 | 12,251 | 1,273,695 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
462,470 | 560,900 | 524,820 | 519,217 | 482,391 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
67,074 | 66,067 | 65,242 | 64,645 | 63,617 |
 | 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 |
|
|
181 | 181 | 186 | 226 | 227 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
66,793 | 65,786 | 64,956 | 64,319 | 63,290 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
100 | 100 | 100 | 100 | 100 |
 | B. OWNER'S EQUITY |
|
|
13,700,842 | 14,314,595 | 15,206,535 | 16,010,929 | 15,406,031 |
 | I. ShareHolder's equity |
|
|
13,700,842 | 14,314,595 | 15,206,535 | 16,010,929 | 15,406,031 |
 | 1. Owner's investment capital |
|
|
3,797,793 | 3,797,793 | 3,797,793 | 3,797,793 | 3,797,793 |
 | 2. Share capital surplus |
|
|
1,786,667 | 1,786,667 | 1,786,667 | 1,786,667 | 1,786,667 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
-849,229 | -849,229 | -849,229 | -849,229 | -849,229 |
 | 5. Treasury shares |
|
|
-9 | -9 | -9 | -9 | -9 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,417,464 | 1,800,031 | 1,801,114 | 1,801,114 | 1,801,114 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
7,205,093 | 7,448,524 | 8,290,771 | 9,042,412 | 8,522,738 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,355,603 | 6,639,189 | 6,639,189 | 6,639,189 | 5,497,763 |
 | - Profit after tax undistributed this period |
|
|
1,849,490 | 809,335 | 1,651,582 | 2,403,222 | 3,024,975 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
343,062 | 330,817 | 379,427 | 432,181 | 346,956 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,820,075 | 16,516,123 | 18,204,945 | 19,424,382 | 19,550,157 |
There is no report.
|
|