|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,639,901 | 4,463,159 | 4,480,271 | 4,432,863 | 5,757,447 |
 | I. Cash and cash equivalents |
|
|
374,339 | 60,506 | 74,841 | 256,465 | 964,008 |
 | 1. Cash |
|
|
265,060 | 34,486 | 66,021 | 55,165 | 534,008 |
 | 2. Cash equivalents |
|
|
109,279 | 26,020 | 8,820 | 201,300 | 430,000 |
 | II. Short-term financial investments |
|
|
17,181 | 20,813 | 10,963 | 963 | 1,463 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
17,181 | 20,813 | 10,963 | 963 | 1,463 |
 | III. Short-term receivables |
|
|
1,919,465 | 2,050,842 | 2,022,564 | 1,935,068 | 2,812,659 |
 | 1. Short-term receivables of customers |
|
|
1,341,367 | 1,330,833 | 1,358,791 | 1,377,605 | 2,007,041 |
 | 2. Prepayments to suppliers |
|
|
396,706 | 456,785 | 333,873 | 257,395 | 588,150 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
35,302 | 60,490 | 44,245 | 41,108 | 41,108 |
 | 6. Other short-term receivables |
|
|
367,066 | 453,015 | 549,836 | 517,463 | 457,579 |
 | 7. Provision for doubtful short-term receivables |
|
|
-220,976 | -250,282 | -264,182 | -258,503 | -281,220 |
 | IV. Inventories |
|
|
2,249,915 | 2,244,934 | 2,263,983 | 2,146,360 | 1,920,302 |
 | 1. Inventories |
|
|
2,249,915 | 2,244,934 | 2,263,983 | 2,146,360 | 1,920,302 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
79,000 | 86,064 | 107,920 | 94,006 | 59,014 |
 | 1. Short-term prepaid expenses |
|
|
1,601 | 1,558 | 1,525 | 1,555 | 1,562 |
 | 2. Deductible VAT |
|
|
74,521 | 80,075 | 63,681 | 44,401 | 17,428 |
 | 3. Taxes and the State Receivables |
|
|
2,878 | 4,431 | 42,713 | 48,050 | 40,024 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,396,899 | 1,356,522 | 1,334,825 | 1,426,514 | 1,754,427 |
 | I. Long-term receivables |
|
|
73,134 | 66,223 | 66,694 | 65,468 | 166,173 |
 | 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 |
|
|
73,134 | 66,223 | 66,694 | 65,468 | 166,173 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
447,185 | 415,859 | 391,306 | 373,328 | 389,840 |
 | 1. Tangible fixed assets |
|
|
91,863 | 80,743 | 69,868 | 67,505 | 59,217 |
 | - Cost |
|
|
564,611 | 565,654 | 613,429 | 642,369 | 670,834 |
 | - Accumulated depreciation |
|
|
-472,749 | -484,911 | -543,561 | -574,864 | -611,617 |
 | 2. Fixed assets of financial leasing |
|
|
355,323 | 335,115 | 321,438 | 305,822 | 330,623 |
 | - Cost |
|
|
522,281 | 522,281 | 477,906 | 460,249 | 471,912 |
 | - Accumulated depreciation |
|
|
-166,958 | -187,166 | -156,468 | -154,427 | -141,289 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
10,254 | 10,254 | 10,254 | 10,254 | 10,254 |
 | - Accumulated depreciation |
|
|
-10,254 | -10,254 | -10,254 | -10,254 | -10,254 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
76,437 | 76,463 | 76,508 | 76,514 | 76,521 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
76,437 | 76,463 | 76,508 | 76,514 | 76,521 |
 | IV. Long-term financial investments |
|
|
729,846 | 725,241 | 735,130 | 831,077 | 1,016,837 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
630,389 | 614,184 | 624,074 | 731,621 | 919,380 |
 | 3. Other investments in equity instruments |
|
|
107,112 | 107,112 | 107,112 | 107,112 | 107,112 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-7,655 | -7,655 | -7,655 | -7,655 | -9,655 |
 | 5. Investments holding until maturity |
|
|
| 11,600 | 11,600 | | |
 | V. Total other long-term assets |
|
|
70,297 | 72,737 | 65,187 | 80,127 | 105,057 |
 | 1. Long-term prepaid expenses |
|
|
25,595 | 22,167 | 13,261 | 27,218 | 44,551 |
 | 2. Deferred income tax assets |
|
|
41,935 | 48,155 | 49,865 | 51,201 | 59,152 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
2,768 | 2,414 | 2,061 | 1,708 | 1,354 |
 | TOTAL ASSETS |
|
|
6,036,800 | 5,819,681 | 5,815,096 | 5,859,377 | 7,511,874 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,432,609 | 3,208,433 | 3,176,878 | 3,183,845 | 4,776,701 |
 | I. Current liabilities |
|
|
3,259,474 | 3,060,570 | 3,040,107 | 3,084,197 | 4,673,049 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
838,399 | 957,035 | 1,042,690 | 1,064,928 | 996,514 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
741,881 | 659,226 | 676,857 | 634,625 | 556,939 |
 | 4. Advances from customers |
|
|
989,075 | 810,069 | 661,565 | 766,858 | 1,996,699 |
 | 5. Taxes and other payables to the State Budget |
|
|
75,628 | 77,724 | 89,536 | 22,379 | 38,559 |
 | 6. Payables to employees |
|
|
19,498 | 8,337 | 20,738 | 16,533 | 20,124 |
 | 7. Short-term accrued expenses |
|
|
341,766 | 293,058 | 301,722 | 359,323 | 879,980 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,115 | 2,071 | 4,348 | 11,290 | 31,374 |
 | 11. Other short-term payables |
|
|
193,686 | 196,313 | 183,183 | 167,194 | 112,582 |
 | 12. Provision for short term payables |
|
|
206 | 206 | 206 | 206 | 206 |
 | 13. Bonus and welfare fund |
|
|
58,220 | 56,530 | 59,261 | 40,860 | 40,073 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
173,134 | 147,863 | 136,772 | 99,648 | 103,652 |
 | 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 |
|
|
823 | 483 | 483 | 503 | 483 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
170,874 | 145,845 | 125,249 | 97,338 | 100,825 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,437 | 1,535 | 11,039 | 1,807 | 2,344 |
 | 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 |
|
|
2,604,192 | 2,611,248 | 2,638,217 | 2,675,532 | 2,735,172 |
 | I. ShareHolder's equity |
|
|
2,604,192 | 2,611,248 | 2,638,217 | 2,675,532 | 2,735,172 |
 | 1. Owner's investment capital |
|
|
1,950,912 | 1,950,912 | 1,950,912 | 1,950,912 | 2,086,025 |
 | 2. Share capital surplus |
|
|
93,476 | 93,476 | 93,476 | 93,476 | 93,476 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-18,771 | -18,771 | -18,771 | -18,771 | -18,771 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
119,204 | 119,204 | 119,204 | 119,204 | 119,204 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
418,145 | 427,623 | 454,450 | 494,546 | 419,693 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
285,998 | 407,580 | 403,947 | 403,936 | 268,823 |
 | - Profit after tax undistributed this period |
|
|
132,147 | 20,043 | 50,503 | 90,610 | 150,870 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
41,226 | 38,805 | 38,947 | 36,165 | 35,546 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,036,800 | 5,819,681 | 5,815,096 | 5,859,377 | 7,511,874 |
There is no report.
|
|