|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
45,475,496 | 46,075,511 | 52,711,180 | 53,632,977 | 58,102,971 |
 | I. Cash and cash equivalents |
|
|
9,315,440 | 6,755,645 | 10,019,631 | 9,853,513 | 10,540,182 |
 | 1. Cash |
|
|
6,725,620 | 5,342,747 | 7,755,451 | 7,677,694 | 8,084,827 |
 | 2. Cash equivalents |
|
|
2,589,821 | 1,412,899 | 2,264,180 | 2,175,819 | 2,455,355 |
 | II. Short-term financial investments |
|
|
21,785,214 | 23,768,378 | 26,619,400 | 27,125,586 | 29,612,987 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
21,785,214 | 23,768,378 | 26,619,400 | 27,125,586 | 29,612,987 |
 | III. Short-term receivables |
|
|
11,379,992 | 11,997,831 | 12,525,314 | 13,077,014 | 14,400,801 |
 | 1. Short-term receivables of customers |
|
|
10,537,019 | 10,855,474 | 11,175,300 | 11,454,536 | 12,733,505 |
 | 2. Prepayments to suppliers |
|
|
610,380 | 654,480 | 806,039 | 801,252 | 915,177 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
136,097 | 153,811 | 164,046 | 192,402 | 200,405 |
 | 5. Receivables on short-term loans |
|
|
9,808 | 9,758 | 10,070 | 45,227 | 9,196 |
 | 6. Other short-term receivables |
|
|
706,220 | 894,961 | 988,041 | 1,196,855 | 1,128,685 |
 | 7. Provision for doubtful short-term receivables |
|
|
-619,532 | -570,653 | -618,183 | -613,258 | -586,167 |
 | IV. Inventories |
|
|
1,835,800 | 2,107,939 | 2,074,111 | 2,050,316 | 2,167,189 |
 | 1. Inventories |
|
|
1,969,268 | 2,238,873 | 2,157,814 | 2,134,347 | 2,250,812 |
 | 2. Provision for decline in value of inventories |
|
|
-133,468 | -130,934 | -83,703 | -84,031 | -83,624 |
 | V. Other current assets |
|
|
1,159,049 | 1,445,717 | 1,472,724 | 1,526,548 | 1,381,813 |
 | 1. Short-term prepaid expenses |
|
|
453,591 | 664,881 | 721,173 | 727,367 | 641,070 |
 | 2. Deductible VAT |
|
|
648,701 | 641,339 | 636,668 | 665,437 | 609,517 |
 | 3. Taxes and the State Receivables |
|
|
56,758 | 139,498 | 114,884 | 133,744 | 131,225 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
26,537,742 | 27,922,162 | 28,554,895 | 29,105,328 | 29,986,651 |
 | I. Long-term receivables |
|
|
331,646 | 433,719 | 555,386 | 576,979 | 564,342 |
 | 1. Long-term customer's receivables |
|
|
| | 5,262 | | 5,279 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
2,510 | 3,235 | | 4,847 | |
 | 5. Other long-term receivables |
|
|
381,509 | 482,857 | 602,497 | 624,504 | 611,436 |
 | 6. Provision for doubtful long-term receivables |
|
|
-52,372 | -52,372 | -52,372 | -52,372 | -52,372 |
 | II. Fixed assets |
|
|
14,841,618 | 15,548,354 | 16,736,350 | 16,990,520 | 17,330,034 |
 | 1. Tangible fixed assets |
|
|
12,800,055 | 13,567,763 | 14,918,062 | 15,156,747 | 15,385,817 |
 | - Cost |
|
|
24,483,221 | 25,711,539 | 27,579,703 | 28,394,940 | 29,148,693 |
 | - Accumulated depreciation |
|
|
-11,683,166 | -12,143,776 | -12,661,641 | -13,238,194 | -13,762,876 |
 | 2. Fixed assets of financial leasing |
|
|
2,043 | 1,950 | 1,830 | 1,574 | 1,277 |
 | - Cost |
|
|
5,716 | 5,982 | 6,237 | 6,144 | 5,871 |
 | - Accumulated depreciation |
|
|
-3,673 | -4,032 | -4,407 | -4,569 | -4,594 |
 | 3. Intangible fixed assets |
|
|
2,039,521 | 1,978,641 | 1,816,458 | 1,832,199 | 1,942,940 |
 | - Cost |
|
|
3,656,302 | 3,676,618 | 3,570,803 | 3,682,299 | 3,868,884 |
 | - Accumulated depreciation |
|
|
-1,616,782 | -1,697,977 | -1,754,345 | -1,850,100 | -1,925,945 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
2,559,818 | 2,812,693 | 1,752,693 | 1,639,392 | 1,604,916 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,559,818 | 2,812,693 | 1,752,693 | 1,639,392 | 1,604,916 |
 | IV. Long-term financial investments |
|
|
3,319,015 | 3,526,503 | 3,814,048 | 3,982,982 | 4,737,864 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,282,142 | 2,496,646 | 2,749,087 | 2,926,770 | 3,581,129 |
 | 3. Other investments in equity instruments |
|
|
3,393,738 | 3,422,495 | 3,489,039 | 3,467,605 | 3,823,763 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,357,065 | -2,392,837 | -2,424,278 | -2,411,393 | -2,667,027 |
 | 5. Investments holding until maturity |
|
|
200 | 200 | 200 | | |
 | V. Total other long-term assets |
|
|
5,485,645 | 5,600,892 | 5,696,418 | 5,915,455 | 5,749,495 |
 | 1. Long-term prepaid expenses |
|
|
3,815,167 | 3,785,638 | 3,961,674 | 4,112,639 | 4,200,230 |
 | 2. Deferred income tax assets |
|
|
573,020 | 749,152 | 577,182 | 626,835 | 533,535 |
 | 3. Other long-term assets |
|
|
| | | | 1,015,730 |
 | VI. Goodwills |
|
|
1,097,458 | 1,066,102 | 1,157,563 | 1,175,981 | |
 | TOTAL ASSETS |
|
|
72,013,238 | 73,997,673 | 81,266,075 | 82,738,305 | 88,089,622 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
36,216,612 | 36,101,018 | 41,393,292 | 39,907,781 | 44,338,155 |
 | I. Current liabilities |
|
|
34,780,312 | 33,917,117 | 37,683,199 | 36,285,960 | 41,552,785 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
14,446,238 | 18,320,210 | 20,297,311 | 16,906,417 | 19,169,697 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,423,913 | 3,244,393 | 3,048,130 | 2,987,803 | 3,837,081 |
 | 4. Advances from customers |
|
|
562,067 | 601,278 | 832,681 | 889,387 | 761,333 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,292,659 | 1,121,444 | 1,444,374 | 1,688,953 | 2,192,157 |
 | 6. Payables to employees |
|
|
4,267,636 | 3,131,535 | 4,948,811 | 5,855,480 | 5,678,411 |
 | 7. Short-term accrued expenses |
|
|
1,253,394 | 1,333,925 | 1,316,015 | 1,288,325 | 1,843,426 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
92,739 | 101,891 | 146,280 | 97,275 | 85,650 |
 | 10. Short-term unrealized Revenue |
|
|
4,252,957 | 2,690,355 | 2,905,364 | 3,772,473 | 4,230,708 |
 | 11. Other short-term payables |
|
|
916,334 | 1,251,532 | 791,619 | 886,287 | 1,014,674 |
 | 12. Provision for short term payables |
|
|
438,100 | 469,541 | 445,897 | 447,281 | 578,298 |
 | 13. Bonus and welfare fund |
|
|
1,834,274 | 1,651,014 | 1,506,718 | 1,466,278 | 2,161,349 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,436,300 | 2,183,901 | 3,710,093 | 3,621,821 | 2,785,370 |
 | 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 |
|
|
183,788 | 174,873 | 146,037 | 148,624 | 149,213 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
501,116 | 987,681 | 2,739,612 | 2,681,435 | 1,903,790 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
356,995 | 569,727 | 314,696 | 251,712 | 198,788 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
262,864 | 302,827 | 355,155 | 382,749 | 405,858 |
 | 11. Long-term unrealized revenue |
|
|
131,345 | 148,600 | 154,401 | 157,108 | 127,529 |
 | 12. Development fund of science and technology |
|
|
192 | 192 | 192 | 192 | 192 |
 | B. OWNER'S EQUITY |
|
|
35,796,626 | 37,896,655 | 39,872,783 | 42,830,524 | 43,751,466 |
 | I. ShareHolder's equity |
|
|
35,793,876 | 37,893,905 | 39,870,033 | 42,827,774 | 43,748,716 |
 | 1. Owner's investment capital |
|
|
14,710,692 | 14,710,692 | 14,813,301 | 17,035,071 | 17,035,071 |
 | 2. Share capital surplus |
|
|
49,713 | 49,713 | 49,713 | 49,713 | 49,713 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,929,013 | 1,929,013 | 3,445,303 | 3,499,547 | 3,499,547 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-49,482 | 13,708 | -2,943 | -27,681 | -70,195 |
 | 8. Investment and development funds |
|
|
2,108,953 | 2,071,074 | 1,153,143 | 1,237,865 | 1,556,933 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
87,730 | 91,579 | 87,228 | 88,264 | 88,264 |
 | 11. After tax undistributed profit |
|
|
11,023,565 | 13,205,526 | 13,754,756 | 13,905,342 | 14,324,285 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,458,228 | 11,031,225 | 9,318,475 | 7,034,262 | 7,399,800 |
 | - Profit after tax undistributed this period |
|
|
5,565,337 | 2,174,301 | 4,436,280 | 6,871,080 | 6,924,485 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
5,933,692 | 5,822,599 | 6,569,532 | 7,039,652 | 7,265,098 |
 | II. Funding resources and other funds |
|
|
2,750 | 2,750 | 2,750 | 2,750 | 2,750 |
 | 1. Funding resources |
|
|
2,750 | 2,750 | 2,750 | 2,750 | 2,750 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
72,013,238 | 73,997,673 | 81,266,075 | 82,738,305 | 88,089,622 |
There is no report.
|
|