|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
16,372,799 | 17,462,288 | 19,408,183 | 21,761,128 | 32,683,907 |
 | I. Cash and cash equivalents |
|
|
3,533,150 | 4,650,933 | 6,049,413 | 6,835,527 | 16,303,941 |
 | 1. Cash |
|
|
2,741,652 | 2,855,437 | 2,420,243 | 2,401,434 | 11,617,985 |
 | 2. Cash equivalents |
|
|
791,498 | 1,795,495 | 3,629,170 | 4,434,092 | 4,685,956 |
 | II. Short-term financial investments |
|
|
810,473 | 984,489 | 982,083 | 1,391,908 | 1,864,658 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
810,473 | 984,489 | 982,083 | 1,391,908 | 1,864,658 |
 | III. Short-term receivables |
|
|
7,015,083 | 7,455,080 | 8,467,781 | 9,138,295 | 10,590,727 |
 | 1. Short-term receivables of customers |
|
|
4,569,449 | 4,747,133 | 5,262,821 | 5,296,833 | 5,375,378 |
 | 2. Prepayments to suppliers |
|
|
447,927 | 505,603 | 550,715 | 674,535 | 827,039 |
 | 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 |
|
|
2,302,981 | 2,518,928 | 2,996,678 | 3,490,284 | 4,658,823 |
 | 7. Provision for doubtful short-term receivables |
|
|
-305,274 | -316,584 | -342,434 | -323,357 | -270,513 |
 | IV. Inventories |
|
|
3,210,634 | 3,359,328 | 2,957,238 | 3,580,576 | 3,037,548 |
 | 1. Inventories |
|
|
3,457,089 | 3,609,143 | 3,213,175 | 3,840,325 | 3,303,434 |
 | 2. Provision for decline in value of inventories |
|
|
-246,455 | -249,816 | -255,937 | -259,750 | -265,886 |
 | V. Other current assets |
|
|
1,803,459 | 1,012,459 | 951,669 | 814,823 | 887,033 |
 | 1. Short-term prepaid expenses |
|
|
570,856 | 632,025 | 634,588 | 593,168 | 641,191 |
 | 2. Deductible VAT |
|
|
1,222,749 | 379,813 | 305,032 | 219,366 | 242,684 |
 | 3. Taxes and the State Receivables |
|
|
9,854 | 622 | 12,048 | 2,289 | 3,158 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
40,979,139 | 40,601,732 | 40,430,132 | 40,572,646 | 41,053,270 |
 | I. Long-term receivables |
|
|
1,609,800 | 1,738,510 | 1,907,002 | 2,247,271 | 2,154,264 |
 | 1. Long-term customer's receivables |
|
|
1,998 | 1,896 | 1,730 | 1,730 | 1,730 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,612,461 | 1,741,243 | 1,909,735 | 2,246,178 | 2,153,171 |
 | 6. Provision for doubtful long-term receivables |
|
|
-4,659 | -4,629 | -4,463 | -637 | -637 |
 | II. Fixed assets |
|
|
30,780,235 | 29,590,979 | 28,415,756 | 27,293,159 | 26,206,193 |
 | 1. Tangible fixed assets |
|
|
12,590,915 | 12,885,340 | 12,264,345 | 11,683,500 | 11,149,635 |
 | - Cost |
|
|
43,207,020 | 46,823,039 | 46,701,864 | 46,764,601 | 46,810,750 |
 | - Accumulated depreciation |
|
|
-30,616,105 | -33,937,699 | -34,437,519 | -35,081,100 | -35,661,115 |
 | 2. Fixed assets of financial leasing |
|
|
17,943,509 | 16,464,198 | 15,919,505 | 15,374,812 | 14,830,119 |
 | - Cost |
|
|
36,691,826 | 33,114,627 | 33,114,627 | 33,114,627 | 33,114,627 |
 | - Accumulated depreciation |
|
|
-18,748,316 | -16,650,429 | -17,195,122 | -17,739,815 | -18,284,508 |
 | 3. Intangible fixed assets |
|
|
245,811 | 241,440 | 231,906 | 234,847 | 226,439 |
 | - Cost |
|
|
953,252 | 958,830 | 962,240 | 981,559 | 985,559 |
 | - Accumulated depreciation |
|
|
-707,441 | -717,390 | -730,334 | -746,713 | -759,120 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
92,754 | 109,160 | 136,012 | 129,291 | 204,499 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
92,754 | 109,160 | 136,012 | 129,291 | 204,499 |
 | IV. Long-term financial investments |
|
|
1,857,389 | 1,795,541 | 1,827,654 | 1,873,821 | 1,933,780 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,476,487 | 1,421,639 | 1,452,251 | 1,490,919 | 1,537,978 |
 | 3. Other investments in equity instruments |
|
|
463,902 | 463,902 | 463,902 | 463,902 | 463,902 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-90,000 | -90,000 | -90,000 | -90,000 | -90,000 |
 | 5. Investments holding until maturity |
|
|
7,000 | | 1,500 | 9,000 | 21,900 |
 | V. Total other long-term assets |
|
|
6,638,961 | 7,367,542 | 8,143,708 | 9,029,104 | 10,554,534 |
 | 1. Long-term prepaid expenses |
|
|
6,438,535 | 7,111,270 | 7,876,988 | 8,713,332 | 10,267,441 |
 | 2. Deferred income tax assets |
|
|
448 | 1,507 | 1,390 | 444 | 430 |
 | 3. Other long-term assets |
|
|
199,978 | 254,765 | 265,330 | 315,327 | 286,663 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
57,351,938 | 58,064,020 | 59,838,315 | 62,333,775 | 73,737,177 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
68,438,746 | 68,109,330 | 65,692,558 | 65,432,509 | 67,367,837 |
 | I. Current liabilities |
|
|
57,272,824 | 57,813,307 | 56,939,165 | 56,051,043 | 56,747,612 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
15,000,927 | 14,311,200 | 13,976,034 | 14,218,619 | 11,395,249 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
28,863,075 | 30,182,396 | 28,286,186 | 29,029,772 | 31,805,727 |
 | 4. Advances from customers |
|
|
210,732 | 218,198 | 208,420 | 255,043 | 242,847 |
 | 5. Taxes and other payables to the State Budget |
|
|
350,226 | 372,134 | 340,239 | 648,368 | 658,178 |
 | 6. Payables to employees |
|
|
1,477,967 | 1,621,231 | 1,433,132 | 1,460,072 | 1,790,197 |
 | 7. Short-term accrued expenses |
|
|
8,562,576 | 8,150,935 | 9,689,857 | 7,152,998 | 7,179,493 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,408,791 | 1,667,755 | 1,686,408 | 1,794,662 | 1,874,144 |
 | 11. Other short-term payables |
|
|
729,962 | 681,364 | 780,616 | 925,337 | 1,029,803 |
 | 12. Provision for short term payables |
|
|
26,595 | 9,151 | 13,501 | 20,191 | 26,442 |
 | 13. Bonus and welfare fund |
|
|
641,974 | 598,944 | 524,772 | 545,980 | 745,533 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
11,165,921 | 10,296,023 | 8,753,393 | 9,381,465 | 10,620,224 |
 | 1. Long-term payables to sellers |
|
|
387,945 | 268,738 | 134,687 | | |
 | 2. Long-term accrued expenses |
|
|
2,111,882 | 2,251,066 | 1,442,340 | 1,693,654 | 2,826,252 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,363,002 | 1,377,179 | 1,297,950 | 1,304,262 | 1,161,567 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,126,278 | 6,171,600 | 5,647,409 | 4,928,577 | 4,567,184 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
173,651 | 224,326 | 224,518 | 224,166 | 223,959 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | 1,224,432 | 1,836,648 |
 | 11. Long-term unrealized revenue |
|
|
3,164 | 3,114 | 6,489 | 6,374 | 4,614 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-11,086,807 | -10,045,310 | -5,854,243 | -3,098,734 | 6,369,340 |
 | I. ShareHolder's equity |
|
|
-11,086,807 | -10,045,310 | -5,854,243 | -3,098,734 | 6,369,340 |
 | 1. Owner's investment capital |
|
|
22,143,942 | 22,143,942 | 22,143,942 | 22,143,942 | 31,114,982 |
 | 2. Share capital surplus |
|
|
1,220,498 | 1,220,498 | 1,220,498 | 1,220,498 | 1,220,059 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
241,355 | 241,355 | 241,355 | 241,355 | 241,355 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-1,153,004 | -1,153,004 | -1,153,004 | -1,153,004 | -1,153,004 |
 | 7. Differences upon foreign exchange rate |
|
|
168,169 | 210,911 | 216,118 | 239,808 | 246,275 |
 | 8. Investment and development funds |
|
|
933,114 | 933,114 | 933,114 | 933,114 | 933,114 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
2,024 | 2,024 | 2,024 | 2,024 | 2,024 |
 | 11. After tax undistributed profit |
|
|
-35,225,965 | -34,307,383 | -30,215,840 | -27,389,147 | -27,013,187 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-41,186,127 | -41,188,321 | -33,616,783 | -33,645,510 | -33,886,751 |
 | - Profit after tax undistributed this period |
|
|
5,960,161 | 6,880,938 | 3,400,943 | 6,256,364 | 6,873,563 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
583,060 | 663,232 | 757,549 | 662,675 | 777,722 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
57,351,938 | 58,064,020 | 59,838,315 | 62,333,775 | 73,737,177 |
There is no report.
|
|