|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,224,327 | 6,890,996 | 6,887,978 | 6,982,313 | 7,343,038 |
 | I. Cash and cash equivalents |
|
|
1,711,692 | 437,183 | 685,770 | 469,124 | 589,727 |
 | 1. Cash |
|
|
733,035 | 344,556 | 380,251 | 344,166 | 259,571 |
 | 2. Cash equivalents |
|
|
978,657 | 92,627 | 305,519 | 124,958 | 330,156 |
 | II. Short-term financial investments |
|
|
1,530,590 | 2,272,581 | 1,943,774 | 2,005,721 | 1,898,754 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,530,590 | 2,272,581 | 1,943,774 | 2,005,721 | 1,898,754 |
 | III. Short-term receivables |
|
|
2,718,343 | 2,969,322 | 2,998,506 | 3,158,774 | 3,352,433 |
 | 1. Short-term receivables of customers |
|
|
1,721,231 | 1,869,532 | 1,821,983 | 1,754,586 | 1,553,388 |
 | 2. Prepayments to suppliers |
|
|
952,258 | 1,070,406 | 1,116,171 | 1,343,601 | 1,686,031 |
 | 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 |
|
|
101,888 | 86,419 | 117,387 | 117,622 | 170,048 |
 | 7. Provision for doubtful short-term receivables |
|
|
-57,034 | -57,034 | -57,034 | -57,034 | -57,034 |
 | IV. Inventories |
|
|
1,224,665 | 1,168,251 | 1,234,846 | 1,314,942 | 1,471,233 |
 | 1. Inventories |
|
|
1,224,665 | 1,168,251 | 1,234,846 | 1,314,942 | 1,471,233 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
39,037 | 43,660 | 25,083 | 33,752 | 30,891 |
 | 1. Short-term prepaid expenses |
|
|
2,735 | 2,401 | 3,473 | 8,882 | 2,564 |
 | 2. Deductible VAT |
|
|
36,302 | 41,258 | 21,610 | 24,870 | 28,327 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,154,121 | 2,127,729 | 2,252,324 | 2,346,521 | 2,327,700 |
 | I. Long-term receivables |
|
|
3,243 | 3,943 | 2,598 | 2,598 | 1,920 |
 | 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 |
|
|
3,243 | 3,943 | 2,598 | 2,598 | 1,920 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
813,706 | 789,568 | 772,643 | 892,924 | 874,991 |
 | 1. Tangible fixed assets |
|
|
592,312 | 572,279 | 592,329 | 715,693 | 713,828 |
 | - Cost |
|
|
1,386,645 | 1,386,645 | 1,444,669 | 1,590,624 | 1,630,970 |
 | - Accumulated depreciation |
|
|
-794,333 | -814,367 | -852,341 | -874,931 | -917,142 |
 | 2. Fixed assets of financial leasing |
|
|
78,068 | 74,512 | 38,484 | 36,372 | 21,244 |
 | - Cost |
|
|
127,582 | 127,582 | 76,049 | 76,049 | 41,218 |
 | - Accumulated depreciation |
|
|
-49,513 | -53,069 | -37,566 | -39,677 | -19,974 |
 | 3. Intangible fixed assets |
|
|
143,325 | 142,777 | 141,831 | 140,859 | 139,920 |
 | - Cost |
|
|
175,432 | 175,832 | 175,848 | 175,848 | 175,883 |
 | - Accumulated depreciation |
|
|
-32,107 | -33,056 | -34,017 | -34,989 | -35,963 |
 | III. Real Estate Investments |
|
|
244,095 | 241,919 | 239,845 | 237,771 | 235,640 |
 | - Cost |
|
|
323,234 | 323,234 | 323,234 | 323,234 | 323,234 |
 | - Accumulated depreciation |
|
|
-79,139 | -81,315 | -83,389 | -85,463 | -87,594 |
 | IV. Long-term assets in progress |
|
|
585,887 | 594,485 | 750,336 | 720,568 | 733,526 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
585,887 | 594,485 | 750,336 | 720,568 | 733,526 |
 | IV. Long-term financial investments |
|
|
248,828 | 248,828 | 246,828 | 246,828 | 245,518 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
245,518 | 245,518 | 245,518 | 245,518 | 245,518 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
3,310 | 3,310 | 1,310 | 1,310 | |
 | V. Total other long-term assets |
|
|
8,159 | 7,123 | 6,551 | 20,649 | 19,263 |
 | 1. Long-term prepaid expenses |
|
|
8,159 | 7,123 | 6,551 | 20,649 | 19,263 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
250,204 | 241,864 | 233,523 | 225,183 | 216,843 |
 | TOTAL ASSETS |
|
|
9,378,448 | 9,018,725 | 9,140,302 | 9,328,835 | 9,670,738 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,886,262 | 5,490,967 | 5,583,200 | 5,736,236 | 6,032,373 |
 | I. Current liabilities |
|
|
4,735,393 | 4,358,877 | 4,433,683 | 4,589,098 | 4,940,802 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,268,828 | 3,968,024 | 3,965,579 | 3,987,979 | 4,416,378 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
207,864 | 130,283 | 208,356 | 382,560 | 334,859 |
 | 4. Advances from customers |
|
|
135,854 | 144,686 | 148,304 | 103,873 | 48,246 |
 | 5. Taxes and other payables to the State Budget |
|
|
35,709 | 35,035 | 18,978 | 28,849 | 38,822 |
 | 6. Payables to employees |
|
|
19,306 | 22,947 | 24,560 | 24,674 | 26,499 |
 | 7. Short-term accrued expenses |
|
|
19,401 | 9,401 | 17,851 | 9,285 | 18,618 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
29,233 | 29,303 | 30,857 | 32,679 | 36,096 |
 | 12. Provision for short term payables |
|
|
| | | | 2,086 |
 | 13. Bonus and welfare fund |
|
|
19,198 | 19,198 | 19,198 | 19,198 | 19,198 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,150,868 | 1,132,090 | 1,149,516 | 1,147,138 | 1,091,571 |
 | 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 |
|
|
1,150,868 | 1,132,090 | 1,149,516 | 1,147,138 | 1,091,571 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,492,186 | 3,527,759 | 3,557,103 | 3,592,598 | 3,638,365 |
 | I. ShareHolder's equity |
|
|
3,481,923 | 3,511,045 | 3,543,992 | 3,579,488 | 3,625,254 |
 | 1. Owner's investment capital |
|
|
2,731,727 | 2,731,727 | 2,731,727 | 2,731,727 | 2,731,727 |
 | 2. Share capital surplus |
|
|
17,061 | 17,061 | 17,061 | 17,061 | 17,061 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
246,687 | 246,687 | 246,687 | 246,687 | 246,687 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
76,041 | 76,041 | 76,437 | 76,437 | 76,437 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
11,111 | 11,111 | 11,507 | 11,507 | 23,015 |
 | 11. After tax undistributed profit |
|
|
201,922 | 228,278 | 256,599 | 288,440 | 329,158 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
141,510 | 201,971 | 200,783 | 200,783 | 200,783 |
 | - Profit after tax undistributed this period |
|
|
60,412 | 26,307 | 55,817 | 87,657 | 128,375 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
11,111 | 11,111 | 11,507 | 11,507 | |
 | 14. interest of shareholders who not control |
|
|
186,262 | 189,029 | 192,466 | 196,121 | 201,170 |
 | II. Funding resources and other funds |
|
|
10,263 | 16,713 | 13,110 | 13,110 | 13,110 |
 | 1. Funding resources |
|
|
10,263 | 16,713 | 13,110 | 13,110 | 13,110 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,378,448 | 9,018,725 | 9,140,302 | 9,328,835 | 9,670,738 |
There is no report.
|
|