|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,310,952 | 6,285,034 | 6,467,384 | 6,301,180 | 7,390,453 |
 | I. Cash and cash equivalents |
|
|
18,078 | 1,971 | 57,222 | 59,753 | 245,369 |
 | 1. Cash |
|
|
15,428 | 1,971 | 57,222 | 59,753 | 245,369 |
 | 2. Cash equivalents |
|
|
2,650 | | | | |
 | II. Short-term financial investments |
|
|
6,461 | 6,704 | 6,704 | 6,754 | 26,904 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
6,461 | 6,704 | 6,704 | 6,754 | 26,904 |
 | III. Short-term receivables |
|
|
3,588,708 | 3,559,099 | 3,634,506 | 3,778,960 | 4,539,900 |
 | 1. Short-term receivables of customers |
|
|
137,167 | 90,631 | 80,992 | 97,249 | 59,761 |
 | 2. Prepayments to suppliers |
|
|
1,016,183 | 1,162,630 | 1,202,128 | 1,226,042 | 2,125,869 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
494,683 | 519,832 | 546,751 | 551,784 | 464,771 |
 | 6. Other short-term receivables |
|
|
1,980,238 | 1,874,501 | 1,893,130 | 2,017,380 | 2,002,993 |
 | 7. Provision for doubtful short-term receivables |
|
|
-39,563 | -88,495 | -88,495 | -113,495 | -113,495 |
 | IV. Inventories |
|
|
2,671,068 | 2,698,399 | 2,754,743 | 2,451,346 | 2,565,968 |
 | 1. Inventories |
|
|
2,671,068 | 2,698,399 | 2,754,743 | 2,451,346 | 2,565,968 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
26,638 | 18,862 | 14,208 | 4,367 | 12,313 |
 | 1. Short-term prepaid expenses |
|
|
19,238 | 2,361 | 2,360 | 1,860 | 2,970 |
 | 2. Deductible VAT |
|
|
7,398 | 16,499 | 11,847 | 2,505 | 9,341 |
 | 3. Taxes and the State Receivables |
|
|
2 | 2 | 2 | 2 | 2 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,793,930 | 1,421,453 | 1,425,402 | 1,391,454 | 1,406,124 |
 | I. Long-term receivables |
|
|
817,899 | 713,701 | 722,546 | 724,248 | 715,938 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
300,666 | 146,468 | 144,313 | 146,001 | 152,191 |
 | 5. Other long-term receivables |
|
|
517,233 | 567,233 | 578,233 | 578,247 | 563,747 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
55,469 | 54,639 | 54,052 | 53,561 | 53,792 |
 | 1. Tangible fixed assets |
|
|
55,124 | 54,639 | 54,052 | 53,561 | 53,792 |
 | - Cost |
|
|
83,253 | 83,322 | 83,322 | 83,419 | 84,278 |
 | - Accumulated depreciation |
|
|
-28,129 | -28,683 | -29,270 | -29,859 | -30,486 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
345 | | | | |
 | - Cost |
|
|
985 | 294 | 294 | 294 | 294 |
 | - Accumulated depreciation |
|
|
-640 | -294 | -294 | -294 | -294 |
 | III. Real Estate Investments |
|
|
575,688 | 551,837 | 547,787 | 519,413 | 515,606 |
 | - Cost |
|
|
701,463 | 678,917 | 678,917 | 647,490 | 647,490 |
 | - Accumulated depreciation |
|
|
-125,775 | -127,080 | -131,129 | -128,077 | -131,884 |
 | IV. Long-term assets in progress |
|
|
5,946 | 5,947 | 5,947 | | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,946 | 5,947 | 5,947 | | |
 | IV. Long-term financial investments |
|
|
327,609 | 86,264 | 86,264 | 86,264 | 113,464 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
55,947 | 55,947 | 55,947 | 55,947 | 83,147 |
 | 3. Other investments in equity instruments |
|
|
271,662 | 30,317 | 30,317 | 30,317 | 30,317 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
11,319 | 9,065 | 8,806 | 7,967 | 7,324 |
 | 1. Long-term prepaid expenses |
|
|
8,881 | 8,021 | 7,762 | 6,923 | 6,197 |
 | 2. Deferred income tax assets |
|
|
2,438 | 1,044 | 1,044 | 1,044 | 1,127 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
8,104,882 | 7,706,487 | 7,892,787 | 7,692,634 | 8,796,578 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,470,778 | 4,069,964 | 4,244,391 | 4,010,100 | 5,109,208 |
 | I. Current liabilities |
|
|
3,499,153 | 3,822,930 | 3,743,084 | 3,220,366 | 3,323,572 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,345,112 | 1,935,640 | 1,764,016 | 1,436,013 | 1,513,904 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
183,974 | 193,428 | 180,753 | 178,761 | 168,955 |
 | 4. Advances from customers |
|
|
1,088,564 | 714,334 | 815,026 | 691,517 | 662,523 |
 | 5. Taxes and other payables to the State Budget |
|
|
61,955 | 72,241 | 77,744 | 99,121 | 95,698 |
 | 6. Payables to employees |
|
|
9,222 | 4,669 | 5,775 | 6,250 | 4,142 |
 | 7. Short-term accrued expenses |
|
|
271,513 | 271,047 | 278,360 | 298,443 | 190,300 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,437 | 2,184 | 1,440 | 3,746 | 1,398 |
 | 11. Other short-term payables |
|
|
477,398 | 570,513 | 561,854 | 448,509 | 628,778 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
59,977 | 58,875 | 58,116 | 58,008 | 57,873 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
971,625 | 247,035 | 501,308 | 789,734 | 1,785,636 |
 | 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 |
|
|
316,444 | 139,444 | 384,517 | 669,772 | 918,269 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
652,033 | 104,985 | 114,185 | 119,526 | 865,087 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
3,148 | 2,606 | 2,606 | 435 | 2,280 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,634,104 | 3,636,523 | 3,648,395 | 3,682,533 | 3,687,370 |
 | I. ShareHolder's equity |
|
|
3,634,104 | 3,636,523 | 3,648,395 | 3,682,533 | 3,687,370 |
 | 1. Owner's investment capital |
|
|
3,041,686 | 3,041,686 | 3,041,686 | 3,041,686 | 3,041,686 |
 | 2. Share capital surplus |
|
|
60,987 | 60,987 | 60,987 | 60,987 | 60,987 |
 | 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 |
|
|
600 | | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,086 | | | | |
 | 11. After tax undistributed profit |
|
|
331,228 | 334,914 | 346,624 | 378,595 | 383,568 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
276,275 | 277,555 | 332,721 | 332,721 | 332,721 |
 | - Profit after tax undistributed this period |
|
|
54,953 | 57,359 | 13,902 | 45,874 | 50,847 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
198,517 | 198,937 | 199,099 | 201,266 | 201,129 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,104,882 | 7,706,487 | 7,892,787 | 7,692,634 | 8,796,578 |
There is no report.
|
|