|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,530,212 | 4,318,855 | 4,565,518 | 4,770,981 | 5,188,425 |
 | I. Cash and cash equivalents |
|
|
340,648 | 195,685 | 117,804 | 113,248 | 346,784 |
 | 1. Cash |
|
|
326,302 | 177,599 | 111,518 | 83,798 | 188,182 |
 | 2. Cash equivalents |
|
|
14,346 | 18,086 | 6,286 | 29,450 | 158,602 |
 | II. Short-term financial investments |
|
|
48,273 | 48,273 | 48,273 | 48,273 | 51,552 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
48,273 | 48,273 | 48,273 | 48,273 | 51,552 |
 | III. Short-term receivables |
|
|
1,437,178 | 1,388,454 | 1,566,382 | 1,507,166 | 1,837,616 |
 | 1. Short-term receivables of customers |
|
|
1,143,366 | 954,993 | 1,045,716 | 977,075 | 1,317,981 |
 | 2. Prepayments to suppliers |
|
|
369,286 | 478,199 | 563,313 | 557,464 | 480,067 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
14,024 | 25,206 | 25,676 | 25,676 | 87,971 |
 | 6. Other short-term receivables |
|
|
98,245 | 114,799 | 111,791 | 125,383 | 120,264 |
 | 7. Provision for doubtful short-term receivables |
|
|
-187,743 | -184,743 | -180,114 | -178,432 | -168,668 |
 | IV. Inventories |
|
|
2,632,936 | 2,645,319 | 2,785,345 | 3,040,507 | 2,905,121 |
 | 1. Inventories |
|
|
2,638,546 | 2,650,929 | 2,790,956 | 3,046,118 | 2,916,347 |
 | 2. Provision for decline in value of inventories |
|
|
-5,611 | -5,611 | -5,611 | -5,611 | -11,226 |
 | V. Other current assets |
|
|
71,178 | 41,124 | 47,714 | 61,787 | 47,351 |
 | 1. Short-term prepaid expenses |
|
|
1,059 | 1,268 | 2,151 | 2,407 | 2,476 |
 | 2. Deductible VAT |
|
|
70,119 | 39,532 | 45,402 | 59,281 | 44,733 |
 | 3. Taxes and the State Receivables |
|
|
| 324 | 161 | 99 | 142 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
525,381 | 568,271 | 606,674 | 577,679 | 598,615 |
 | I. Long-term receivables |
|
|
32 | 16 | 478 | 478 | 495 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 462 | 462 | 462 |
 | 5. Other long-term receivables |
|
|
32 | 16 | 16 | 16 | 33 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
342,556 | 372,228 | 358,783 | 362,832 | 372,968 |
 | 1. Tangible fixed assets |
|
|
325,271 | 346,630 | 342,745 | 347,409 | 357,476 |
 | - Cost |
|
|
759,871 | 790,258 | 790,860 | 804,537 | 825,108 |
 | - Accumulated depreciation |
|
|
-434,600 | -443,628 | -448,115 | -457,127 | -467,633 |
 | 2. Fixed assets of financial leasing |
|
|
15,046 | 14,453 | 13,860 | 13,287 | 12,693 |
 | - Cost |
|
|
18,984 | 18,984 | 18,984 | 19,010 | 19,010 |
 | - Accumulated depreciation |
|
|
-3,938 | -4,531 | -5,124 | -5,724 | -6,318 |
 | 3. Intangible fixed assets |
|
|
2,238 | 11,145 | 2,178 | 2,135 | 2,800 |
 | - Cost |
|
|
2,951 | 11,875 | 2,951 | 2,951 | 3,686 |
 | - Accumulated depreciation |
|
|
-713 | -730 | -773 | -816 | -887 |
 | III. Real Estate Investments |
|
|
| | 45,715 | 46,010 | 46,010 |
 | - Cost |
|
|
| | 45,715 | 46,010 | 46,010 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
3,739 | 1,924 | 7,945 | 8,483 | 12,864 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,739 | 1,924 | 7,945 | 8,483 | 12,864 |
 | IV. Long-term financial investments |
|
|
119,998 | 133,546 | 117,241 | 82,350 | 81,072 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
68,071 | 68,074 | 10,680 | 10,704 | 10,776 |
 | 3. Other investments in equity instruments |
|
|
30,560 | 44,560 | 85,355 | 85,355 | 85,355 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-13,632 | -14,087 | -13,794 | -15,059 | -15,059 |
 | 5. Investments holding until maturity |
|
|
35,000 | 35,000 | 35,000 | 1,350 | |
 | V. Total other long-term assets |
|
|
59,056 | 60,557 | 76,512 | 77,527 | 85,205 |
 | 1. Long-term prepaid expenses |
|
|
37,373 | 39,482 | 56,045 | 57,668 | 65,955 |
 | 2. Deferred income tax assets |
|
|
4,583 | 4,425 | | 4,109 | 3,951 |
 | 3. Other long-term assets |
|
|
| | 4,267 | | |
 | VI. Goodwills |
|
|
17,100 | 16,650 | 16,200 | 15,750 | 15,300 |
 | TOTAL ASSETS |
|
|
5,055,593 | 4,887,125 | 5,172,191 | 5,348,660 | 5,787,040 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,270,937 | 4,088,459 | 4,367,152 | 4,522,519 | 4,790,138 |
 | I. Current liabilities |
|
|
3,345,726 | 3,166,073 | 3,344,542 | 3,430,222 | 3,481,418 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,134,138 | 939,855 | 905,315 | 833,551 | 910,859 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
896,529 | 659,634 | 670,415 | 672,322 | 927,711 |
 | 4. Advances from customers |
|
|
749,521 | 1,219,005 | 1,484,422 | 1,673,050 | 1,348,963 |
 | 5. Taxes and other payables to the State Budget |
|
|
195,365 | 60,307 | 34,021 | 32,111 | 40,558 |
 | 6. Payables to employees |
|
|
93,186 | 41,427 | 53,036 | 57,237 | 83,039 |
 | 7. Short-term accrued expenses |
|
|
22,663 | 15,863 | 14,743 | 16,108 | 8,518 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
703 | 792 | 759 | 1,165 | 222 |
 | 11. Other short-term payables |
|
|
171,958 | 169,883 | 109,913 | 74,281 | 84,406 |
 | 12. Provision for short term payables |
|
|
69,770 | 52,096 | 52,829 | 52,142 | 59,228 |
 | 13. Bonus and welfare fund |
|
|
11,892 | 7,211 | 19,089 | 18,256 | 17,914 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
925,212 | 922,386 | 1,022,609 | 1,092,297 | 1,308,720 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
1,565 | | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
220 | 747 | 747 | 903 | 903 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
824,400 | 804,498 | 908,059 | 978,410 | 1,148,971 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
99,026 | 117,140 | 113,803 | 112,984 | 158,846 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
784,655 | 798,667 | 805,040 | 826,140 | 996,901 |
 | I. ShareHolder's equity |
|
|
784,655 | 798,667 | 805,040 | 826,140 | 996,901 |
 | 1. Owner's investment capital |
|
|
381,165 | 381,165 | 457,398 | 457,398 | 457,398 |
 | 2. Share capital surplus |
|
|
14,355 | 14,355 | 14,355 | 14,282 | 14,282 |
 | 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 |
|
|
38,598 | 38,598 | 39,662 | 39,662 | 39,723 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
210,744 | 222,751 | 160,983 | 179,790 | 292,690 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
6,206 | 210,185 | 128,952 | 128,952 | 124,019 |
 | - Profit after tax undistributed this period |
|
|
204,539 | 12,566 | 32,031 | 50,838 | 168,671 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
139,793 | 141,797 | 132,642 | 135,008 | 192,808 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,055,593 | 4,887,125 | 5,172,191 | 5,348,660 | 5,787,040 |
There is no report.
|
|