|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,903,995 | 1,890,650 | 2,035,520 | 2,132,296 | 1,657,314 |
 | I. Cash and cash equivalents |
|
|
848,515 | 657,097 | 901,996 | 792,365 | 518,180 |
 | 1. Cash |
|
|
348,010 | 322,097 | 361,996 | 302,365 | 518,180 |
 | 2. Cash equivalents |
|
|
500,505 | 335,000 | 540,000 | 490,000 | |
 | II. Short-term financial investments |
|
|
17,015 | 17,015 | 17,015 | 17,566 | 17,729 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
17,015 | 17,015 | 17,015 | 17,566 | 17,729 |
 | III. Short-term receivables |
|
|
342,022 | 562,263 | 342,249 | 557,772 | 308,390 |
 | 1. Short-term receivables of customers |
|
|
240,158 | 229,298 | 227,746 | 215,357 | 173,844 |
 | 2. Prepayments to suppliers |
|
|
39,265 | 271,330 | 53,265 | 281,151 | 74,121 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
62,599 | 61,635 | 61,238 | 61,264 | 60,425 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
646,114 | 614,027 | 693,340 | 670,248 | 682,597 |
 | 1. Inventories |
|
|
656,799 | 624,636 | 703,948 | 680,692 | 692,974 |
 | 2. Provision for decline in value of inventories |
|
|
-10,685 | -10,609 | -10,608 | -10,444 | -10,377 |
 | V. Other current assets |
|
|
50,330 | 40,248 | 80,920 | 94,344 | 130,417 |
 | 1. Short-term prepaid expenses |
|
|
30,872 | 26,454 | 54,281 | 63,317 | 55,966 |
 | 2. Deductible VAT |
|
|
19,457 | 13,794 | 26,639 | 31,027 | 64,288 |
 | 3. Taxes and the State Receivables |
|
|
1 | | | | 10,163 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,318,373 | 6,159,103 | 6,059,192 | 6,005,107 | 5,943,034 |
 | I. Long-term receivables |
|
|
22,685 | 24,201 | 24,843 | 24,843 | 26,797 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
22,685 | 24,201 | 24,843 | 24,843 | 26,797 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,073,753 | 4,931,897 | 4,796,614 | 4,654,002 | 4,545,786 |
 | 1. Tangible fixed assets |
|
|
4,432,838 | 4,298,177 | 4,170,531 | 4,036,403 | 3,934,232 |
 | - Cost |
|
|
13,905,243 | 13,905,911 | 13,915,032 | 13,911,538 | 13,891,879 |
 | - Accumulated depreciation |
|
|
-9,472,405 | -9,607,734 | -9,744,501 | -9,875,135 | -9,957,648 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
640,915 | 633,720 | 626,083 | 617,599 | 611,554 |
 | - Cost |
|
|
693,016 | 693,016 | 693,016 | 693,016 | 695,581 |
 | - Accumulated depreciation |
|
|
-52,101 | -59,297 | -66,933 | -75,417 | -84,027 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
526,184 | 543,425 | 577,357 | 654,322 | 697,243 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
526,184 | 543,425 | 577,357 | 654,322 | 697,243 |
 | IV. Long-term financial investments |
|
|
36,484 | 36,323 | 35,906 | 33,369 | 32,025 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
56,000 | 56,000 | 56,000 | 56,000 | 56,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-19,516 | -19,677 | -20,094 | -22,631 | -23,975 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
659,200 | 623,198 | 624,421 | 638,530 | 641,150 |
 | 1. Long-term prepaid expenses |
|
|
534,498 | 507,949 | 502,648 | 507,652 | 529,238 |
 | 2. Deferred income tax assets |
|
|
11,061 | 4,632 | 11,676 | 13,262 | 12,086 |
 | 3. Other long-term assets |
|
|
113,641 | 110,617 | 110,098 | 117,615 | 99,826 |
 | VI. Goodwills |
|
|
67 | 59 | 50 | 42 | 33 |
 | TOTAL ASSETS |
|
|
8,222,369 | 8,049,753 | 8,094,712 | 8,137,403 | 7,600,348 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,342,228 | 3,183,607 | 3,138,521 | 3,133,617 | 2,511,539 |
 | I. Current liabilities |
|
|
3,321,200 | 3,162,230 | 3,116,796 | 3,111,461 | 2,460,076 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,511,390 | 1,506,217 | 1,083,155 | 1,103,289 | 589,339 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,130,189 | 1,039,157 | 1,228,815 | 1,070,045 | 1,108,584 |
 | 4. Advances from customers |
|
|
75,684 | 57,579 | 67,547 | 60,783 | 120,474 |
 | 5. Taxes and other payables to the State Budget |
|
|
27,334 | 31,991 | 97,179 | 124,801 | 77,404 |
 | 6. Payables to employees |
|
|
102,282 | 31,811 | 84,561 | 125,186 | 148,904 |
 | 7. Short-term accrued expenses |
|
|
5,701 | 51,282 | 56,622 | 68,622 | 10,972 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
132,431 | 84,693 | 105,835 | 137,585 | 114,165 |
 | 11. Other short-term payables |
|
|
223,151 | 234,693 | 231,171 | 286,526 | 222,896 |
 | 12. Provision for short term payables |
|
|
922 | 33,654 | 64,436 | 56,023 | 1,162 |
 | 13. Bonus and welfare fund |
|
|
112,116 | 91,153 | 97,476 | 78,601 | 66,177 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
21,028 | 21,376 | 21,725 | 22,156 | 51,463 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 28,432 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
276 | 276 | 276 | 276 | 203 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
20,752 | 21,100 | 21,449 | 21,879 | 22,828 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,880,141 | 4,866,146 | 4,956,191 | 5,003,786 | 5,088,809 |
 | I. ShareHolder's equity |
|
|
4,880,141 | 4,866,146 | 4,956,191 | 5,003,786 | 5,088,809 |
 | 1. Owner's investment capital |
|
|
3,815,899 | 3,815,899 | 3,815,899 | 3,815,899 | 3,815,899 |
 | 2. Share capital surplus |
|
|
70,877 | 70,877 | 70,877 | 70,877 | 70,877 |
 | 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 |
|
|
918,346 | 918,346 | 918,346 | 918,346 | 918,346 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
65,262 | 51,268 | 141,313 | 188,815 | 273,734 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
300 | 60,446 | 38,159 | | |
 | - Profit after tax undistributed this period |
|
|
64,962 | -9,178 | 103,154 | 188,815 | 273,734 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
9,757 | 9,756 | 9,756 | 9,849 | 9,953 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,222,369 | 8,049,753 | 8,094,712 | 8,137,403 | 7,600,348 |
There is no report.
|
|