|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,351,657 | 3,368,116 | 2,970,525 | 3,237,267 | 3,638,963 |
 | I. Cash and cash equivalents |
|
|
337,370 | 503,914 | 330,031 | 243,271 | 267,892 |
 | 1. Cash |
|
|
226,005 | 217,255 | 204,781 | 150,277 | 104,642 |
 | 2. Cash equivalents |
|
|
111,364 | 286,659 | 125,250 | 92,995 | 163,250 |
 | II. Short-term financial investments |
|
|
751,601 | 751,559 | 757,630 | 967,267 | 1,144,059 |
 | 1. Trading securities |
|
|
578,601 | 534,467 | 564,630 | 584,227 | 636,019 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
173,000 | 217,092 | 193,000 | 383,040 | 508,040 |
 | III. Short-term receivables |
|
|
1,352,942 | 1,214,920 | 1,067,036 | 1,203,413 | 1,401,748 |
 | 1. Short-term receivables of customers |
|
|
1,379,983 | 1,337,515 | 1,303,044 | 1,505,762 | 1,625,086 |
 | 2. Prepayments to suppliers |
|
|
90,670 | 93,019 | 105,410 | 105,919 | 112,677 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
56,300 | 56,300 | 56,300 | 56,300 | 56,300 |
 | 6. Other short-term receivables |
|
|
148,881 | 161,332 | 138,910 | 124,187 | 249,358 |
 | 7. Provision for doubtful short-term receivables |
|
|
-322,891 | -433,246 | -536,627 | -588,755 | -641,673 |
 | IV. Inventories |
|
|
863,459 | 861,856 | 773,936 | 781,473 | 782,184 |
 | 1. Inventories |
|
|
873,684 | 872,080 | 784,160 | 791,697 | 792,408 |
 | 2. Provision for decline in value of inventories |
|
|
-10,224 | -10,224 | -10,224 | -10,224 | -10,224 |
 | V. Other current assets |
|
|
46,285 | 35,868 | 41,892 | 41,843 | 43,080 |
 | 1. Short-term prepaid expenses |
|
|
5,841 | 3,391 | 4,761 | 4,947 | 7,446 |
 | 2. Deductible VAT |
|
|
39,698 | 27,965 | 32,389 | 32,293 | 31,226 |
 | 3. Taxes and the State Receivables |
|
|
746 | 4,512 | 4,743 | 4,603 | 4,407 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,584,024 | 10,500,871 | 11,357,253 | 11,243,587 | 11,093,847 |
 | I. Long-term receivables |
|
|
305,577 | 287,311 | 287,311 | 291,481 | 293,715 |
 | 1. Long-term customer's receivables |
|
|
| 265,073 | 265,073 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
305,577 | 22,238 | 22,238 | 291,481 | 293,715 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,548,964 | 8,421,874 | 8,306,263 | 8,180,264 | 8,059,776 |
 | 1. Tangible fixed assets |
|
|
8,356,103 | 8,231,358 | 8,118,065 | 7,994,160 | 7,875,916 |
 | - Cost |
|
|
11,075,907 | 11,077,743 | 11,077,609 | 11,080,049 | 11,080,348 |
 | - Accumulated depreciation |
|
|
-2,719,804 | -2,846,385 | -2,959,544 | -3,085,889 | -3,204,432 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
192,861 | 190,517 | 188,198 | 186,104 | 183,861 |
 | - Cost |
|
|
223,682 | 223,682 | 223,682 | 223,821 | 223,821 |
 | - Accumulated depreciation |
|
|
-30,821 | -33,166 | -35,484 | -37,717 | -39,961 |
 | III. Real Estate Investments |
|
|
725,008 | 721,042 | 795,608 | 791,351 | 782,862 |
 | - Cost |
|
|
983,708 | 983,708 | 1,065,381 | 1,071,595 | 1,071,595 |
 | - Accumulated depreciation |
|
|
-258,700 | -262,666 | -269,773 | -280,245 | -288,733 |
 | IV. Long-term assets in progress |
|
|
849,699 | 903,371 | 1,753,998 | 1,771,726 | 1,792,999 |
 | 1. Costs of long-term production, business in progress |
|
|
39,437 | 92,174 | 73,932 | 75,854 | 76,168 |
 | 2. Costs of construction in progress |
|
|
810,261 | 811,197 | 1,680,066 | 1,695,872 | 1,716,831 |
 | IV. Long-term financial investments |
|
|
43,150 | 73,744 | 96,150 | 96,150 | 56,150 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
150 | 150 | 150 | 150 | 150 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
43,000 | 73,594 | 96,000 | 96,000 | 56,000 |
 | V. Total other long-term assets |
|
|
111,626 | 93,529 | 117,924 | 112,614 | 108,344 |
 | 1. Long-term prepaid expenses |
|
|
33,201 | 19,264 | 34,031 | 30,663 | 28,514 |
 | 2. Deferred income tax assets |
|
|
51,502 | 49,157 | 48,370 | 49,157 | 49,157 |
 | 3. Other long-term assets |
|
|
5 | 5 | | 5 | 5 |
 | VI. Goodwills |
|
|
26,918 | 25,103 | 35,523 | 32,790 | 30,669 |
 | TOTAL ASSETS |
|
|
13,935,681 | 13,868,987 | 14,327,778 | 14,480,854 | 14,732,810 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,252,205 | 6,286,073 | 6,596,478 | 6,412,908 | 6,355,256 |
 | I. Current liabilities |
|
|
1,915,868 | 2,152,151 | 2,167,551 | 2,102,333 | 2,240,378 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
630,956 | 731,568 | 670,361 | 692,553 | 681,144 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
40,800 | 41,274 | 81,988 | 42,022 | 49,051 |
 | 4. Advances from customers |
|
|
19,010 | 14,801 | 15,655 | 14,366 | 60,406 |
 | 5. Taxes and other payables to the State Budget |
|
|
110,000 | 49,879 | 154,394 | 135,463 | 83,882 |
 | 6. Payables to employees |
|
|
21,707 | 12,288 | 13,207 | 14,236 | 28,924 |
 | 7. Short-term accrued expenses |
|
|
865,030 | 868,584 | 730,695 | 748,314 | 813,761 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,477 | 1,707 | 2,262 | 2,675 | 800 |
 | 11. Other short-term payables |
|
|
171,511 | 163,313 | 298,155 | 280,152 | 372,551 |
 | 12. Provision for short term payables |
|
|
| 213,642 | 146,524 | 118,355 | 95,766 |
 | 13. Bonus and welfare fund |
|
|
55,377 | 55,095 | 54,311 | 54,197 | 54,093 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,336,338 | 4,133,922 | 4,428,927 | 4,310,575 | 4,114,878 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 1,378 | 1,889 | 9,383 | 7,905 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
15,425 | 15,762 | 21,803 | 50,571 | 21,891 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,253,054 | 4,052,633 | 4,342,950 | 4,186,471 | 4,020,932 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
67,858 | 64,150 | 62,285 | 64,150 | 64,150 |
 | 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 |
|
|
7,683,476 | 7,582,914 | 7,731,300 | 8,067,946 | 8,377,554 |
 | I. ShareHolder's equity |
|
|
7,683,476 | 7,582,914 | 7,731,300 | 8,067,946 | 8,377,554 |
 | 1. Owner's investment capital |
|
|
3,363,315 | 3,363,315 | 3,699,630 | 3,699,630 | 3,699,630 |
 | 2. Share capital surplus |
|
|
374,868 | 374,868 | 374,868 | 374,868 | 374,868 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
287,862 | 287,862 | 287,862 | 288,862 | 288,862 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-233,110 | -234,838 | -240,775 | -240,775 | -240,775 |
 | 8. Investment and development funds |
|
|
23,517 | 23,517 | 23,517 | 23,517 | 23,517 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,511,968 | 2,438,964 | 2,084,277 | 2,368,263 | 2,653,149 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,935,600 | 2,283,897 | 1,947,582 | 1,946,582 | 1,947,582 |
 | - Profit after tax undistributed this period |
|
|
576,369 | 155,067 | 136,695 | 421,680 | 705,567 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,355,056 | 1,329,226 | 1,501,921 | 1,553,582 | 1,578,304 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,935,681 | 13,868,987 | 14,327,778 | 14,480,854 | 14,732,810 |
There is no report.
|
|