|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,381,712 | 1,895,627 | 1,751,808 | 1,975,119 | 1,793,332 |
 | I. Cash and cash equivalents |
|
|
163,718 | 175,400 | 473,549 | 406,053 | 86,365 |
 | 1. Cash |
|
|
99,909 | 90,585 | 75,431 | 95,553 | 46,702 |
 | 2. Cash equivalents |
|
|
63,809 | 84,815 | 398,118 | 310,500 | 39,662 |
 | II. Short-term financial investments |
|
|
239,400 | 233,000 | 236,500 | 378,500 | 335,163 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
239,400 | 233,000 | 236,500 | 378,500 | 335,163 |
 | III. Short-term receivables |
|
|
823,296 | 1,324,423 | 914,018 | 1,099,570 | 1,279,926 |
 | 1. Short-term receivables of customers |
|
|
414,936 | 929,656 | 677,666 | 758,438 | 826,139 |
 | 2. Prepayments to suppliers |
|
|
20,529 | 24,000 | 22,414 | 119,805 | 239,092 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
242,320 | 196,320 | 25,420 | 22,420 | 22,420 |
 | 6. Other short-term receivables |
|
|
146,329 | 175,265 | 189,336 | 199,724 | 232,197 |
 | 7. Provision for doubtful short-term receivables |
|
|
-818 | -818 | -818 | -818 | -39,923 |
 | IV. Inventories |
|
|
118,823 | 116,979 | 105,104 | 62,960 | 46,145 |
 | 1. Inventories |
|
|
155,572 | 153,728 | 141,853 | 99,709 | 46,145 |
 | 2. Provision for decline in value of inventories |
|
|
-36,749 | -36,749 | -36,749 | -36,749 | |
 | V. Other current assets |
|
|
36,475 | 45,825 | 22,636 | 28,036 | 45,734 |
 | 1. Short-term prepaid expenses |
|
|
21,465 | 30,046 | 7,413 | 8,922 | 10,565 |
 | 2. Deductible VAT |
|
|
14,876 | 15,353 | 14,585 | 18,643 | 34,679 |
 | 3. Taxes and the State Receivables |
|
|
134 | 425 | 638 | 471 | 490 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,790,652 | 13,811,390 | 13,433,656 | 13,272,834 | 13,317,556 |
 | I. Long-term receivables |
|
|
29,388 | 232,852 | 168,558 | 100,577 | 54,323 |
 | 1. Long-term customer's receivables |
|
|
| 203,693 | 143,823 | 83,953 | 24,083 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
29,540 | 29,311 | 24,887 | 19,171 | 30,240 |
 | 6. Provision for doubtful long-term receivables |
|
|
-152 | -152 | -152 | -2,547 | |
 | II. Fixed assets |
|
|
13,295,051 | 13,096,705 | 12,897,653 | 12,701,094 | 12,506,296 |
 | 1. Tangible fixed assets |
|
|
13,207,321 | 13,010,483 | 12,812,938 | 12,617,883 | 12,431,886 |
 | - Cost |
|
|
16,880,384 | 16,882,067 | 16,884,273 | 16,884,317 | 16,897,827 |
 | - Accumulated depreciation |
|
|
-3,673,063 | -3,871,584 | -4,071,335 | -4,266,434 | -4,465,941 |
 | 2. Fixed assets of financial leasing |
|
|
66,309 | 65,100 | 63,891 | 62,681 | 54,172 |
 | - Cost |
|
|
74,767 | 74,767 | 74,767 | 74,767 | 64,631 |
 | - Accumulated depreciation |
|
|
-8,458 | -9,667 | -10,877 | -12,086 | -10,460 |
 | 3. Intangible fixed assets |
|
|
21,421 | 21,122 | 20,824 | 20,530 | 20,238 |
 | - Cost |
|
|
39,382 | 39,382 | 39,382 | 39,382 | 39,382 |
 | - Accumulated depreciation |
|
|
-17,961 | -18,260 | -18,557 | -18,852 | -19,144 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
268,370 | 269,441 | 278,925 | 381,390 | 666,225 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
268,370 | 269,441 | 278,925 | 381,390 | 666,225 |
 | IV. Long-term financial investments |
|
|
173,517 | 176,968 | 53,658 | 54,284 | 57,612 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
173,517 | 176,968 | 53,658 | 54,284 | 54,485 |
 | 3. Other investments in equity instruments |
|
|
| | | | 3,127 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
24,326 | 35,425 | 34,862 | 35,490 | 33,101 |
 | 1. Long-term prepaid expenses |
|
|
24,326 | 23,344 | 20,588 | 21,539 | 19,439 |
 | 2. Deferred income tax assets |
|
|
| 12,081 | 14,274 | 13,950 | 13,662 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
15,172,364 | 15,707,018 | 15,185,463 | 15,247,952 | 15,110,888 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,409,067 | 9,329,804 | 8,688,615 | 8,674,762 | 8,613,176 |
 | I. Current liabilities |
|
|
785,160 | 829,890 | 689,069 | 950,488 | 884,098 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
596,947 | 568,624 | 474,942 | 614,409 | 615,911 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
32,284 | 50,738 | 11,873 | 48,497 | 14,805 |
 | 4. Advances from customers |
|
|
1,491 | 3,725 | 1,981 | 1,505 | 1,438 |
 | 5. Taxes and other payables to the State Budget |
|
|
47,951 | 81,966 | 71,157 | 92,667 | 74,426 |
 | 6. Payables to employees |
|
|
785 | 3 | 389 | 348 | 12,318 |
 | 7. Short-term accrued expenses |
|
|
24,318 | 51,313 | 28,679 | 89,380 | 48,246 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
93 | 178 | 135 | 93 | 468 |
 | 11. Other short-term payables |
|
|
9,480 | 8,119 | 29,130 | 29,661 | 11,749 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
71,811 | 65,225 | 70,783 | 73,928 | 104,737 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,623,908 | 8,499,914 | 7,999,546 | 7,724,274 | 7,729,079 |
 | 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 | 41 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
8,596,079 | 8,497,876 | 7,997,492 | 7,722,219 | 7,726,997 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
25,605 | | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,931 | 1,873 | 1,890 | 1,890 | 1,890 |
 | 11. Long-term unrealized revenue |
|
|
277 | 150 | 150 | 150 | 150 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,763,296 | 6,377,214 | 6,496,848 | 6,573,190 | 6,497,712 |
 | I. ShareHolder's equity |
|
|
5,763,296 | 6,377,214 | 6,496,848 | 6,573,190 | 6,497,712 |
 | 1. Owner's investment capital |
|
|
4,225,084 | 4,225,084 | 4,225,084 | 4,225,084 | 4,148,044 |
 | 2. Share capital surplus |
|
|
20,700 | 20,700 | 20,590 | 20,590 | 14,463 |
 | 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 |
|
|
81,883 | 467,684 | 595,534 | 666,487 | 705,959 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
7,919 | 83,075 | 79,048 | 79,048 | 77,848 |
 | - Profit after tax undistributed this period |
|
|
73,964 | 384,608 | 516,486 | 587,439 | 628,111 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,339,449 | 1,567,566 | 1,559,460 | 1,564,849 | 1,533,066 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,172,364 | 15,707,018 | 15,185,463 | 15,247,952 | 15,110,888 |
There is no report.
|
|