|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,370,816 | 14,625,359 | 14,944,870 | 16,270,633 | 16,217,514 |
 | I. Cash and cash equivalents |
|
|
416,086 | 296,193 | 396,664 | 653,203 | 795,551 |
 | 1. Cash |
|
|
200,477 | 109,325 | 172,815 | 287,404 | 430,147 |
 | 2. Cash equivalents |
|
|
215,609 | 186,868 | 223,848 | 365,799 | 365,403 |
 | II. Short-term financial investments |
|
|
77,641 | 84,550 | 102,584 | 106,222 | 322,347 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
77,641 | 84,550 | 102,584 | 106,222 | 322,347 |
 | III. Short-term receivables |
|
|
9,277,870 | 9,642,998 | 9,644,699 | 10,491,307 | 9,831,726 |
 | 1. Short-term receivables of customers |
|
|
920,658 | 1,197,017 | 1,112,817 | 1,234,042 | 1,283,948 |
 | 2. Prepayments to suppliers |
|
|
1,044,155 | 1,058,034 | 933,053 | 1,011,530 | 962,493 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
199,733 | 203,033 | 139,202 | 167,481 | 106,564 |
 | 6. Other short-term receivables |
|
|
7,295,497 | 7,387,995 | 7,636,637 | 8,260,122 | 7,786,067 |
 | 7. Provision for doubtful short-term receivables |
|
|
-182,175 | -203,081 | -177,010 | -181,869 | -307,346 |
 | IV. Inventories |
|
|
4,424,723 | 4,442,253 | 4,631,038 | 4,819,205 | 5,113,029 |
 | 1. Inventories |
|
|
4,424,723 | 4,442,253 | 4,631,038 | 4,819,205 | 5,113,029 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
174,496 | 159,366 | 169,885 | 200,695 | 154,862 |
 | 1. Short-term prepaid expenses |
|
|
152,176 | 140,423 | 137,763 | 166,834 | 121,603 |
 | 2. Deductible VAT |
|
|
15,507 | 11,053 | 25,155 | 26,261 | 26,156 |
 | 3. Taxes and the State Receivables |
|
|
6,813 | 7,891 | 6,967 | 7,601 | 7,103 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
792,828 | 794,325 | 756,265 | 687,822 | 700,796 |
 | I. Long-term receivables |
|
|
79,136 | 78,882 | 7,226 | 1,944 | 1,807 |
 | 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 |
|
|
79,136 | 78,882 | 7,226 | 1,944 | 1,807 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
202,864 | 198,416 | 204,903 | 214,841 | 217,212 |
 | 1. Tangible fixed assets |
|
|
137,743 | 134,435 | 142,064 | 153,073 | 156,581 |
 | - Cost |
|
|
232,931 | 232,976 | 241,602 | 256,184 | 264,918 |
 | - Accumulated depreciation |
|
|
-95,188 | -98,541 | -99,538 | -103,112 | -108,336 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
65,122 | 63,981 | 62,839 | 61,769 | 60,631 |
 | - Cost |
|
|
104,369 | 104,369 | 104,369 | 104,404 | 104,074 |
 | - Accumulated depreciation |
|
|
-39,247 | -40,388 | -41,530 | -42,635 | -43,443 |
 | III. Real Estate Investments |
|
|
62,967 | 62,410 | 66,444 | 65,840 | 80,422 |
 | - Cost |
|
|
68,935 | 68,935 | 73,542 | 73,542 | 87,030 |
 | - Accumulated depreciation |
|
|
-5,967 | -6,525 | -7,098 | -7,702 | -6,607 |
 | IV. Long-term assets in progress |
|
|
96,455 | 98,450 | 98,102 | 100,247 | 103,807 |
 | 1. Costs of long-term production, business in progress |
|
|
96,455 | | | | |
 | 2. Costs of construction in progress |
|
|
| 98,450 | 98,102 | 100,247 | 103,807 |
 | IV. Long-term financial investments |
|
|
142,437 | 142,357 | 169,488 | 83,344 | 35,240 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
116,937 | 116,857 | 143,988 | 83,344 | 35,240 |
 | 3. Other investments in equity instruments |
|
|
500 | 500 | 500 | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
25,000 | 25,000 | 25,000 | | |
 | V. Total other long-term assets |
|
|
208,967 | 213,810 | 415,512 | 221,606 | 262,307 |
 | 1. Long-term prepaid expenses |
|
|
73,880 | 81,636 | 82,593 | 98,179 | 141,265 |
 | 2. Deferred income tax assets |
|
|
19,897 | 22,235 | 228,232 | 23,992 | 26,860 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
115,191 | 109,939 | 104,687 | 99,434 | 94,182 |
 | TOTAL ASSETS |
|
|
15,163,644 | 15,419,685 | 15,701,135 | 16,958,455 | 16,918,311 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,842,766 | 7,059,434 | 7,029,701 | 8,299,094 | 8,110,915 |
 | I. Current liabilities |
|
|
6,332,740 | 6,656,816 | 6,195,229 | 7,290,216 | 7,063,043 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,763,435 | 1,628,518 | 1,539,609 | 1,870,885 | 2,047,100 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
195,309 | 329,961 | 311,967 | 438,799 | 487,472 |
 | 4. Advances from customers |
|
|
607,267 | 928,488 | 581,210 | 767,627 | 890,426 |
 | 5. Taxes and other payables to the State Budget |
|
|
172,150 | 149,005 | 272,810 | 331,041 | 300,910 |
 | 6. Payables to employees |
|
|
87,024 | 71,802 | 107,107 | 117,627 | 153,666 |
 | 7. Short-term accrued expenses |
|
|
392,548 | 414,610 | 397,592 | 462,471 | 451,849 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
75,520 | 76,393 | 82,176 | 79,844 | 101,299 |
 | 11. Other short-term payables |
|
|
2,888,524 | 2,910,979 | 2,753,897 | 3,059,496 | 2,463,451 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
150,962 | 147,059 | 148,860 | 162,426 | 166,870 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
510,026 | 402,618 | 834,472 | 1,008,879 | 1,047,872 |
 | 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 |
|
|
210 | 210 | 210 | 35,210 | 35,210 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
448,961 | 341,553 | 775,504 | 906,803 | 946,419 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
60,855 | 60,855 | 58,758 | 66,866 | 66,242 |
 | 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 |
|
|
8,320,878 | 8,360,251 | 8,671,434 | 8,659,361 | 8,807,396 |
 | I. ShareHolder's equity |
|
|
8,320,878 | 8,360,251 | 8,671,434 | 8,659,361 | 8,807,396 |
 | 1. Owner's investment capital |
|
|
5,791,031 | 5,791,031 | 5,791,031 | 5,791,031 | 5,791,031 |
 | 2. Share capital surplus |
|
|
4,504 | 4,504 | 4,504 | 4,504 | 4,099 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
24,503 | 24,503 | 24,503 | 24,503 | 24,503 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
6,194 | 6,194 | 6,194 | 6,194 | 6,194 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
185,985 | 226,097 | 439,657 | 506,198 | 503,425 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
45,369 | 186,040 | 183,467 | 172,380 | 166,962 |
 | - Profit after tax undistributed this period |
|
|
140,616 | 40,057 | 256,190 | 333,818 | 336,463 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,308,660 | 2,307,922 | 2,405,544 | 2,326,930 | 2,478,143 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,163,644 | 15,419,685 | 15,701,135 | 16,958,455 | 16,918,311 |
There is no report.
|
|