|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
57,295,844 | 57,719,065 | 64,857,286 | 70,160,798 | 69,861,417 |
 | I. Cash and cash equivalents |
|
|
5,649,483 | 8,166,655 | 10,377,146 | 11,641,062 | 6,876,468 |
 | 1. Cash |
|
|
1,248,083 | 1,591,606 | 2,211,371 | 2,261,359 | 913,368 |
 | 2. Cash equivalents |
|
|
4,401,400 | 6,575,049 | 8,165,775 | 9,379,703 | 5,963,100 |
 | II. Short-term financial investments |
|
|
27,412,531 | 28,836,790 | 30,730,803 | 32,506,103 | 32,890,551 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
27,412,531 | 28,836,790 | 30,730,803 | 32,506,103 | 32,890,551 |
 | III. Short-term receivables |
|
|
19,103,766 | 16,942,946 | 19,777,699 | 22,912,149 | 24,841,172 |
 | 1. Short-term receivables of customers |
|
|
16,737,464 | 14,819,010 | 15,170,198 | 18,488,424 | 20,693,309 |
 | 2. Prepayments to suppliers |
|
|
375,639 | 339,648 | 205,787 | 204,420 | 125,901 |
 | 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 |
|
|
4,759,457 | 4,560,395 | 5,543,604 | 5,369,190 | 6,354,202 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,768,794 | -2,776,108 | -1,141,890 | -1,149,884 | -2,332,240 |
 | IV. Inventories |
|
|
4,598,951 | 2,961,358 | 3,225,559 | 2,382,548 | 4,363,944 |
 | 1. Inventories |
|
|
4,732,007 | 3,094,392 | 3,357,743 | 2,514,732 | 4,552,697 |
 | 2. Provision for decline in value of inventories |
|
|
-133,056 | -133,034 | -132,184 | -132,184 | -188,753 |
 | V. Other current assets |
|
|
531,113 | 811,316 | 746,081 | 718,936 | 889,282 |
 | 1. Short-term prepaid expenses |
|
|
46,023 | 73,009 | 71,260 | 51,107 | 100,973 |
 | 2. Deductible VAT |
|
|
447,769 | 685,603 | 634,838 | 639,885 | 678,452 |
 | 3. Taxes and the State Receivables |
|
|
37,321 | 52,704 | 39,983 | 27,945 | 109,857 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
24,597,720 | 24,301,715 | 23,776,853 | 23,703,815 | 23,670,095 |
 | I. Long-term receivables |
|
|
531,249 | 644,528 | 705,386 | 968,064 | 1,138,242 |
 | 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 |
|
|
531,249 | 644,528 | 705,386 | 968,064 | 1,138,242 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
18,221,637 | 17,777,687 | 17,089,849 | 16,435,189 | 15,950,791 |
 | 1. Tangible fixed assets |
|
|
17,852,624 | 17,416,031 | 16,733,437 | 16,081,178 | 15,574,140 |
 | - Cost |
|
|
64,803,330 | 65,077,229 | 65,095,275 | 65,150,495 | 65,102,396 |
 | - Accumulated depreciation |
|
|
-46,950,706 | -47,661,198 | -48,361,838 | -49,069,317 | -49,528,256 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
369,012 | 361,656 | 356,412 | 354,011 | 376,651 |
 | - Cost |
|
|
655,573 | 652,643 | 652,329 | 654,825 | 681,620 |
 | - Accumulated depreciation |
|
|
-286,560 | -290,987 | -295,917 | -300,814 | -304,969 |
 | III. Real Estate Investments |
|
|
30,370 | 30,031 | 29,692 | 29,353 | 29,014 |
 | - Cost |
|
|
38,867 | 38,867 | 38,867 | 38,867 | 38,867 |
 | - Accumulated depreciation |
|
|
-8,497 | -8,836 | -9,175 | -9,514 | -9,853 |
 | IV. Long-term assets in progress |
|
|
1,717,948 | 1,753,313 | 2,154,794 | 2,362,142 | 2,876,892 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,717,948 | 1,753,313 | 2,154,794 | 2,362,142 | 2,876,892 |
 | IV. Long-term financial investments |
|
|
399,715 | 399,802 | 374,942 | 386,994 | 406,032 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
389,715 | 389,802 | 364,942 | 376,994 | 396,032 |
 | 3. Other investments in equity instruments |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-25,000 | -25,000 | -25,000 | -25,000 | -25,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,696,800 | 3,696,353 | 3,422,189 | 3,522,072 | 3,269,123 |
 | 1. Long-term prepaid expenses |
|
|
3,663,496 | 3,658,839 | 3,386,521 | 3,484,064 | 3,236,168 |
 | 2. Deferred income tax assets |
|
|
33,305 | 37,513 | 35,667 | 38,009 | 32,955 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
81,893,565 | 82,020,780 | 88,634,139 | 93,864,613 | 93,531,512 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
20,322,569 | 17,693,591 | 19,860,792 | 27,487,308 | 25,878,123 |
 | I. Current liabilities |
|
|
14,581,511 | 11,874,836 | 14,439,814 | 22,059,821 | 20,537,033 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
934,503 | 1,053,561 | 1,079,948 | 1,397,491 | 1,439,827 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,096,045 | 5,638,779 | 7,451,865 | 10,383,020 | 11,904,501 |
 | 4. Advances from customers |
|
|
270,548 | 215,076 | 176,527 | 251,629 | 412,018 |
 | 5. Taxes and other payables to the State Budget |
|
|
682,837 | 469,583 | 1,212,075 | 1,168,256 | 1,006,497 |
 | 6. Payables to employees |
|
|
409,700 | 372,204 | 452,447 | 597,819 | 476,585 |
 | 7. Short-term accrued expenses |
|
|
2,995,124 | 3,211,225 | 2,982,298 | 3,260,273 | 4,221,919 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,241,037 | 26,112 | 6,293 | 1,577 | 25,028 |
 | 11. Other short-term payables |
|
|
320,152 | 341,024 | 344,120 | 4,263,443 | 333,114 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
631,565 | 547,272 | 734,241 | 736,313 | 717,543 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,741,058 | 5,818,755 | 5,420,978 | 5,427,488 | 5,341,090 |
 | 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 |
|
|
163,035 | 128,310 | 120,425 | 124,741 | 109,883 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,290,079 | 2,306,764 | 1,913,641 | 1,911,339 | 1,531,863 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
293,781 | 293,781 | 293,781 | 293,781 | 283,528 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,940,587 | 3,034,859 | 3,040,377 | 3,047,617 | 3,161,711 |
 | 11. Long-term unrealized revenue |
|
|
18,094 | 18,742 | 17,662 | 17,446 | 17,230 |
 | 12. Development fund of science and technology |
|
|
35,483 | 36,300 | 35,093 | 32,564 | 236,873 |
 | B. OWNER'S EQUITY |
|
|
61,570,995 | 64,327,189 | 68,773,347 | 66,377,305 | 67,653,389 |
 | I. ShareHolder's equity |
|
|
61,570,995 | 64,327,189 | 68,773,347 | 66,377,305 | 67,653,389 |
 | 1. Owner's investment capital |
|
|
23,426,729 | 23,426,729 | 23,426,729 | 24,129,498 | 24,129,498 |
 | 2. Share capital surplus |
|
|
247 | 247 | 247 | 247 | 247 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
300,272 | 300,272 | 300,272 | 300,272 | 300,272 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | 196 | 173 | 247 |
 | 8. Investment and development funds |
|
|
26,967,514 | 26,967,514 | 30,083,373 | 29,380,604 | 29,380,604 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,553,020 | 12,309,240 | 13,611,781 | 11,154,431 | 12,484,110 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-647,244 | 9,552,709 | 6,204,548 | 1,248,070 | 1,271,658 |
 | - Profit after tax undistributed this period |
|
|
10,200,264 | 2,756,531 | 7,407,232 | 9,906,362 | 11,212,452 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,323,213 | 1,323,186 | 1,350,750 | 1,412,079 | 1,358,410 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
81,893,565 | 82,020,780 | 88,634,139 | 93,864,613 | 93,531,512 |
There is no report.
|
|