|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,494,817 | 9,249,076 | 10,948,323 | 11,743,652 | 8,802,389 |
 | I. Cash and cash equivalents |
|
|
149,710 | 315,590 | 193,661 | 845,772 | 679,529 |
 | 1. Cash |
|
|
149,710 | 315,590 | 193,661 | 845,772 | 679,529 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
6,595,087 | 8,065,310 | 9,918,500 | 10,051,302 | 7,291,767 |
 | 1. Short-term receivables of customers |
|
|
1,330,933 | 1,744,220 | 1,995,368 | 2,103,040 | 1,625,491 |
 | 2. Prepayments to suppliers |
|
|
1,024,031 | 1,071,690 | 1,202,175 | 1,052,074 | 182,423 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,906,756 | 2,750,186 | 3,768,053 | 3,669,581 | 2,820,842 |
 | 6. Other short-term receivables |
|
|
2,386,354 | 2,549,430 | 3,004,626 | 3,275,882 | 2,712,995 |
 | 7. Provision for doubtful short-term receivables |
|
|
-52,987 | -50,216 | -51,722 | -49,275 | -49,984 |
 | IV. Inventories |
|
|
695,751 | 791,535 | 737,008 | 747,488 | 753,244 |
 | 1. Inventories |
|
|
698,093 | 793,877 | 739,349 | 749,830 | 755,586 |
 | 2. Provision for decline in value of inventories |
|
|
-2,342 | -2,342 | -2,342 | -2,342 | -2,342 |
 | V. Other current assets |
|
|
54,269 | 76,641 | 99,155 | 99,090 | 77,849 |
 | 1. Short-term prepaid expenses |
|
|
28,512 | 42,762 | 74,173 | 65,566 | 46,828 |
 | 2. Deductible VAT |
|
|
22,618 | 30,740 | 21,781 | 29,759 | 27,601 |
 | 3. Taxes and the State Receivables |
|
|
3,139 | 3,139 | 3,201 | 3,765 | 3,421 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,858,235 | 14,229,438 | 15,055,879 | 16,000,260 | 18,090,081 |
 | I. Long-term receivables |
|
|
2,303,793 | 1,421,574 | 529,981 | 629,599 | 12,995 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
858,934 | 46,813 | | | |
 | 5. Other long-term receivables |
|
|
1,444,858 | 1,374,761 | 529,981 | 629,599 | 12,995 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
6,545,510 | 6,581,994 | 7,509,033 | 7,620,154 | 8,471,812 |
 | 1. Tangible fixed assets |
|
|
6,297,664 | 6,336,220 | 7,115,197 | 7,229,071 | 7,898,813 |
 | - Cost |
|
|
8,187,681 | 8,310,293 | 9,324,469 | 9,489,140 | 10,415,062 |
 | - Accumulated depreciation |
|
|
-1,890,017 | -1,974,073 | -2,209,272 | -2,260,070 | -2,516,249 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
247,846 | 245,774 | 393,837 | 391,084 | 572,999 |
 | - Cost |
|
|
288,535 | 288,535 | 438,680 | 438,685 | 627,338 |
 | - Accumulated depreciation |
|
|
-40,689 | -42,761 | -44,844 | -47,601 | -54,339 |
 | III. Real Estate Investments |
|
|
34,296 | 33,823 | 33,351 | 32,878 | 48,803 |
 | - Cost |
|
|
47,004 | 47,004 | 47,004 | 47,004 | 63,457 |
 | - Accumulated depreciation |
|
|
-12,708 | -13,180 | -13,653 | -14,126 | -14,654 |
 | IV. Long-term assets in progress |
|
|
5,010,491 | 5,239,934 | 5,959,046 | 6,610,518 | 8,569,441 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,010,491 | 5,239,934 | 5,959,046 | 6,610,518 | 8,569,441 |
 | IV. Long-term financial investments |
|
|
557,387 | 608,075 | 539,112 | 548,250 | 554,396 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | 6,146 |
 | 3. Other investments in equity instruments |
|
|
917,550 | 922,550 | 917,550 | 917,550 | 917,550 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-360,163 | -314,475 | -378,438 | -369,300 | -369,300 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
406,758 | 344,038 | 485,357 | 558,861 | 432,634 |
 | 1. Long-term prepaid expenses |
|
|
406,758 | 342,131 | 485,357 | 558,861 | 432,634 |
 | 2. Deferred income tax assets |
|
|
| 1,907 | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
22,353,052 | 23,478,514 | 26,004,203 | 27,743,912 | 26,892,471 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,158,206 | 13,735,241 | 15,629,559 | 14,459,841 | 12,707,833 |
 | I. Current liabilities |
|
|
11,095,986 | 11,729,276 | 13,715,515 | 11,659,453 | 10,218,686 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,748,318 | 6,068,814 | 7,912,286 | 6,256,559 | 6,208,196 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
968,263 | 1,148,872 | 1,028,422 | 1,145,687 | 1,419,905 |
 | 4. Advances from customers |
|
|
197,205 | 190,759 | 199,784 | 229,860 | 248,667 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,408 | 3,184 | 2,992 | 2,848 | 22,599 |
 | 6. Payables to employees |
|
|
67,891 | 73,438 | 99,396 | 97,045 | 81,624 |
 | 7. Short-term accrued expenses |
|
|
3,995,691 | 4,104,341 | 2,207,847 | 2,275,749 | 2,118,579 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
114,106 | 139,765 | 2,264,682 | 1,651,603 | 119,013 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
104 | 104 | 104 | 104 | 104 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,062,220 | 2,005,966 | 1,914,044 | 2,800,388 | 2,489,147 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
178,964 | 139,361 | 95,832 | 111,581 | 182,284 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
205,890 | 7,667 | 7,667 | 165,538 | 222,748 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,253,613 | 1,435,184 | 1,407,548 | 2,114,736 | 1,693,343 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
418,388 | 418,388 | 397,633 | 403,168 | 385,407 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,365 | 5,365 | 5,365 | 5,365 | 5,365 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
9,194,846 | 9,743,273 | 10,374,644 | 13,284,071 | 14,184,638 |
 | I. ShareHolder's equity |
|
|
9,194,846 | 9,743,273 | 10,374,644 | 13,284,071 | 14,184,638 |
 | 1. Owner's investment capital |
|
|
10,574,679 | 10,574,679 | 10,574,679 | 12,674,679 | 12,674,679 |
 | 2. Share capital surplus |
|
|
| | | 408,450 | 408,450 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-687 | -687 | -687 | -687 | -687 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-1,534,311 | -1,348,432 | -1,215,101 | -1,245,433 | -1,264,356 |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-425,819 | -82,724 | 409,410 | 824,606 | 1,395,359 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,436,093 | -423,428 | -424,196 | -424,964 | -730,156 |
 | - Profit after tax undistributed this period |
|
|
1,010,274 | 340,704 | 833,606 | 1,249,570 | 2,125,516 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
580,982 | 600,436 | 606,342 | 622,456 | 971,191 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
22,353,052 | 23,478,514 | 26,004,203 | 27,743,912 | 26,892,471 |
There is no report.
|
|