|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,500,962 | 4,510,274 | 4,530,397 | 5,086,661 | 6,368,586 |
 | I. Cash and cash equivalents |
|
|
79,914 | 91,855 | 113,528 | 242,616 | 923,216 |
 | 1. Cash |
|
|
65,914 | 74,855 | 98,528 | 58,816 | 58,372 |
 | 2. Cash equivalents |
|
|
14,000 | 17,000 | 15,000 | 183,800 | 864,844 |
 | II. Short-term financial investments |
|
|
16,300 | 5,800 | 750 | 14,250 | 763,539 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
16,300 | 5,800 | 750 | 14,250 | 763,539 |
 | III. Short-term receivables |
|
|
639,534 | 637,987 | 624,950 | 642,116 | 638,515 |
 | 1. Short-term receivables of customers |
|
|
595,378 | 597,802 | 586,664 | 566,756 | 544,691 |
 | 2. Prepayments to suppliers |
|
|
7,508 | 5,519 | 4,685 | 7,120 | 57,089 |
 | 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 |
|
|
40,781 | 39,251 | 37,647 | 72,881 | 41,996 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,133 | -4,585 | -4,046 | -4,642 | -5,261 |
 | IV. Inventories |
|
|
3,682,761 | 3,699,978 | 3,724,671 | 4,179,630 | 4,036,625 |
 | 1. Inventories |
|
|
3,682,761 | 3,699,978 | 3,724,671 | 4,179,630 | 4,036,625 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
82,454 | 74,654 | 66,498 | 8,050 | 6,691 |
 | 1. Short-term prepaid expenses |
|
|
5,297 | 4,161 | 3,893 | 3,733 | 6,488 |
 | 2. Deductible VAT |
|
|
77,157 | 68,101 | 60,053 | 1,819 | |
 | 3. Taxes and the State Receivables |
|
|
| 2,392 | 2,551 | 2,497 | 203 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,356,080 | 3,327,951 | 3,378,478 | 3,119,826 | 3,916,347 |
 | I. Long-term receivables |
|
|
774,129 | 753,998 | 742,980 | 1,097,464 | 1,416,768 |
 | 1. Long-term customer's receivables |
|
|
299,566 | 279,334 | 268,377 | 622,697 | 942,001 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
474,563 | 474,663 | 474,603 | 474,767 | 474,767 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
547,622 | 540,200 | 535,189 | 524,292 | 510,116 |
 | 1. Tangible fixed assets |
|
|
531,905 | 524,237 | 519,797 | 506,793 | 496,774 |
 | - Cost |
|
|
1,161,410 | 1,166,732 | 1,175,367 | 1,175,519 | 1,177,745 |
 | - Accumulated depreciation |
|
|
-629,505 | -642,495 | -655,571 | -668,726 | -680,971 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,717 | 15,962 | 15,393 | 17,500 | 13,341 |
 | - Cost |
|
|
29,278 | 30,163 | 30,243 | 33,039 | 29,219 |
 | - Accumulated depreciation |
|
|
-13,561 | -14,200 | -14,850 | -15,539 | -15,878 |
 | III. Real Estate Investments |
|
|
514,518 | 511,971 | 509,425 | 506,878 | 493,572 |
 | - Cost |
|
|
540,300 | 540,300 | 540,300 | 540,300 | 529,092 |
 | - Accumulated depreciation |
|
|
-25,782 | -28,328 | -30,875 | -33,421 | -35,520 |
 | IV. Long-term assets in progress |
|
|
642,559 | 644,402 | 670,937 | | 170 |
 | 1. Costs of long-term production, business in progress |
|
|
642,375 | 643,691 | 669,983 | | |
 | 2. Costs of construction in progress |
|
|
184 | 710 | 954 | | 170 |
 | IV. Long-term financial investments |
|
|
845,815 | 846,715 | 895,416 | 970,040 | 1,477,871 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
818,815 | 814,715 | 868,416 | 943,040 | 1,450,871 |
 | 3. Other investments in equity instruments |
|
|
27,000 | 32,000 | 27,000 | 27,000 | 27,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
31,436 | 30,666 | 24,531 | 21,151 | 17,850 |
 | 1. Long-term prepaid expenses |
|
|
31,436 | 30,666 | 24,531 | 21,151 | 17,850 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,857,042 | 7,838,225 | 7,908,875 | 8,206,487 | 10,284,934 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,694,271 | 2,641,333 | 2,607,420 | 2,839,523 | 2,279,008 |
 | I. Current liabilities |
|
|
2,092,194 | 2,024,200 | 2,020,670 | 2,163,250 | 963,018 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
646,867 | 618,109 | 591,212 | 543,149 | 85,866 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
696,687 | 696,370 | 713,562 | 622,292 | 80,997 |
 | 4. Advances from customers |
|
|
12,253 | 8,152 | 16,057 | 16,377 | 9,504 |
 | 5. Taxes and other payables to the State Budget |
|
|
28,577 | 11,238 | 29,223 | 56,086 | 77,142 |
 | 6. Payables to employees |
|
|
9,694 | 9,108 | 7,833 | 9,586 | 11,811 |
 | 7. Short-term accrued expenses |
|
|
282,546 | 277,760 | 250,859 | 316,866 | 285,301 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
61 | 46 | 68 | 76 | 43 |
 | 11. Other short-term payables |
|
|
351,425 | 346,321 | 349,011 | 544,804 | 349,870 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
64,084 | 57,095 | 62,846 | 54,015 | 62,484 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
602,077 | 617,133 | 586,750 | 676,273 | 1,315,990 |
 | 1. Long-term payables to sellers |
|
|
18,839 | 18,839 | 9,419 | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
24,553 | 21,583 | 12,421 | 12,421 | 12,421 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
546,781 | 547,193 | 519,442 | 603,633 | 1,190,394 |
 | 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 |
|
|
11,904 | 29,518 | 45,467 | 60,219 | 113,176 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,162,771 | 5,196,893 | 5,301,456 | 5,366,964 | 8,005,925 |
 | I. ShareHolder's equity |
|
|
5,162,771 | 5,196,893 | 5,301,456 | 5,366,964 | 8,005,925 |
 | 1. Owner's investment capital |
|
|
3,777,484 | 3,777,484 | 3,777,484 | 3,777,484 | 6,295,806 |
 | 2. Share capital surplus |
|
|
211,326 | 211,326 | 211,326 | 211,326 | 211,326 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
10,801 | 10,801 | 10,801 | 10,801 | 10,801 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
712,545 | 712,480 | 761,202 | 761,202 | 766,317 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
450,615 | 484,801 | 540,642 | 606,151 | 721,675 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
91,625 | 439,344 | 397,717 | 208,843 | 208,843 |
 | - Profit after tax undistributed this period |
|
|
358,991 | 45,457 | 142,925 | 397,308 | 512,832 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,857,042 | 7,838,225 | 7,908,875 | 8,206,487 | 10,284,934 |
There is no report.
|
|