|
|
|
Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,775,439 | 14,319,377 | 15,566,311 | 20,322,414 |
 | I. Cash and cash equivalents |
|
|
2,491,015 | 2,118,009 | 3,408,117 | 4,991,773 |
 | 1. Cash |
|
|
827,405 | 1,409,463 | 1,797,546 | 1,976,404 |
 | 2. Cash equivalents |
|
|
1,663,610 | 708,547 | 1,610,571 | 3,015,369 |
 | II. Short-term financial investments |
|
|
1,072,661 | 1,909,995 | 2,009,211 | 3,300,003 |
 | 1. Trading securities |
|
|
| | 728,332 | 205,201 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | -14,438 |
 | 3. Investments holding until maturity |
|
|
1,072,661 | 1,909,995 | 1,280,879 | 3,109,240 |
 | III. Short-term receivables |
|
|
4,107,104 | 4,299,262 | 4,592,721 | 2,602,316 |
 | 1. Short-term receivables of customers |
|
|
934,229 | 1,101,859 | 1,163,150 | 994,558 |
 | 2. Prepayments to suppliers |
|
|
747,570 | 521,261 | 664,100 | 504,110 |
 | 3. Short-term intercompany receivables |
|
|
| | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | |
 | 5. Receivables on short-term loans |
|
|
2,230,219 | 2,257,174 | 400,450 | 400,450 |
 | 6. Other short-term receivables |
|
|
516,397 | 766,121 | 2,727,365 | 1,077,408 |
 | 7. Provision for doubtful short-term receivables |
|
|
-321,311 | -347,153 | -362,344 | -374,209 |
 | IV. Inventories |
|
|
5,278,555 | 5,102,614 | 4,696,967 | 8,675,920 |
 | 1. Inventories |
|
|
5,406,574 | 5,301,848 | 4,895,536 | 8,903,613 |
 | 2. Provision for decline in value of inventories |
|
|
-128,019 | -199,233 | -198,568 | -227,693 |
 | V. Other current assets |
|
|
826,105 | 889,497 | 859,295 | 752,403 |
 | 1. Short-term prepaid expenses |
|
|
46,194 | 95,883 | 61,541 | 31,427 |
 | 2. Deductible VAT |
|
|
714,713 | 757,210 | 764,214 | 706,245 |
 | 3. Taxes and the State Receivables |
|
|
65,198 | 36,403 | 33,540 | 14,731 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | |
 | 5. Other current assets |
|
|
| | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,805,736 | 24,141,935 | 25,829,474 | 26,512,445 |
 | I. Long-term receivables |
|
|
758,655 | 1,075,148 | 1,811,070 | 1,745,463 |
 | 1. Long-term customer's receivables |
|
|
14,473 | 4,267 | 6,996 | 4,267 |
 | 2. Business capital in the subsidiary units |
|
|
| | | |
 | 3. Internal long-term receivables |
|
|
| | | |
 | 4. Receivables on long-term loans |
|
|
320,000 | | 736,316 | 753,466 |
 | 5. Other long-term receivables |
|
|
428,140 | 1,151,944 | 1,148,822 | 1,068,793 |
 | 6. Provision for doubtful long-term receivables |
|
|
-3,958 | -81,063 | -81,063 | -81,063 |
 | II. Fixed assets |
|
|
11,054,738 | 11,711,199 | 11,571,809 | 11,325,246 |
 | 1. Tangible fixed assets |
|
|
10,257,375 | 10,866,192 | 10,706,426 | 10,476,770 |
 | - Cost |
|
|
18,998,967 | 21,359,031 | 21,408,775 | 21,415,119 |
 | - Accumulated depreciation |
|
|
-8,741,591 | -10,492,839 | -10,702,349 | -10,938,348 |
 | 2. Fixed assets of financial leasing |
|
|
273,230 | 264,174 | 290,732 | 280,254 |
 | - Cost |
|
|
331,293 | 306,721 | 345,723 | 284,454 |
 | - Accumulated depreciation |
|
|
-58,063 | -42,547 | -54,991 | -4,200 |
 | 3. Intangible fixed assets |
|
|
524,133 | 580,834 | 574,651 | 568,221 |
 | - Cost |
|
|
677,460 | 843,051 | 842,738 | 842,738 |
 | - Accumulated depreciation |
|
|
-153,327 | -262,217 | -268,087 | -274,517 |
 | III. Real Estate Investments |
|
|
2,381,861 | 2,485,142 | 2,680,601 | 2,576,353 |
 | - Cost |
|
|
14,315,808 | 14,378,024 | 14,766,411 | 15,014,085 |
 | - Accumulated depreciation |
|
|
-11,933,947 | -11,892,882 | -12,085,810 | -12,437,732 |
 | IV. Long-term assets in progress |
|
|
6,229,893 | 6,073,767 | 6,293,464 | 7,178,127 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | |
 | 2. Costs of construction in progress |
|
|
6,229,893 | 6,073,767 | 6,293,464 | 7,178,127 |
 | IV. Long-term financial investments |
|
|
731,580 | 964,229 | 1,651,137 | 1,669,535 |
 | 1. Investment in subsidiaries |
|
|
| | | |
 | 2. Investments in associated companies, joint ventures |
|
|
599,424 | 833,498 | 1,518,982 | 1,538,804 |
 | 3. Other investments in equity instruments |
|
|
198,074 | 198,074 | 198,074 | 198,074 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-67,671 | -69,096 | -67,671 | -69,096 |
 | 5. Investments holding until maturity |
|
|
1,752 | 1,752 | 1,752 | 1,752 |
 | V. Total other long-term assets |
|
|
1,649,009 | 1,832,449 | 1,821,392 | 2,017,722 |
 | 1. Long-term prepaid expenses |
|
|
720,023 | 799,486 | 825,254 | 1,090,554 |
 | 2. Deferred income tax assets |
|
|
5,378 | 20,145 | 22,529 | 10,163 |
 | 3. Other long-term assets |
|
|
4,835 | 4,663 | 4,557 | 4,847 |
 | VI. Goodwills |
|
|
918,773 | 1,008,155 | 969,053 | 912,157 |
 | TOTAL ASSETS |
|
|
36,581,175 | 38,461,312 | 41,395,785 | 46,834,860 |
 | CAPITAL RESOURCES |
|
|
| | | |
 | A. LIABILITIES |
|
|
19,066,688 | 20,263,981 | 23,149,975 | 27,874,375 |
 | I. Current liabilities |
|
|
8,075,893 | 9,038,338 | 11,323,766 | 12,127,178 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,824,119 | 3,259,267 | 5,130,709 | 5,856,459 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | |
 | 3. Short-term payables to sellers |
|
|
1,616,526 | 1,851,269 | 1,828,125 | 1,911,650 |
 | 4. Advances from customers |
|
|
1,298,308 | 1,214,860 | 1,421,956 | 1,398,117 |
 | 5. Taxes and other payables to the State Budget |
|
|
203,963 | 360,692 | 346,660 | 494,893 |
 | 6. Payables to employees |
|
|
201,044 | 256,423 | 339,143 | 415,949 |
 | 7. Short-term accrued expenses |
|
|
1,278,737 | 1,335,373 | 1,409,590 | 1,308,078 |
 | 8. Short-term intercompany payables |
|
|
| | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | |
 | 10. Short-term unrealized Revenue |
|
|
112,925 | 107,070 | 99,817 | 143,567 |
 | 11. Other short-term payables |
|
|
278,412 | 353,631 | 456,232 | 309,714 |
 | 12. Provision for short term payables |
|
|
38,355 | 31,401 | 30,039 | 33,913 |
 | 13. Bonus and welfare fund |
|
|
223,504 | 268,351 | 261,495 | 254,837 |
 | 14. Price stabilization fund |
|
|
| | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | |
 | II. Long-term liabilities |
|
|
10,990,795 | 11,225,644 | 11,826,209 | 15,747,197 |
 | 1. Long-term payables to sellers |
|
|
| | | |
 | 2. Long-term accrued expenses |
|
|
248,614 | 199,395 | 173,451 | 202,776 |
 | 3. Intercompany payables on business capital |
|
|
| | | |
 | 4. Long-term intra-company payables |
|
|
| | | |
 | 5. Other long-term payables |
|
|
256,182 | 169,052 | 136,808 | 114,329 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,544,217 | 6,794,208 | 7,408,010 | 11,623,954 |
 | 7. Convertible bonds |
|
|
| | | |
 | 8. Deferred income tax payables |
|
|
635,398 | 679,482 | 700,070 | 747,795 |
 | 9. Provision for job loss allowance |
|
|
| | | |
 | 10. Provision for long-term payables |
|
|
434,065 | 453,973 | 457,544 | 159,185 |
 | 11. Long-term unrealized revenue |
|
|
2,447,065 | 2,556,438 | 2,583,393 | 2,534,504 |
 | 12. Development fund of science and technology |
|
|
425,253 | 373,095 | 366,933 | 364,653 |
 | B. OWNER'S EQUITY |
|
|
17,514,487 | 18,197,331 | 18,245,809 | 18,960,485 |
 | I. ShareHolder's equity |
|
|
17,475,983 | 18,159,305 | 18,208,262 | 18,923,416 |
 | 1. Owner's investment capital |
|
|
7,900,000 | 7,900,000 | 7,900,000 | 7,900,000 |
 | 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 |
|
|
22,882 | 28,598 | 31,218 | 30,495 |
 | 8. Investment and development funds |
|
|
585,021 | 664,042 | 664,042 | 664,042 |
 | 9. Financial reserve funds |
|
|
| | | |
 | 10. Other funds belonging to owner's equity |
|
|
456,710 | 456,710 | 456,710 | 456,710 |
 | 11. After tax undistributed profit |
|
|
277,008 | 487,540 | 497,968 | 537,951 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
185,976 | 77,376 | 60,618 | 59,242 |
 | - Profit after tax undistributed this period |
|
|
91,032 | 410,165 | 437,350 | 478,709 |
 | 12. Investment capital resource for basic construction |
|
|
| | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | |
 | 14. interest of shareholders who not control |
|
|
8,234,361 | 8,622,414 | 8,658,323 | 9,334,217 |
 | II. Funding resources and other funds |
|
|
38,504 | 38,026 | 37,547 | 37,069 |
 | 1. Funding resources |
|
|
| | | |
 | 2. Funding resources that form fixed assets |
|
|
38,504 | 38,026 | 37,547 | 37,069 |
 | 3. Retrenchment provision fund |
|
|
| | | |
 | TOTAL CAPITAL RESOURCES |
|
|
36,581,175 | 38,461,312 | 41,395,785 | 46,834,860 |
There is no report.
|
|