|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,351,647 | 5,401,936 | 5,727,561 | 5,989,419 | 4,031,775 |
 | I. Cash and cash equivalents |
|
|
101,436 | 33,289 | 23,197 | 68,272 | 253,130 |
 | 1. Cash |
|
|
98,436 | 30,272 | 23,197 | 42,066 | 217,053 |
 | 2. Cash equivalents |
|
|
3,000 | 3,017 | | 26,206 | 36,077 |
 | II. Short-term financial investments |
|
|
887,300 | 942,690 | 962,429 | 1,160,579 | 725,474 |
 | 1. Trading securities |
|
|
193,020 | 193,020 | 193,020 | 193,020 | 193,020 |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,020 | -4,630 | -4,891 | -4,933 | -5,038 |
 | 3. Investments holding until maturity |
|
|
699,300 | 754,300 | 774,300 | 972,492 | 537,492 |
 | III. Short-term receivables |
|
|
3,861,897 | 3,908,027 | 4,062,694 | 4,119,959 | 2,473,522 |
 | 1. Short-term receivables of customers |
|
|
428,564 | 452,369 | 401,816 | 351,878 | 374,901 |
 | 2. Prepayments to suppliers |
|
|
122,139 | 73,342 | 63,657 | 80,102 | 69,790 |
 | 3. Short-term intercompany receivables |
|
|
| | 133,374 | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
80,525 | 91,525 | | 198,984 | 251,159 |
 | 6. Other short-term receivables |
|
|
3,298,764 | 3,359,855 | 3,533,077 | 3,560,179 | 1,849,977 |
 | 7. Provision for doubtful short-term receivables |
|
|
-68,095 | -69,063 | -69,230 | -71,183 | -72,306 |
 | IV. Inventories |
|
|
409,152 | 413,774 | 564,431 | 522,618 | 460,517 |
 | 1. Inventories |
|
|
420,373 | 425,139 | 578,575 | 539,248 | 471,279 |
 | 2. Provision for decline in value of inventories |
|
|
-11,221 | -11,364 | -14,144 | -16,631 | -10,762 |
 | V. Other current assets |
|
|
91,862 | 104,156 | 114,810 | 117,991 | 119,133 |
 | 1. Short-term prepaid expenses |
|
|
5,518 | 5,782 | 6,083 | 6,512 | 5,360 |
 | 2. Deductible VAT |
|
|
85,095 | 95,059 | 106,214 | 109,386 | 109,742 |
 | 3. Taxes and the State Receivables |
|
|
1,249 | 3,315 | 2,513 | 2,093 | 4,031 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,396,115 | 2,534,405 | 2,554,948 | 2,571,284 | 3,988,780 |
 | I. Long-term receivables |
|
|
4,796 | 4,718 | 5,338 | 4,338 | 3,988 |
 | 1. Long-term customer's receivables |
|
|
| | 350 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | 350 | |
 | 5. Other long-term receivables |
|
|
4,796 | 4,718 | 4,988 | 3,988 | 3,988 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
663,653 | 1,010,730 | 1,007,195 | 1,006,170 | 1,413,528 |
 | 1. Tangible fixed assets |
|
|
549,975 | 900,712 | 726,024 | 728,532 | 1,139,128 |
 | - Cost |
|
|
1,364,796 | 1,727,170 | 1,574,929 | 1,593,447 | 2,027,824 |
 | - Accumulated depreciation |
|
|
-814,821 | -826,457 | -848,905 | -864,915 | -888,696 |
 | 2. Fixed assets of financial leasing |
|
|
13,514 | 10,552 | 182,502 | 179,766 | 177,030 |
 | - Cost |
|
|
22,877 | 11,858 | 188,308 | 188,308 | 188,308 |
 | - Accumulated depreciation |
|
|
-9,363 | -1,305 | -5,806 | -8,542 | -11,278 |
 | 3. Intangible fixed assets |
|
|
100,165 | 99,466 | 98,669 | 97,872 | 97,371 |
 | - Cost |
|
|
118,269 | 118,269 | 118,269 | 118,269 | 118,654 |
 | - Accumulated depreciation |
|
|
-18,103 | -18,803 | -19,600 | -20,396 | -21,283 |
 | III. Real Estate Investments |
|
|
106,789 | 106,520 | 106,252 | 105,984 | 105,715 |
 | - Cost |
|
|
122,172 | 122,172 | 122,172 | 122,172 | 122,172 |
 | - Accumulated depreciation |
|
|
-15,384 | -15,652 | -15,920 | -16,189 | -16,457 |
 | IV. Long-term assets in progress |
|
|
794,863 | 602,674 | 646,441 | 681,928 | 280,140 |
 | 1. Costs of long-term production, business in progress |
|
|
4,627 | 5,011 | 4,943 | 3,846 | 3,512 |
 | 2. Costs of construction in progress |
|
|
790,236 | 597,663 | 641,497 | 678,082 | 276,629 |
 | IV. Long-term financial investments |
|
|
359,934 | 357,623 | 356,584 | 356,026 | 1,784,555 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
290,402 | 288,091 | 287,052 | 286,493 | 1,715,022 |
 | 3. Other investments in equity instruments |
|
|
69,532 | 69,532 | 69,532 | 69,532 | 69,532 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
466,080 | 452,139 | 433,138 | 416,839 | 400,854 |
 | 1. Long-term prepaid expenses |
|
|
50,457 | 54,923 | 58,362 | 58,459 | 59,554 |
 | 2. Deferred income tax assets |
|
|
5,214 | 6,735 | 2,182 | 1,311 | -245 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
410,409 | 390,481 | 372,594 | 357,069 | 341,545 |
 | TOTAL ASSETS |
|
|
7,747,763 | 7,936,341 | 8,282,509 | 8,560,703 | 8,020,555 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,806,883 | 1,959,886 | 2,283,062 | 2,535,435 | 1,982,726 |
 | I. Current liabilities |
|
|
1,366,253 | 1,469,952 | 1,765,312 | 1,969,999 | 1,430,344 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
990,096 | 1,140,683 | 1,446,656 | 1,655,087 | 1,148,694 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
108,240 | 138,637 | 160,429 | 122,890 | 113,833 |
 | 4. Advances from customers |
|
|
23,794 | 22,889 | 19,179 | 5,836 | 4,886 |
 | 5. Taxes and other payables to the State Budget |
|
|
79,639 | 19,749 | 28,437 | 38,868 | 43,709 |
 | 6. Payables to employees |
|
|
37,439 | 27,591 | 32,609 | 35,595 | 36,283 |
 | 7. Short-term accrued expenses |
|
|
36,162 | 26,024 | 21,309 | 27,102 | 26,621 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
117 | 14 | 357 | -3,509 | 378 |
 | 11. Other short-term payables |
|
|
78,806 | 83,227 | 43,444 | 75,449 | 43,518 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
11,960 | 11,138 | 12,891 | 12,681 | 12,422 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
440,631 | 489,934 | 517,750 | 565,436 | 552,382 |
 | 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 |
|
|
8,907 | 8,907 | 8,907 | 8,907 | 8,925 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
403,149 | 452,275 | 482,143 | 531,272 | 516,512 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
28,575 | 28,751 | 26,700 | 25,258 | 26,945 |
 | 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 |
|
|
5,940,879 | 5,976,455 | 5,999,447 | 6,025,268 | 6,037,830 |
 | I. ShareHolder's equity |
|
|
5,940,879 | 5,976,455 | 5,999,447 | 6,025,268 | 6,037,830 |
 | 1. Owner's investment capital |
|
|
3,399,330 | 3,399,330 | 3,399,330 | 3,399,330 | 3,399,330 |
 | 2. Share capital surplus |
|
|
74,895 | 74,895 | 74,895 | 74,895 | 74,895 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
80,482 | 80,482 | 80,482 | 80,482 | 80,482 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,161 | 1,161 | 1,161 | 1,161 | 1,161 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
278,537 | 294,377 | 306,185 | 322,195 | 317,332 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
159,269 | 278,185 | 277,024 | 277,027 | 277,027 |
 | - Profit after tax undistributed this period |
|
|
119,268 | 16,192 | 29,161 | 45,168 | 40,305 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,106,474 | 2,126,210 | 2,137,393 | 2,147,204 | 2,164,629 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,747,763 | 7,936,341 | 8,282,509 | 8,560,703 | 8,020,555 |
There is no report.
|
|