|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
26,087,346 | 30,675,767 | 29,149,688 | 32,122,884 | 33,993,613 |
 | I. Cash and cash equivalents |
|
|
1,249,079 | 5,106,695 | 3,272,062 | 3,928,289 | 3,391,569 |
 | 1. Cash |
|
|
361,642 | 2,683,327 | 277,714 | 448,990 | 646,517 |
 | 2. Cash equivalents |
|
|
887,437 | 2,423,368 | 2,994,348 | 3,479,299 | 2,745,052 |
 | II. Short-term financial investments |
|
|
77,871 | 84,780 | 102,814 | 106,452 | 422,577 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
77,871 | 84,780 | 102,814 | 106,452 | 422,577 |
 | III. Short-term receivables |
|
|
11,005,672 | 11,793,511 | 11,228,444 | 13,108,402 | 14,270,316 |
 | 1. Short-term receivables of customers |
|
|
1,478,361 | 2,056,635 | 1,331,209 | 1,766,505 | 1,695,340 |
 | 2. Prepayments to suppliers |
|
|
3,286,727 | 3,232,702 | 3,396,545 | 3,737,093 | 5,299,756 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
236,633 | 314,733 | 587,712 | 1,144,612 | 1,158,912 |
 | 6. Other short-term receivables |
|
|
6,404,824 | 6,619,427 | 6,321,894 | 6,873,967 | 6,704,160 |
 | 7. Provision for doubtful short-term receivables |
|
|
-400,874 | -429,987 | -408,916 | -413,775 | -587,852 |
 | IV. Inventories |
|
|
13,440,166 | 13,386,716 | 14,230,277 | 14,635,046 | 15,658,330 |
 | 1. Inventories |
|
|
13,440,166 | 13,386,716 | 14,230,277 | 14,635,046 | 15,658,330 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
314,558 | 304,066 | 316,091 | 344,696 | 250,821 |
 | 1. Short-term prepaid expenses |
|
|
129,464 | 119,776 | 120,192 | 148,223 | 56,246 |
 | 2. Deductible VAT |
|
|
144,385 | 142,503 | 155,034 | 154,975 | 153,302 |
 | 3. Taxes and the State Receivables |
|
|
40,709 | 41,787 | 40,864 | 41,498 | 41,273 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,049,567 | 2,984,364 | 3,129,941 | 3,086,844 | 4,108,816 |
 | I. Long-term receivables |
|
|
804,376 | 790,922 | 783,228 | 779,923 | 677,287 |
 | 1. Long-term customer's receivables |
|
|
| | 102 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
16,625 | 3,325 | | | |
 | 5. Other long-term receivables |
|
|
787,751 | 787,597 | 783,126 | 779,923 | 677,287 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
369,744 | 363,024 | 367,891 | 375,469 | 376,792 |
 | 1. Tangible fixed assets |
|
|
298,730 | 293,646 | 300,133 | 309,246 | 312,160 |
 | - Cost |
|
|
473,029 | 442,538 | 482,511 | 497,094 | 506,946 |
 | - Accumulated depreciation |
|
|
-174,298 | -148,892 | -182,378 | -187,848 | -194,786 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
71,014 | 69,378 | 67,758 | 66,223 | 64,632 |
 | - Cost |
|
|
122,748 | 122,748 | 122,748 | 122,783 | 122,453 |
 | - Accumulated depreciation |
|
|
-51,734 | -53,369 | -54,989 | -56,560 | -57,821 |
 | III. Real Estate Investments |
|
|
152,633 | 150,234 | 150,124 | 148,670 | 178,654 |
 | - Cost |
|
|
301,915 | 301,915 | 304,219 | 305,209 | 337,139 |
 | - Accumulated depreciation |
|
|
-149,283 | -151,681 | -154,095 | -156,539 | -158,485 |
 | IV. Long-term assets in progress |
|
|
727,367 | 738,227 | 743,086 | 750,570 | 754,307 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
727,367 | 738,227 | 743,086 | 750,570 | 754,307 |
 | IV. Long-term financial investments |
|
|
442,902 | 442,951 | 469,990 | 383,513 | 334,537 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
417,041 | 417,065 | 444,129 | 383,152 | 334,176 |
 | 3. Other investments in equity instruments |
|
|
879 | 904 | 879 | 379 | 379 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-18 | -18 | -18 | -18 | -18 |
 | 5. Investments holding until maturity |
|
|
25,000 | 25,000 | 25,000 | | |
 | V. Total other long-term assets |
|
|
552,545 | 499,005 | 615,622 | 648,699 | 1,787,240 |
 | 1. Long-term prepaid expenses |
|
|
319,947 | 288,439 | 409,627 | 434,778 | 1,538,045 |
 | 2. Deferred income tax assets |
|
|
114,382 | 98,932 | 100,942 | 115,451 | 157,320 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
118,216 | 111,634 | 105,052 | 98,471 | 91,875 |
 | TOTAL ASSETS |
|
|
29,136,913 | 33,660,131 | 32,279,629 | 35,209,728 | 38,102,430 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,933,835 | 16,577,725 | 13,378,513 | 16,257,485 | 17,240,308 |
 | I. Current liabilities |
|
|
10,348,051 | 13,053,780 | 9,287,570 | 11,894,990 | 14,479,745 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,159,367 | 4,225,126 | 1,954,974 | 2,154,168 | 2,224,879 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
625,670 | 750,488 | 755,206 | 906,428 | 817,097 |
 | 4. Advances from customers |
|
|
1,134,285 | 1,763,763 | 1,213,335 | 2,942,329 | 6,219,406 |
 | 5. Taxes and other payables to the State Budget |
|
|
518,958 | 528,580 | 622,864 | 768,323 | 590,732 |
 | 6. Payables to employees |
|
|
98,901 | 78,762 | 114,251 | 126,354 | 168,965 |
 | 7. Short-term accrued expenses |
|
|
609,872 | 578,270 | 527,191 | 596,979 | 584,577 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
75,525 | 76,395 | 82,176 | 79,844 | 101,299 |
 | 11. Other short-term payables |
|
|
3,922,033 | 4,856,551 | 3,816,390 | 4,107,982 | 3,556,796 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
203,439 | 195,846 | 201,183 | 212,584 | 215,993 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,585,785 | 3,523,945 | 4,090,944 | 4,362,495 | 2,760,564 |
 | 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 |
|
|
2,832 | 2,832 | 2,972 | 37,832 | 37,832 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,396,422 | 3,320,081 | 3,939,335 | 4,184,664 | 2,570,907 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
186,530 | 201,032 | 148,636 | 139,999 | 151,824 |
 | 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 |
|
|
15,203,078 | 17,082,406 | 18,901,116 | 18,952,243 | 20,862,121 |
 | I. ShareHolder's equity |
|
|
15,203,078 | 17,082,406 | 18,901,116 | 18,952,243 | 20,862,121 |
 | 1. Owner's investment capital |
|
|
7,224,509 | 8,725,975 | 10,206,317 | 10,206,317 | 11,141,317 |
 | 2. Share capital surplus |
|
|
283,153 | 582,680 | 302,358 | 302,020 | 1,105,323 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,360,256 | 1,360,256 | 1,360,256 | 1,360,256 | 1,360,256 |
 | 5. Treasury shares |
|
|
-2,501 | -2,501 | -2,501 | -2,501 | -2,501 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
114,429 | 114,429 | 114,429 | 114,429 | 114,429 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,483,898 | 1,535,627 | 421,108 | 505,743 | 508,214 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,231,336 | 1,487,271 | 291,379 | 283,179 | 279,498 |
 | - Profit after tax undistributed this period |
|
|
252,562 | 48,356 | 129,729 | 222,564 | 228,716 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,739,333 | 4,765,939 | 6,499,148 | 6,465,978 | 6,635,084 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
29,136,913 | 33,660,131 | 32,279,629 | 35,209,728 | 38,102,430 |
There is no report.
|
|