|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,059,776 | 1,381,712 | 1,895,627 | 1,751,808 | 1,975,119 |
 | I. Cash and cash equivalents |
|
|
860,529 | 163,718 | 175,400 | 473,549 | 406,053 |
 | 1. Cash |
|
|
682,323 | 99,909 | 90,585 | 75,431 | 95,553 |
 | 2. Cash equivalents |
|
|
178,206 | 63,809 | 84,815 | 398,118 | 310,500 |
 | II. Short-term financial investments |
|
|
239,996 | 239,400 | 233,000 | 236,500 | 378,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
239,996 | 239,400 | 233,000 | 236,500 | 378,500 |
 | III. Short-term receivables |
|
|
801,146 | 823,296 | 1,324,423 | 914,018 | 1,099,570 |
 | 1. Short-term receivables of customers |
|
|
393,249 | 414,936 | 929,656 | 677,666 | 758,438 |
 | 2. Prepayments to suppliers |
|
|
25,733 | 20,529 | 24,000 | 22,414 | 119,805 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
234,320 | 242,320 | 196,320 | 25,420 | 22,420 |
 | 6. Other short-term receivables |
|
|
148,554 | 146,329 | 175,265 | 189,336 | 199,724 |
 | 7. Provision for doubtful short-term receivables |
|
|
-709 | -818 | -818 | -818 | -818 |
 | IV. Inventories |
|
|
125,784 | 118,823 | 116,979 | 105,104 | 62,960 |
 | 1. Inventories |
|
|
162,533 | 155,572 | 153,728 | 141,853 | 99,709 |
 | 2. Provision for decline in value of inventories |
|
|
-36,749 | -36,749 | -36,749 | -36,749 | -36,749 |
 | V. Other current assets |
|
|
32,321 | 36,475 | 45,825 | 22,636 | 28,036 |
 | 1. Short-term prepaid expenses |
|
|
18,901 | 21,465 | 30,046 | 7,413 | 8,922 |
 | 2. Deductible VAT |
|
|
13,287 | 14,876 | 15,353 | 14,585 | 18,643 |
 | 3. Taxes and the State Receivables |
|
|
133 | 134 | 425 | 638 | 471 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,965,674 | 13,790,652 | 13,811,390 | 13,433,656 | 13,272,834 |
 | I. Long-term receivables |
|
|
35,732 | 29,388 | 232,852 | 168,558 | 100,577 |
 | 1. Long-term customer's receivables |
|
|
| | 203,693 | 143,823 | 83,953 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
5,000 | | | | |
 | 5. Other long-term receivables |
|
|
30,884 | 29,540 | 29,311 | 24,887 | 19,171 |
 | 6. Provision for doubtful long-term receivables |
|
|
-152 | -152 | -152 | -152 | -2,547 |
 | II. Fixed assets |
|
|
13,474,507 | 13,295,051 | 13,096,705 | 12,897,653 | 12,701,094 |
 | 1. Tangible fixed assets |
|
|
13,384,672 | 13,207,321 | 13,010,483 | 12,812,938 | 12,617,883 |
 | - Cost |
|
|
16,860,635 | 16,880,384 | 16,882,067 | 16,884,273 | 16,884,317 |
 | - Accumulated depreciation |
|
|
-3,475,963 | -3,673,063 | -3,871,584 | -4,071,335 | -4,266,434 |
 | 2. Fixed assets of financial leasing |
|
|
67,519 | 66,309 | 65,100 | 63,891 | 62,681 |
 | - Cost |
|
|
74,767 | 74,767 | 74,767 | 74,767 | 74,767 |
 | - Accumulated depreciation |
|
|
-7,248 | -8,458 | -9,667 | -10,877 | -12,086 |
 | 3. Intangible fixed assets |
|
|
22,317 | 21,421 | 21,122 | 20,824 | 20,530 |
 | - Cost |
|
|
39,332 | 39,382 | 39,382 | 39,382 | 39,382 |
 | - Accumulated depreciation |
|
|
-17,015 | -17,961 | -18,260 | -18,557 | -18,852 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
270,039 | 268,370 | 269,441 | 278,925 | 381,390 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
270,039 | 268,370 | 269,441 | 278,925 | 381,390 |
 | IV. Long-term financial investments |
|
|
160,768 | 173,517 | 176,968 | 53,658 | 54,284 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
160,768 | 173,517 | 176,968 | 53,658 | 54,284 |
 | 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 |
|
|
24,628 | 24,326 | 35,425 | 34,862 | 35,490 |
 | 1. Long-term prepaid expenses |
|
|
24,628 | 24,326 | 23,344 | 20,588 | 21,539 |
 | 2. Deferred income tax assets |
|
|
| | 12,081 | 14,274 | 13,950 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
16,025,449 | 15,172,364 | 15,707,018 | 15,185,463 | 15,247,952 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
10,203,205 | 9,409,067 | 9,329,804 | 8,688,615 | 8,674,762 |
 | I. Current liabilities |
|
|
1,278,206 | 785,160 | 829,890 | 689,069 | 950,488 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
973,370 | 596,947 | 568,624 | 474,942 | 614,409 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
90,323 | 32,284 | 50,738 | 11,873 | 48,497 |
 | 4. Advances from customers |
|
|
1,438 | 1,491 | 3,725 | 1,981 | 1,505 |
 | 5. Taxes and other payables to the State Budget |
|
|
43,782 | 47,951 | 81,966 | 71,157 | 92,667 |
 | 6. Payables to employees |
|
|
3 | 785 | 3 | 389 | 348 |
 | 7. Short-term accrued expenses |
|
|
81,284 | 24,318 | 51,313 | 28,679 | 89,380 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
136 | 93 | 178 | 135 | 93 |
 | 11. Other short-term payables |
|
|
31,347 | 9,480 | 8,119 | 29,130 | 29,661 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
56,523 | 71,811 | 65,225 | 70,783 | 73,928 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,925,000 | 8,623,908 | 8,499,914 | 7,999,546 | 7,724,274 |
 | 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 |
|
|
15 | 15 | 15 | 15 | 15 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
8,913,417 | 8,596,079 | 8,497,876 | 7,997,492 | 7,722,219 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
9,334 | 25,605 | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,946 | 1,931 | 1,873 | 1,890 | 1,890 |
 | 11. Long-term unrealized revenue |
|
|
289 | 277 | 150 | 150 | 150 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,822,244 | 5,763,296 | 6,377,214 | 6,496,848 | 6,573,190 |
 | I. ShareHolder's equity |
|
|
5,822,244 | 5,763,296 | 6,377,214 | 6,496,848 | 6,573,190 |
 | 1. Owner's investment capital |
|
|
4,225,084 | 4,225,084 | 4,225,084 | 4,225,084 | 4,225,084 |
 | 2. Share capital surplus |
|
|
20,700 | 20,700 | 20,700 | 20,590 | 20,590 |
 | 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 |
|
|
96,180 | 96,180 | 96,180 | 96,180 | 96,180 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
72,216 | 81,883 | 467,684 | 595,534 | 666,487 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,155 | 7,919 | 83,075 | 79,048 | 79,048 |
 | - Profit after tax undistributed this period |
|
|
70,061 | 73,964 | 384,608 | 516,486 | 587,439 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,408,064 | 1,339,449 | 1,567,566 | 1,559,460 | 1,564,849 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
16,025,449 | 15,172,364 | 15,707,018 | 15,185,463 | 15,247,952 |
There is no report.
|
|