|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,753,873 | 7,575,560 | 8,302,684 | 10,226,013 | 12,227,763 |
 | I. Cash and cash equivalents |
|
|
684,449 | 581,679 | 944,153 | 835,696 | 1,212,883 |
 | 1. Cash |
|
|
568,518 | 486,299 | 722,699 | 575,962 | 568,783 |
 | 2. Cash equivalents |
|
|
115,931 | 95,380 | 221,453 | 259,734 | 644,100 |
 | II. Short-term financial investments |
|
|
86,746 | 448,953 | 481,753 | 429,753 | 730,651 |
 | 1. Trading securities |
|
|
| 335,407 | 387,787 | 387,787 | 588,685 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | -30,001 |
 | 3. Investments holding until maturity |
|
|
86,746 | 113,546 | 93,966 | 41,966 | 171,966 |
 | III. Short-term receivables |
|
|
2,328,366 | 2,440,661 | 2,241,977 | 4,516,501 | 4,264,424 |
 | 1. Short-term receivables of customers |
|
|
1,295,671 | 1,754,967 | 1,390,235 | 1,417,604 | 1,366,349 |
 | 2. Prepayments to suppliers |
|
|
666,762 | 713,243 | 548,120 | 627,131 | 450,902 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
431,600 | 33,000 | 400,000 | 2,552,000 | 2,514,557 |
 | 6. Other short-term receivables |
|
|
111,416 | 115,671 | 80,777 | 88,099 | 97,509 |
 | 7. Provision for doubtful short-term receivables |
|
|
-177,083 | -176,219 | -177,154 | -168,333 | -164,894 |
 | IV. Inventories |
|
|
3,497,777 | 3,904,903 | 4,389,519 | 4,146,037 | 5,605,178 |
 | 1. Inventories |
|
|
3,564,794 | 3,965,093 | 4,455,526 | 4,187,731 | 5,623,616 |
 | 2. Provision for decline in value of inventories |
|
|
-67,017 | -60,191 | -66,007 | -41,694 | -18,438 |
 | V. Other current assets |
|
|
156,536 | 199,365 | 245,282 | 298,026 | 414,627 |
 | 1. Short-term prepaid expenses |
|
|
24,828 | 30,299 | 36,092 | 31,730 | 32,214 |
 | 2. Deductible VAT |
|
|
119,901 | 156,500 | 196,073 | 254,207 | 377,135 |
 | 3. Taxes and the State Receivables |
|
|
11,807 | 12,566 | 13,117 | 12,089 | 5,278 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,978,100 | 6,021,010 | 6,057,375 | 4,915,413 | 4,102,819 |
 | I. Long-term receivables |
|
|
6,403 | 65,439 | 56,585 | 57,792 | 59,005 |
 | 1. Long-term customer's receivables |
|
|
6,144 | 5,121 | 5,121 | 5,121 | 5,121 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 60,000 | 50,000 | 50,000 | 50,000 |
 | 5. Other long-term receivables |
|
|
259 | 318 | 1,464 | 2,671 | 3,885 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,452,872 | 2,450,097 | 2,404,275 | 2,364,991 | 1,526,765 |
 | 1. Tangible fixed assets |
|
|
2,376,558 | 2,370,850 | 2,322,041 | 2,285,943 | 1,458,853 |
 | - Cost |
|
|
5,398,882 | 5,472,727 | 5,500,357 | 5,523,708 | 3,868,188 |
 | - Accumulated depreciation |
|
|
-3,022,323 | -3,101,877 | -3,178,317 | -3,237,765 | -2,409,335 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
76,314 | 79,247 | 82,234 | 79,048 | 67,912 |
 | - Cost |
|
|
153,990 | 162,695 | 168,779 | 168,491 | 160,694 |
 | - Accumulated depreciation |
|
|
-77,676 | -83,448 | -86,545 | -89,443 | -92,782 |
 | III. Real Estate Investments |
|
|
122,912 | 95,619 | 93,750 | 82,801 | 81,453 |
 | - Cost |
|
|
217,388 | 185,594 | 185,594 | 110,848 | 110,848 |
 | - Accumulated depreciation |
|
|
-94,476 | -89,975 | -91,844 | -28,047 | -29,396 |
 | IV. Long-term assets in progress |
|
|
173,154 | 146,485 | 145,934 | 177,922 | 196,120 |
 | 1. Costs of long-term production, business in progress |
|
|
173,154 | | | | |
 | 2. Costs of construction in progress |
|
|
| 146,485 | 145,934 | 177,922 | 196,120 |
 | IV. Long-term financial investments |
|
|
2,661,918 | 2,717,413 | 2,778,846 | 1,646,666 | 1,676,039 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,547,320 | 1,602,816 | 1,664,248 | 1,643,430 | 1,672,803 |
 | 3. Other investments in equity instruments |
|
|
1,114,598 | 1,114,598 | 1,114,598 | 3,236 | 3,236 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
466,061 | 458,553 | 497,957 | 512,588 | 506,385 |
 | 1. Long-term prepaid expenses |
|
|
422,470 | 411,973 | 458,667 | 473,055 | 481,433 |
 | 2. Deferred income tax assets |
|
|
43,591 | 46,580 | 39,290 | 39,533 | 24,952 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
94,780 | 87,404 | 80,028 | 72,653 | 57,052 |
 | TOTAL ASSETS |
|
|
12,731,973 | 13,596,570 | 14,360,058 | 15,141,426 | 16,330,582 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,778,335 | 6,151,975 | 7,014,473 | 7,103,873 | 7,949,194 |
 | I. Current liabilities |
|
|
5,209,114 | 5,637,782 | 5,439,655 | 5,576,393 | 6,772,359 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,971,093 | 3,947,571 | 2,967,049 | 2,997,330 | 4,466,889 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
951,340 | 702,022 | 1,206,119 | 882,674 | 606,456 |
 | 4. Advances from customers |
|
|
269,796 | 447,735 | 422,415 | 400,401 | 625,975 |
 | 5. Taxes and other payables to the State Budget |
|
|
251,013 | 160,456 | 381,812 | 706,105 | 535,340 |
 | 6. Payables to employees |
|
|
132,502 | 76,302 | 92,852 | 104,742 | 184,369 |
 | 7. Short-term accrued expenses |
|
|
67,470 | 62,571 | 87,599 | 170,686 | 94,546 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
32,566 | 1,922 | 475 | 1,316 | 575 |
 | 11. Other short-term payables |
|
|
441,700 | 138,976 | 170,312 | 185,245 | 193,661 |
 | 12. Provision for short term payables |
|
|
80,464 | 82,005 | 93,719 | 112,031 | 52,406 |
 | 13. Bonus and welfare fund |
|
|
11,170 | 18,222 | 17,304 | 15,864 | 12,142 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
569,221 | 514,193 | 1,574,818 | 1,527,480 | 1,176,835 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
1,271 | 1,271 | 1,271 | 1,271 | 6,393 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
29,515 | 30,125 | 30,050 | 27,255 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
453,425 | 398,803 | 1,426,001 | 1,387,942 | 1,047,943 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
4,599 | 4,428 | 4,256 | 3,565 | 2,884 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
80,411 | 79,566 | 113,240 | 107,447 | 119,615 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,953,638 | 7,444,595 | 7,345,585 | 8,037,553 | 8,381,388 |
 | I. ShareHolder's equity |
|
|
6,953,638 | 7,444,595 | 7,345,585 | 8,037,553 | 8,381,388 |
 | 1. Owner's investment capital |
|
|
3,000,000 | 3,050,000 | 3,660,000 | 3,660,000 | 3,660,000 |
 | 2. Share capital surplus |
|
|
835,288 | 835,128 | 225,052 | 225,052 | 225,052 |
 | 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 |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
512,024 | 512,769 | 512,769 | 512,769 | 467,013 |
 | 11. After tax undistributed profit |
|
|
2,045,112 | 2,485,289 | 2,404,610 | 3,058,639 | 3,652,593 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
772,276 | 2,033,466 | 1,424,644 | 1,424,644 | 1,470,400 |
 | - Profit after tax undistributed this period |
|
|
1,272,837 | 451,823 | 979,966 | 1,633,995 | 2,182,193 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
556,215 | 556,409 | 538,154 | 576,094 | 371,731 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,731,973 | 13,596,570 | 14,360,058 | 15,141,426 | 16,330,582 |
There is no report.
|
|