|
|
Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,934,374 | 1,856,535 | 1,944,291 | 1,915,939 | 2,548,317 |
 | I. Cash and cash equivalents |
|
|
896,054 | 410,649 | 305,431 | 284,575 | 456,758 |
 | 1. Cash |
|
|
661,261 | 132,354 | 170,032 | 167,945 | 236,769 |
 | 2. Cash equivalents |
|
|
234,793 | 278,296 | 135,399 | 116,630 | 219,988 |
 | II. Short-term financial investments |
|
|
50,643 | 50,643 | 624,143 | 674,274 | 1,179,774 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
50,643 | 50,643 | 624,143 | 674,274 | 1,179,774 |
 | III. Short-term receivables |
|
|
972,488 | 1,377,261 | 993,422 | 939,977 | 894,069 |
 | 1. Short-term receivables of customers |
|
|
30,682 | 30,853 | 34,166 | 30,589 | 31,324 |
 | 2. Prepayments to suppliers |
|
|
31,132 | 47,777 | 31,170 | 25,572 | 20,654 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
531,923 | 935,479 | 592,825 | 555,615 | 508,010 |
 | 6. Other short-term receivables |
|
|
474,220 | 458,621 | 449,223 | 446,787 | 454,309 |
 | 7. Provision for doubtful short-term receivables |
|
|
-95,469 | -95,469 | -113,963 | -118,586 | -120,227 |
 | IV. Inventories |
|
|
3,327 | 6,961 | 10,079 | 4,098 | 4,191 |
 | 1. Inventories |
|
|
3,327 | 6,961 | 10,079 | 4,098 | 4,191 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
11,862 | 11,021 | 11,216 | 13,015 | 13,526 |
 | 1. Short-term prepaid expenses |
|
|
1,907 | 1,018 | 548 | 477 | 350 |
 | 2. Deductible VAT |
|
|
7,998 | 8,132 | 8,623 | 10,519 | 11,222 |
 | 3. Taxes and the State Receivables |
|
|
1,958 | 1,871 | 2,045 | 2,019 | 1,954 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
21,310,059 | 21,383,163 | 21,520,718 | 21,565,828 | 21,593,585 |
 | I. Long-term receivables |
|
|
1,311,794 | 1,389,836 | 1,470,333 | 1,539,207 | 1,609,152 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
1,194 | 1,194 | 1,194 | 1,194 | 1,194 |
 | 5. Other long-term receivables |
|
|
1,310,599 | 1,388,642 | 1,469,139 | 1,538,012 | 1,607,958 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
16,139,938 | 15,996,305 | 15,863,940 | 15,695,443 | 15,564,528 |
 | 1. Tangible fixed assets |
|
|
11,841 | 11,554 | 12,267 | 11,532 | 10,735 |
 | - Cost |
|
|
46,276 | 46,867 | 48,342 | 48,342 | 48,256 |
 | - Accumulated depreciation |
|
|
-34,434 | -35,313 | -36,075 | -36,810 | -37,521 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
16,128,097 | 15,984,751 | 15,851,673 | 15,683,911 | 15,553,792 |
 | - Cost |
|
|
19,106,163 | 19,123,826 | 19,154,247 | 19,160,093 | 19,202,244 |
 | - Accumulated depreciation |
|
|
-2,978,066 | -3,139,075 | -3,302,574 | -3,476,182 | -3,648,451 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
36,978 | 37,404 | 36,891 | 47,061 | 37,436 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
36,978 | 37,404 | 36,891 | 47,061 | 37,436 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,558,790 | 3,705,553 | 3,903,985 | 4,047,045 | 4,153,787 |
 | 1. Long-term prepaid expenses |
|
|
3,326,605 | 3,478,409 | 3,658,704 | 3,799,394 | 3,903,766 |
 | 2. Deferred income tax assets |
|
|
232,184 | 227,145 | 245,281 | 247,651 | 250,021 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
262,559 | 254,064 | 245,568 | 237,073 | 228,682 |
 | TOTAL ASSETS |
|
|
23,244,432 | 23,239,698 | 23,465,009 | 23,481,767 | 24,141,901 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
17,729,270 | 17,644,185 | 17,774,758 | 17,625,959 | 18,133,105 |
 | I. Current liabilities |
|
|
1,758,382 | 2,458,025 | 1,822,681 | 1,915,766 | 2,598,650 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
600,459 | 535,117 | 666,109 | 720,585 | 1,316,962 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
355,741 | 353,795 | 390,781 | 371,336 | 384,542 |
 | 4. Advances from customers |
|
|
1,656 | 1,656 | 1,656 | 1,656 | 1,656 |
 | 5. Taxes and other payables to the State Budget |
|
|
30,885 | 37,439 | 44,571 | 33,377 | 40,786 |
 | 6. Payables to employees |
|
|
26,590 | 24,413 | 29,336 | 28,264 | 26,855 |
 | 7. Short-term accrued expenses |
|
|
105,173 | 104,417 | 106,142 | 99,166 | 114,630 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
362 | 181 | | 704 | 469 |
 | 11. Other short-term payables |
|
|
629,077 | 1,393,846 | 577,057 | 655,651 | 701,158 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
8,438 | 7,161 | 7,030 | 5,027 | 11,593 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
15,970,888 | 15,186,160 | 15,952,077 | 15,710,193 | 15,534,455 |
 | 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 |
|
|
3,187,843 | 2,535,814 | 3,495,467 | 3,417,997 | 3,393,931 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
12,622,353 | 12,492,899 | 12,302,408 | 12,141,238 | 11,992,810 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
160,692 | 157,447 | 154,203 | 150,958 | 147,714 |
 | 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 |
|
|
5,515,162 | 5,595,513 | 5,690,251 | 5,855,808 | 6,008,796 |
 | I. ShareHolder's equity |
|
|
5,515,162 | 5,595,513 | 5,690,251 | 5,855,808 | 6,008,796 |
 | 1. Owner's investment capital |
|
|
1,928,548 | 1,928,548 | 1,928,548 | 1,928,548 | 1,928,548 |
 | 2. Share capital surplus |
|
|
3,658 | 3,658 | 3,658 | 3,658 | 3,658 |
 | 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 |
|
|
106,028 | 106,028 | 106,028 | 106,028 | 106,028 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,725,677 | 1,801,968 | 1,892,583 | 2,046,649 | 2,186,599 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,360,722 | 1,360,722 | 1,360,476 | 1,891,238 | 1,881,645 |
 | - Profit after tax undistributed this period |
|
|
364,955 | 441,246 | 532,107 | 155,411 | 304,954 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,751,252 | 1,755,311 | 1,759,434 | 1,770,926 | 1,783,963 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,244,432 | 23,239,698 | 23,465,009 | 23,481,767 | 24,141,901 |
There is no report.
|
|