|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,233,402 | 4,200,843 | 4,277,237 | 3,621,190 | 3,804,684 |
 | I. Cash and cash equivalents |
|
|
269,278 | 181,923 | 258,122 | 155,092 | 66,282 |
 | 1. Cash |
|
|
230,374 | 142,774 | 218,678 | 145,092 | 56,282 |
 | 2. Cash equivalents |
|
|
38,904 | 39,149 | 39,444 | 10,000 | 10,000 |
 | II. Short-term financial investments |
|
|
1,581,801 | 1,408,975 | 1,567,212 | 1,322,471 | 1,694,187 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,581,801 | 1,408,975 | 1,567,212 | 1,322,471 | 1,694,187 |
 | III. Short-term receivables |
|
|
1,535,938 | 1,698,529 | 1,444,441 | 1,438,391 | 1,196,800 |
 | 1. Short-term receivables of customers |
|
|
157,783 | 156,473 | 189,307 | 129,712 | 141,683 |
 | 2. Prepayments to suppliers |
|
|
452,013 | 633,762 | 666,490 | 631,544 | 526,459 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
850,000 | 820,000 | 460,000 | 375,000 | 340,000 |
 | 6. Other short-term receivables |
|
|
76,970 | 89,122 | 129,472 | 302,963 | 189,486 |
 | 7. Provision for doubtful short-term receivables |
|
|
-828 | -828 | -828 | -828 | -828 |
 | IV. Inventories |
|
|
641,617 | 673,226 | 765,661 | 582,216 | 575,752 |
 | 1. Inventories |
|
|
644,111 | 677,386 | 786,622 | 657,956 | 625,245 |
 | 2. Provision for decline in value of inventories |
|
|
-2,495 | -4,160 | -20,961 | -75,740 | -49,493 |
 | V. Other current assets |
|
|
204,768 | 238,191 | 241,801 | 123,019 | 271,663 |
 | 1. Short-term prepaid expenses |
|
|
5,483 | 9,767 | 10,025 | 10,266 | 7,525 |
 | 2. Deductible VAT |
|
|
199,285 | 228,424 | 231,643 | 111,611 | 262,920 |
 | 3. Taxes and the State Receivables |
|
|
| | 132 | 1,142 | 1,218 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,063,493 | 3,072,298 | 3,127,429 | 3,749,834 | 3,936,771 |
 | I. Long-term receivables |
|
|
8,972 | 8,359 | 9,177 | 9,204 | 5,220 |
 | 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 |
|
|
8,972 | 8,359 | 9,177 | 9,204 | 5,220 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
852,964 | 811,608 | 1,530,383 | 2,134,409 | 2,669,031 |
 | 1. Tangible fixed assets |
|
|
850,061 | 809,122 | 1,528,315 | 2,132,759 | 2,666,518 |
 | - Cost |
|
|
1,905,966 | 1,915,513 | 2,702,094 | 3,401,311 | 3,873,666 |
 | - Accumulated depreciation |
|
|
-1,055,905 | -1,106,391 | -1,173,779 | -1,268,552 | -1,207,148 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,903 | 2,486 | 2,068 | 1,650 | 2,513 |
 | - Cost |
|
|
22,517 | 22,517 | 22,517 | 22,517 | 23,857 |
 | - Accumulated depreciation |
|
|
-19,614 | -20,032 | -20,450 | -20,868 | -21,343 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,346,928 | 1,396,430 | 696,680 | 196,697 | 129,689 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 49,871 |
 | 2. Costs of construction in progress |
|
|
1,346,928 | 1,396,430 | 696,680 | 196,697 | 79,818 |
 | IV. Long-term financial investments |
|
|
200,000 | 200,000 | 200,000 | 705,682 | 458,002 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | 505,682 | 258,002 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
200,000 | 200,000 | 200,000 | 200,000 | 200,000 |
 | V. Total other long-term assets |
|
|
654,629 | 655,900 | 691,190 | 703,842 | 674,829 |
 | 1. Long-term prepaid expenses |
|
|
617,171 | 618,443 | 616,794 | 614,787 | 618,810 |
 | 2. Deferred income tax assets |
|
|
37,457 | 37,457 | 74,395 | 89,055 | 56,020 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,296,894 | 7,273,141 | 7,404,666 | 7,371,024 | 7,741,455 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,873,611 | 4,053,082 | 4,220,276 | 4,320,055 | 4,219,774 |
 | I. Current liabilities |
|
|
3,206,021 | 3,278,408 | 3,174,470 | 3,168,389 | 3,037,046 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,446,395 | 1,776,453 | 1,589,722 | 1,519,895 | 1,689,790 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,288,160 | 1,069,943 | 940,197 | 973,033 | 687,820 |
 | 4. Advances from customers |
|
|
72,691 | 55,313 | 45,967 | 40,807 | 96,567 |
 | 5. Taxes and other payables to the State Budget |
|
|
28,923 | 42,898 | 97,245 | 59,785 | 93,249 |
 | 6. Payables to employees |
|
|
110,439 | 56,687 | 87,040 | 85,811 | 81,893 |
 | 7. Short-term accrued expenses |
|
|
242,545 | 264,557 | 400,787 | 468,021 | 355,342 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
15,189 | 10,876 | 11,832 | 19,357 | 30,707 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,680 | 1,680 | 1,680 | 1,680 | 1,680 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
667,589 | 774,674 | 1,045,806 | 1,151,667 | 1,182,727 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | 6,000 |
 | 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 |
|
|
667,589 | 774,674 | 1,045,806 | 1,151,667 | 1,161,863 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 14,864 |
 | 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 |
|
|
3,423,284 | 3,220,059 | 3,184,390 | 3,050,968 | 3,521,682 |
 | I. ShareHolder's equity |
|
|
3,423,284 | 3,220,059 | 3,184,390 | 3,050,968 | 3,521,682 |
 | 1. Owner's investment capital |
|
|
618,079 | 618,045 | 618,045 | 618,045 | 618,045 |
 | 2. Share capital surplus |
|
|
849,980 | 849,980 | 849,980 | 849,980 | 849,980 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| -1,507 | -810 | 161 | -307 |
 | 8. Investment and development funds |
|
|
5,150 | 5,150 | 5,150 | 5,150 | 5,150 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,949,997 | 1,748,359 | 1,712,006 | 1,577,131 | 1,797,940 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,074,773 | 1,642,083 | 1,641,053 | 1,639,857 | 1,620,766 |
 | - Profit after tax undistributed this period |
|
|
875,225 | 106,277 | 70,953 | -62,726 | 177,174 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
77 | 32 | 19 | 502 | 250,874 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,296,894 | 7,273,141 | 7,404,666 | 7,371,024 | 7,741,455 |
There is no report.
|
|