|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,026,159 | 14,823,692 | 16,455,137 | 17,794,013 | 21,787,052 |
 | I. Cash and cash equivalents |
|
|
2,097,787 | 3,391,122 | 2,382,207 | 1,162,214 | 2,869,852 |
 | 1. Cash |
|
|
475,787 | 427,122 | 399,207 | 442,214 | 385,252 |
 | 2. Cash equivalents |
|
|
1,622,000 | 2,964,000 | 1,983,000 | 720,000 | 2,484,600 |
 | II. Short-term financial investments |
|
|
986,000 | 881,000 | 3,570,000 | 5,188,000 | 5,929,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
986,000 | 881,000 | 3,570,000 | 5,188,000 | 5,929,000 |
 | III. Short-term receivables |
|
|
417,127 | 525,180 | 561,723 | 676,279 | 728,878 |
 | 1. Short-term receivables of customers |
|
|
176,151 | 167,341 | 203,931 | 208,725 | 233,091 |
 | 2. Prepayments to suppliers |
|
|
43,998 | 51,149 | 71,637 | 51,450 | 94,792 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
206,546 | 316,257 | 295,723 | 425,840 | 410,499 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,567 | -9,567 | -9,567 | -9,736 | -9,504 |
 | IV. Inventories |
|
|
10,234,734 | 9,765,872 | 9,676,260 | 10,509,190 | 11,926,663 |
 | 1. Inventories |
|
|
10,291,473 | 9,825,672 | 9,739,581 | 10,588,466 | 12,012,605 |
 | 2. Provision for decline in value of inventories |
|
|
-56,739 | -59,799 | -63,322 | -79,277 | -85,941 |
 | V. Other current assets |
|
|
290,510 | 260,518 | 264,947 | 258,331 | 332,659 |
 | 1. Short-term prepaid expenses |
|
|
252,093 | 229,035 | 242,567 | 227,892 | 262,782 |
 | 2. Deductible VAT |
|
|
16,871 | 10,051 | 1,318 | 9,390 | 47,662 |
 | 3. Taxes and the State Receivables |
|
|
21,546 | 21,433 | 21,062 | 21,050 | 22,214 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,806,392 | 1,812,442 | 1,871,627 | 1,907,850 | 1,927,184 |
 | I. Long-term receivables |
|
|
182,805 | 184,956 | 189,763 | 193,688 | 194,450 |
 | 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 |
|
|
182,805 | 184,956 | 189,763 | 193,688 | 194,450 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,445,983 | 1,453,940 | 1,518,922 | 1,555,706 | 1,574,318 |
 | 1. Tangible fixed assets |
|
|
1,156,676 | 1,147,597 | 1,193,454 | 1,205,865 | 1,196,540 |
 | - Cost |
|
|
1,915,184 | 1,981,117 | 2,110,085 | 2,207,522 | 2,285,329 |
 | - Accumulated depreciation |
|
|
-758,507 | -833,521 | -916,632 | -1,001,657 | -1,088,789 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
289,306 | 306,344 | 325,468 | 349,840 | 377,778 |
 | - Cost |
|
|
348,667 | 377,111 | 409,985 | 450,202 | 495,746 |
 | - Accumulated depreciation |
|
|
-59,360 | -70,768 | -84,517 | -100,362 | -117,968 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
8,230 | | | | 1,412 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
8,230 | | | | 1,412 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
169,373 | 173,546 | 162,942 | 158,456 | 157,004 |
 | 1. Long-term prepaid expenses |
|
|
169,373 | 173,546 | 162,942 | 158,456 | 157,004 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
15,832,550 | 16,636,135 | 18,326,765 | 19,701,863 | 23,714,236 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,712,737 | 14,303,537 | 14,949,668 | 16,058,886 | 18,575,165 |
 | I. Current liabilities |
|
|
13,712,184 | 14,302,984 | 14,949,115 | 16,058,348 | 18,574,474 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
8,800,349 | 8,899,113 | 9,312,806 | 8,919,347 | 10,051,508 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,202,440 | 3,890,533 | 3,814,779 | 4,944,397 | 5,995,965 |
 | 4. Advances from customers |
|
|
37,870 | 35,861 | 39,979 | 63,943 | 61,615 |
 | 5. Taxes and other payables to the State Budget |
|
|
124,544 | 118,552 | 137,433 | 183,176 | 244,716 |
 | 6. Payables to employees |
|
|
1,034,444 | 723,153 | 924,601 | 1,075,821 | 1,331,639 |
 | 7. Short-term accrued expenses |
|
|
194,907 | 255,874 | 293,637 | 352,661 | 281,753 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
219,923 | 265,976 | 307,497 | 408,878 | 498,506 |
 | 11. Other short-term payables |
|
|
89,016 | 104,862 | 109,116 | 99,294 | 94,765 |
 | 12. Provision for short term payables |
|
|
2,956 | 3,325 | 3,534 | 5,096 | 5,828 |
 | 13. Bonus and welfare fund |
|
|
5,734 | 5,734 | 5,734 | 5,734 | 8,178 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
553 | 553 | 553 | 538 | 691 |
 | 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 |
|
|
522 | 522 | 522 | 506 | 660 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
32 | 32 | 32 | 32 | 32 |
 | 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 |
|
|
2,119,814 | 2,332,597 | 3,377,096 | 3,642,977 | 5,139,071 |
 | I. ShareHolder's equity |
|
|
2,119,814 | 2,332,597 | 3,377,096 | 3,642,977 | 5,139,071 |
 | 1. Owner's investment capital |
|
|
1,362,424 | 1,362,424 | 1,362,424 | 1,703,018 | 1,703,018 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
549,386 | 717,349 | 1,504,051 | 1,382,191 | 2,468,443 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
236,976 | 549,386 | 549,386 | 203,539 | 197,121 |
 | - Profit after tax undistributed this period |
|
|
312,411 | 167,963 | 954,665 | 1,178,651 | 2,271,321 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
208,003 | 252,824 | 510,621 | 557,768 | 967,610 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,832,550 | 16,636,135 | 18,326,765 | 19,701,863 | 23,714,236 |
There is no report.
|
|