|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,751,058 | 2,973,556 | 2,977,927 | 3,126,722 | 3,121,179 |
 | I. Cash and cash equivalents |
|
|
484,489 | 456,367 | 348,845 | 378,321 | 333,082 |
 | 1. Cash |
|
|
95,456 | 73,443 | 92,319 | 145,708 | 118,471 |
 | 2. Cash equivalents |
|
|
389,033 | 382,925 | 256,525 | 232,613 | 214,611 |
 | II. Short-term financial investments |
|
|
280,120 | 522,120 | 506,744 | 466,088 | 438,991 |
 | 1. Trading securities |
|
|
64,058 | 64,058 | 64,058 | 64,058 | 64,058 |
 | 2. Provision for diminution in value of trading securities |
|
|
-46,028 | -46,028 | -51,405 | -51,405 | -48,599 |
 | 3. Investments holding until maturity |
|
|
262,090 | 504,090 | 494,090 | 453,434 | 423,533 |
 | III. Short-term receivables |
|
|
255,044 | 257,861 | 285,119 | 324,642 | 339,429 |
 | 1. Short-term receivables of customers |
|
|
74,855 | 43,560 | 46,051 | 72,265 | 67,292 |
 | 2. Prepayments to suppliers |
|
|
150,916 | 154,522 | 169,407 | 185,161 | 188,593 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
-16,933 | | | | |
 | 6. Other short-term receivables |
|
|
46,205 | 59,778 | 69,662 | 67,215 | 83,543 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
1,644,019 | 1,676,449 | 1,768,085 | 1,881,037 | 1,937,813 |
 | 1. Inventories |
|
|
1,644,019 | 1,676,449 | 1,768,085 | 1,881,037 | 1,937,813 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
87,387 | 60,759 | 69,134 | 76,635 | 71,864 |
 | 1. Short-term prepaid expenses |
|
|
1,738 | 1,250 | 1,912 | 1,544 | 1,892 |
 | 2. Deductible VAT |
|
|
83,778 | 57,904 | 65,673 | 73,543 | 66,278 |
 | 3. Taxes and the State Receivables |
|
|
1,871 | 1,606 | 1,549 | 1,549 | 3,694 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
507,809 | 494,509 | 497,223 | 503,728 | 673,186 |
 | I. Long-term receivables |
|
|
18,896 | 2,099 | 2,124 | 1,924 | 1,930 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
250 | | 250 | 250 | 250 |
 | 5. Other long-term receivables |
|
|
18,646 | 250 | 1,874 | 1,674 | 1,680 |
 | 6. Provision for doubtful long-term receivables |
|
|
| 1,849 | | | |
 | II. Fixed assets |
|
|
237,831 | 237,445 | 234,127 | 225,398 | 206,870 |
 | 1. Tangible fixed assets |
|
|
211,637 | 211,562 | 208,608 | 200,217 | 182,027 |
 | - Cost |
|
|
417,526 | 419,099 | 421,377 | 415,237 | 340,777 |
 | - Accumulated depreciation |
|
|
-205,889 | -207,537 | -212,769 | -215,020 | -158,751 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
26,195 | 25,884 | 25,519 | 25,181 | 24,843 |
 | - Cost |
|
|
33,258 | 33,258 | 33,258 | 33,258 | 33,258 |
 | - Accumulated depreciation |
|
|
-7,063 | -7,374 | -7,739 | -8,076 | -8,414 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
37,331 | 41,863 | 52,670 | 65,495 | 71,209 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
37,331 | 41,863 | 52,670 | 65,495 | 71,209 |
 | IV. Long-term financial investments |
|
|
44,864 | 44,864 | 44,843 | 44,843 | 44,821 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
21,864 | 21,864 | 21,843 | 21,843 | 21,821 |
 | 3. Other investments in equity instruments |
|
|
23,000 | 23,000 | 23,000 | 23,000 | 23,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
168,887 | 168,237 | 163,459 | 166,068 | 348,357 |
 | 1. Long-term prepaid expenses |
|
|
76,922 | 76,298 | 79,643 | 86,315 | 271,548 |
 | 2. Deferred income tax assets |
|
|
26 | | | | 1,117 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
91,939 | 91,939 | 83,815 | 79,754 | 75,692 |
 | TOTAL ASSETS |
|
|
3,258,868 | 3,468,065 | 3,475,150 | 3,630,450 | 3,794,365 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
698,084 | 920,859 | 1,001,101 | 1,190,881 | 1,144,826 |
 | I. Current liabilities |
|
|
428,730 | 359,629 | 386,432 | 570,078 | 529,621 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
76,500 | 87,450 | 137,561 | 306,834 | 356,561 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
238,128 | 130,673 | 92,258 | 100,192 | 97,060 |
 | 4. Advances from customers |
|
|
32,737 | 40,040 | 45,032 | 50,401 | 15,222 |
 | 5. Taxes and other payables to the State Budget |
|
|
12,838 | 5,101 | 7,785 | 9,254 | 19,096 |
 | 6. Payables to employees |
|
|
22,724 | 12,749 | 15,133 | 18,347 | 29,861 |
 | 7. Short-term accrued expenses |
|
|
3,458 | 42 | 4,480 | 227 | 6,136 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
300 | | | | |
 | 11. Other short-term payables |
|
|
42,000 | 83,528 | 84,137 | 84,775 | 5,640 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
46 | 46 | 46 | 46 | 46 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
269,353 | 561,230 | 614,669 | 620,802 | 615,205 |
 | 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 |
|
|
2,402 | 2,402 | 2,402 | 2,451 | 451 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
266,951 | 558,800 | 612,239 | 618,323 | 614,754 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| 28 | 28 | 28 | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,560,784 | 2,547,206 | 2,474,050 | 2,439,570 | 2,663,737 |
 | I. ShareHolder's equity |
|
|
2,560,784 | 2,547,206 | 2,474,050 | 2,439,570 | 2,663,737 |
 | 1. Owner's investment capital |
|
|
1,016,001 | 1,016,001 | 1,016,001 | 1,016,001 | 1,016,001 |
 | 2. Share capital surplus |
|
|
647,659 | 647,659 | 647,659 | 647,659 | 647,659 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-41,472 | -50,342 | -50,342 | -50,342 | -50,342 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
25,505 | 24,251 | 22,996 | 21,742 | 20,487 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
143 | 138 | 62 | 17 | 150 |
 | 11. After tax undistributed profit |
|
|
828,038 | 825,351 | 754,473 | 721,952 | 864,611 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
801,892 | 821,630 | 821,630 | 821,630 | 819,715 |
 | - Profit after tax undistributed this period |
|
|
26,146 | 3,722 | -67,157 | -99,679 | 44,897 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
84,911 | 84,149 | 83,201 | 82,542 | 165,171 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,258,868 | 3,468,065 | 3,475,150 | 3,630,450 | 3,808,563 |
There is no report.
|
|