|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,773,959 | 7,276,342 | 7,785,384 | 8,659,009 | 10,701,199 |
 | I. Cash and cash equivalents |
|
|
1,406,664 | 1,294,636 | 1,149,129 | 708,686 | 1,742,002 |
 | 1. Cash |
|
|
172,695 | 338,820 | 289,517 | 338,860 | 352,432 |
 | 2. Cash equivalents |
|
|
1,233,969 | 955,817 | 859,612 | 369,827 | 1,389,570 |
 | II. Short-term financial investments |
|
|
| | 2,255 | 10,355 | 697,303 |
 | 1. Trading securities |
|
|
| | | | 772,337 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | -90,888 |
 | 3. Investments holding until maturity |
|
|
| | 2,255 | 10,355 | 15,855 |
 | III. Short-term receivables |
|
|
2,638,490 | 2,526,681 | 2,845,755 | 4,658,000 | 3,513,555 |
 | 1. Short-term receivables of customers |
|
|
2,383,219 | 2,260,984 | 2,630,623 | 3,216,280 | 3,222,932 |
 | 2. Prepayments to suppliers |
|
|
118,264 | 110,872 | 75,222 | 272,098 | 147,692 |
 | 3. Short-term intercompany receivables |
|
|
| | | 79,758 | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
53,614 | 68,887 | 77,419 | | 85,958 |
 | 6. Other short-term receivables |
|
|
129,180 | 88,479 | 65,630 | 1,092,982 | 60,949 |
 | 7. Provision for doubtful short-term receivables |
|
|
-45,786 | -2,542 | -3,139 | -3,120 | -3,978 |
 | IV. Inventories |
|
|
3,500,842 | 3,189,339 | 3,515,121 | 3,017,132 | 4,436,218 |
 | 1. Inventories |
|
|
3,628,483 | 3,316,980 | 3,696,661 | 3,198,672 | 4,571,620 |
 | 2. Provision for decline in value of inventories |
|
|
-127,642 | -127,642 | -181,540 | -181,540 | -135,402 |
 | V. Other current assets |
|
|
227,963 | 265,687 | 273,123 | 264,836 | 312,121 |
 | 1. Short-term prepaid expenses |
|
|
18,919 | 10,945 | 14,230 | 18,934 | 18,776 |
 | 2. Deductible VAT |
|
|
206,835 | 245,668 | 257,187 | 244,675 | 292,091 |
 | 3. Taxes and the State Receivables |
|
|
2,210 | 9,074 | 1,707 | 1,227 | 1,254 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
726,425 | 563,860 | 559,564 | 557,073 | 555,654 |
 | I. Long-term receivables |
|
|
60,922 | 32,212 | 32,599 | 33,307 | 14,571 |
 | 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 |
|
|
60,991 | 32,281 | 32,599 | 33,307 | 14,571 |
 | 6. Provision for doubtful long-term receivables |
|
|
-68 | -68 | | | |
 | II. Fixed assets |
|
|
172,007 | 140,435 | 136,363 | 130,391 | 126,863 |
 | 1. Tangible fixed assets |
|
|
67,049 | 64,070 | 61,315 | 58,149 | 55,884 |
 | - Cost |
|
|
118,766 | 118,488 | 118,327 | 117,072 | 117,611 |
 | - Accumulated depreciation |
|
|
-51,717 | -54,418 | -57,012 | -58,923 | -61,727 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
104,958 | 76,365 | 75,048 | 72,242 | 70,979 |
 | - Cost |
|
|
123,711 | 90,660 | 90,660 | 89,117 | 89,117 |
 | - Accumulated depreciation |
|
|
-18,753 | -14,295 | -15,612 | -16,875 | -18,138 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,099 | 41 | 135 | 41 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,099 | 41 | 135 | 41 | |
 | IV. Long-term financial investments |
|
|
13,766 | 51,830 | 35,616 | 35,814 | 36,824 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
11,511 | 51,830 | 12,803 | 13,001 | 14,010 |
 | 3. Other investments in equity instruments |
|
|
| | 22,814 | 40,234 | 40,234 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -17,420 | -17,420 |
 | 5. Investments holding until maturity |
|
|
2,255 | | | | |
 | V. Total other long-term assets |
|
|
477,632 | 339,341 | 354,851 | 357,521 | 377,396 |
 | 1. Long-term prepaid expenses |
|
|
30,506 | 29,494 | 25,619 | 21,799 | 18,108 |
 | 2. Deferred income tax assets |
|
|
95,686 | 59,072 | 86,213 | 100,459 | 131,781 |
 | 3. Other long-term assets |
|
|
9,248 | 9,248 | 9,248 | 9,248 | 9,248 |
 | VI. Goodwills |
|
|
342,192 | 241,527 | 233,771 | 226,015 | 218,259 |
 | TOTAL ASSETS |
|
|
8,500,385 | 7,840,202 | 8,344,948 | 9,216,083 | 11,256,853 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,488,407 | 4,724,041 | 5,222,482 | 5,925,152 | 7,784,383 |
 | I. Current liabilities |
|
|
5,482,960 | 4,721,507 | 5,219,948 | 5,918,418 | 7,779,849 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,486,579 | 2,698,852 | 2,864,894 | 3,182,236 | 2,899,171 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,302,926 | 1,561,763 | 1,902,468 | 1,721,046 | 3,524,411 |
 | 4. Advances from customers |
|
|
159,471 | 146,733 | 137,881 | 323,534 | 277,840 |
 | 5. Taxes and other payables to the State Budget |
|
|
52,348 | 4,615 | 34,004 | 55,682 | 41,915 |
 | 6. Payables to employees |
|
|
36,698 | 18,665 | 25,850 | 32,486 | 40,740 |
 | 7. Short-term accrued expenses |
|
|
325,303 | 256,193 | 232,607 | 320,757 | 432,116 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
119,635 | 34,686 | 22,244 | 282,677 | 563,656 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,447 | 2,534 | 2,534 | 6,734 | 4,534 |
 | 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 |
|
|
2,534 | 2,534 | 2,534 | 6,734 | 4,534 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,914 | | | | |
 | 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 |
|
|
3,011,978 | 3,116,161 | 3,122,466 | 3,290,931 | 3,472,470 |
 | I. ShareHolder's equity |
|
|
3,011,978 | 3,116,161 | 3,122,466 | 3,290,931 | 3,472,470 |
 | 1. Owner's investment capital |
|
|
2,193,202 | 2,193,202 | 2,193,202 | 2,193,202 | 2,213,202 |
 | 2. Share capital surplus |
|
|
61,234 | 61,234 | 61,234 | 61,234 | 61,234 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-6,273 | -6,273 | -6,273 | -6,273 | -6,273 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
400 | 400 | 400 | 400 | 400 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
730,349 | 831,388 | 837,764 | 1,004,205 | 1,163,969 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
286,472 | 725,464 | 616,091 | 616,091 | 616,091 |
 | - Profit after tax undistributed this period |
|
|
443,877 | 105,923 | 221,674 | 388,114 | 547,879 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
33,066 | 36,211 | 36,139 | 38,163 | 39,938 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,500,385 | 7,840,202 | 8,344,948 | 9,216,083 | 11,256,853 |
There is no report.
|
|