|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,299,823 | 6,627,940 | 6,256,213 | 5,188,203 | 6,359,055 |
 | I. Cash and cash equivalents |
|
|
1,354,646 | 1,931,337 | 1,224,662 | 607,089 | 1,741,698 |
 | 1. Cash |
|
|
1,003,364 | 1,484,201 | 904,662 | 357,089 | 403,120 |
 | 2. Cash equivalents |
|
|
351,281 | 447,135 | 320,000 | 250,000 | 1,338,577 |
 | II. Short-term financial investments |
|
|
174,100 | 14,400 | 3,400 | 400 | 400 |
 | 1. Trading securities |
|
|
401 | 401 | 401 | 401 | 401 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 3. Investments holding until maturity |
|
|
173,700 | 14,000 | 3,000 | | |
 | III. Short-term receivables |
|
|
3,352,631 | 3,354,806 | 3,599,558 | 3,059,550 | 2,940,422 |
 | 1. Short-term receivables of customers |
|
|
393,325 | 324,106 | 412,738 | 366,451 | 389,419 |
 | 2. Prepayments to suppliers |
|
|
222,819 | 27,068 | 244,539 | 296,190 | 45,107 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,740,000 | 1,882,800 | 1,802,800 | 2,197,800 | 2,332,800 |
 | 6. Other short-term receivables |
|
|
1,004,430 | 1,130,331 | 1,149,379 | 209,008 | 182,993 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,944 | -9,499 | -9,898 | -9,898 | -9,898 |
 | IV. Inventories |
|
|
1,270,624 | 1,186,511 | 1,269,430 | 1,378,396 | 1,499,470 |
 | 1. Inventories |
|
|
1,272,297 | 1,186,823 | 1,269,741 | 1,378,708 | 1,499,470 |
 | 2. Provision for decline in value of inventories |
|
|
-1,672 | -312 | -312 | -312 | |
 | V. Other current assets |
|
|
147,821 | 140,886 | 159,163 | 142,768 | 177,066 |
 | 1. Short-term prepaid expenses |
|
|
25,822 | 30,012 | 26,431 | 20,373 | 24,489 |
 | 2. Deductible VAT |
|
|
102,779 | 93,834 | 120,143 | 113,274 | 145,376 |
 | 3. Taxes and the State Receivables |
|
|
19,220 | 17,039 | 12,590 | 9,121 | 7,200 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,923,701 | 7,121,223 | 6,983,427 | 7,886,692 | 7,621,766 |
 | I. Long-term receivables |
|
|
21,222 | 21,222 | 24,277 | 24,277 | 26,201 |
 | 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 |
|
|
21,222 | 21,222 | 24,277 | 24,277 | 26,201 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,593,597 | 2,546,125 | 2,585,204 | 2,536,195 | 2,522,099 |
 | 1. Tangible fixed assets |
|
|
943,691 | 924,524 | 975,944 | 954,450 | 967,796 |
 | - Cost |
|
|
2,222,768 | 2,225,545 | 2,299,505 | 2,304,335 | 2,339,421 |
 | - Accumulated depreciation |
|
|
-1,279,078 | -1,301,021 | -1,323,561 | -1,349,885 | -1,371,624 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,649,906 | 1,621,600 | 1,609,259 | 1,581,745 | 1,554,303 |
 | - Cost |
|
|
2,462,117 | 2,462,117 | 2,477,709 | 2,477,709 | 2,477,784 |
 | - Accumulated depreciation |
|
|
-812,211 | -840,516 | -868,450 | -895,963 | -923,481 |
 | III. Real Estate Investments |
|
|
408,526 | 1,030,864 | 1,018,340 | 1,005,816 | 993,291 |
 | - Cost |
|
|
679,111 | 1,324,214 | 1,324,214 | 1,324,214 | 1,324,214 |
 | - Accumulated depreciation |
|
|
-270,585 | -293,349 | -305,874 | -318,398 | -330,922 |
 | IV. Long-term assets in progress |
|
|
65,016 | 77,866 | 27,322 | 29,545 | 8,516 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
65,016 | 77,866 | 27,322 | 29,545 | 8,516 |
 | IV. Long-term financial investments |
|
|
2,254,274 | 2,274,153 | 2,252,782 | 3,221,146 | 2,756,835 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,913,157 | 2,933,036 | 2,911,665 | 3,880,029 | 3,415,718 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-753,660 | -753,660 | -753,660 | -753,660 | -753,660 |
 | 5. Investments holding until maturity |
|
|
94,777 | 94,777 | 94,777 | 94,777 | 94,777 |
 | V. Total other long-term assets |
|
|
1,581,066 | 1,170,992 | 1,075,503 | 1,069,713 | 1,314,825 |
 | 1. Long-term prepaid expenses |
|
|
287,317 | 292,685 | 222,638 | 235,077 | 512,219 |
 | 2. Deferred income tax assets |
|
|
80,032 | 69,029 | 71,933 | 82,050 | 78,366 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
1,213,717 | 809,278 | 780,932 | 752,586 | 724,240 |
 | TOTAL ASSETS |
|
|
13,223,524 | 13,749,163 | 13,239,640 | 13,074,895 | 13,980,822 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,084,359 | 6,551,287 | 6,019,417 | 5,797,728 | 6,243,051 |
 | I. Current liabilities |
|
|
4,528,866 | 4,659,188 | 4,847,413 | 4,663,013 | 5,141,631 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,138,347 | 3,423,117 | 3,943,966 | 3,448,048 | 3,267,881 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
676,250 | 673,071 | 239,108 | 378,114 | 516,160 |
 | 4. Advances from customers |
|
|
42,864 | 32,626 | 36,313 | 40,753 | 41,164 |
 | 5. Taxes and other payables to the State Budget |
|
|
59,137 | 26,297 | 76,496 | 74,993 | 137,683 |
 | 6. Payables to employees |
|
|
18,643 | 4,718 | 8,400 | 13,932 | 24,377 |
 | 7. Short-term accrued expenses |
|
|
372,636 | 279,973 | 283,095 | 435,405 | 372,755 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,625 | 7,032 | 5,476 | 5,030 | 10,747 |
 | 11. Other short-term payables |
|
|
87,751 | 85,900 | 106,864 | 119,134 | 623,440 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
126,613 | 126,454 | 147,695 | 147,603 | 147,425 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,555,493 | 1,892,098 | 1,172,004 | 1,134,715 | 1,101,421 |
 | 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 |
|
|
52,901 | 52,324 | 50,288 | 51,268 | 56,117 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
922,585 | 1,139,674 | 433,027 | 404,527 | 376,017 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
546,459 | 666,891 | 657,201 | 647,807 | 640,982 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
27,186 | 26,849 | 25,126 | 24,752 | 25,148 |
 | 11. Long-term unrealized revenue |
|
|
6,361 | 6,361 | 6,361 | 6,361 | 3,156 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,139,165 | 7,197,876 | 7,220,222 | 7,277,167 | 7,737,771 |
 | I. ShareHolder's equity |
|
|
7,139,165 | 7,197,876 | 7,220,222 | 7,277,167 | 7,737,771 |
 | 1. Owner's investment capital |
|
|
2,898,063 | 2,898,063 | 2,898,063 | 2,898,063 | 2,898,063 |
 | 2. Share capital surplus |
|
|
2,292,254 | 2,292,254 | 2,292,254 | 2,292,254 | 2,292,254 |
 | 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 |
|
|
69,859 | 69,859 | 69,859 | 69,859 | 69,859 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
16,136 | 16,136 | 16,136 | 16,136 | 16,136 |
 | 11. After tax undistributed profit |
|
|
1,344,490 | 1,270,065 | 1,339,684 | 1,394,189 | 1,835,733 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,308,244 | 1,345,555 | 1,312,017 | 1,312,017 | 1,312,017 |
 | - Profit after tax undistributed this period |
|
|
36,245 | -75,490 | 27,667 | 82,172 | 523,716 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
518,364 | 651,500 | 604,227 | 606,666 | 625,726 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,223,524 | 13,749,163 | 13,239,640 | 13,074,895 | 13,980,822 |
There is no report.
|
|