|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,247,865 | 2,081,816 | 2,044,313 | 2,083,512 | 2,432,404 |
 | I. Cash and cash equivalents |
|
|
479,359 | 421,366 | 474,954 | 248,268 | 395,564 |
 | 1. Cash |
|
|
197,359 | 87,366 | 177,954 | 107,268 | 203,314 |
 | 2. Cash equivalents |
|
|
282,000 | 334,000 | 297,000 | 141,000 | 192,250 |
 | II. Short-term financial investments |
|
|
64,300 | 70,300 | 25,700 | 132,700 | 231,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
64,300 | 70,300 | 25,700 | 132,700 | 231,400 |
 | III. Short-term receivables |
|
|
1,183,904 | 992,568 | 942,427 | 1,048,920 | 1,237,840 |
 | 1. Short-term receivables of customers |
|
|
912,584 | 755,623 | 704,365 | 787,319 | 967,418 |
 | 2. Prepayments to suppliers |
|
|
189,076 | 189,004 | 172,149 | 186,422 | 212,450 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
14,884 | 7,291 | 7,291 | 7,291 | 2,600 |
 | 6. Other short-term receivables |
|
|
455,897 | 427,482 | 444,718 | 453,860 | 441,316 |
 | 7. Provision for doubtful short-term receivables |
|
|
-388,536 | -386,832 | -386,096 | -385,971 | -385,944 |
 | IV. Inventories |
|
|
485,294 | 562,857 | 556,236 | 602,258 | 532,678 |
 | 1. Inventories |
|
|
507,867 | 585,382 | 578,670 | 624,642 | 551,433 |
 | 2. Provision for decline in value of inventories |
|
|
-22,573 | -22,525 | -22,434 | -22,384 | -18,755 |
 | V. Other current assets |
|
|
35,007 | 34,726 | 44,996 | 51,366 | 34,922 |
 | 1. Short-term prepaid expenses |
|
|
4,046 | 3,537 | 4,780 | 5,647 | 2,791 |
 | 2. Deductible VAT |
|
|
26,668 | 28,563 | 38,096 | 41,250 | 27,823 |
 | 3. Taxes and the State Receivables |
|
|
4,293 | 2,626 | 2,120 | 4,469 | 4,308 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,428,013 | 2,454,049 | 2,890,935 | 3,028,741 | 2,976,620 |
 | I. Long-term receivables |
|
|
2,317 | 2,347 | 351,146 | 351,236 | 351,664 |
 | 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 |
|
|
2,317 | 2,347 | 351,146 | 351,236 | 351,664 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
236,978 | 230,346 | 223,829 | 220,535 | 336,052 |
 | 1. Tangible fixed assets |
|
|
205,437 | 199,206 | 193,089 | 190,193 | 306,111 |
 | - Cost |
|
|
1,263,609 | 1,268,556 | 1,262,422 | 1,264,062 | 1,357,704 |
 | - Accumulated depreciation |
|
|
-1,058,171 | -1,069,350 | -1,069,333 | -1,073,869 | -1,051,593 |
 | 2. Fixed assets of financial leasing |
|
|
5,494 | 5,165 | 4,836 | 4,507 | 4,178 |
 | - Cost |
|
|
7,725 | 7,725 | 7,725 | 7,725 | 7,725 |
 | - Accumulated depreciation |
|
|
-2,231 | -2,560 | -2,889 | -3,218 | -3,547 |
 | 3. Intangible fixed assets |
|
|
26,047 | 25,975 | 25,903 | 25,834 | 25,763 |
 | - Cost |
|
|
30,132 | 30,132 | 30,132 | 30,132 | 30,132 |
 | - Accumulated depreciation |
|
|
-4,085 | -4,157 | -4,228 | -4,297 | -4,369 |
 | III. Real Estate Investments |
|
|
4,021 | 4,021 | 4,021 | 4,021 | 4,021 |
 | - Cost |
|
|
4,103 | 4,103 | 4,103 | 4,103 | 4,103 |
 | - Accumulated depreciation |
|
|
-82 | -82 | -82 | -82 | -82 |
 | IV. Long-term assets in progress |
|
|
1,354,605 | 1,386,253 | 1,490,993 | 1,540,954 | 1,413,808 |
 | 1. Costs of long-term production, business in progress |
|
|
1,331,547 | 1,363,324 | 1,388,500 | 1,401,239 | 1,397,506 |
 | 2. Costs of construction in progress |
|
|
23,058 | 22,929 | 102,493 | 139,715 | 16,302 |
 | IV. Long-term financial investments |
|
|
795,715 | 798,886 | 790,404 | 882,296 | 838,074 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
763,039 | 766,906 | 758,210 | 850,102 | 804,288 |
 | 3. Other investments in equity instruments |
|
|
49,877 | 49,181 | 49,181 | 49,181 | 49,181 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-17,201 | -17,201 | -16,987 | -16,987 | -15,395 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
34,377 | 32,197 | 30,543 | 29,700 | 33,003 |
 | 1. Long-term prepaid expenses |
|
|
32,871 | 30,686 | 29,032 | 28,189 | 31,492 |
 | 2. Deferred income tax assets |
|
|
1,506 | 1,511 | 1,511 | 1,511 | 1,511 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,675,878 | 4,535,865 | 4,935,248 | 5,112,253 | 5,409,025 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,179,303 | 4,067,739 | 4,479,843 | 4,584,319 | 4,833,748 |
 | I. Current liabilities |
|
|
3,485,539 | 3,359,954 | 3,377,554 | 3,477,938 | 3,791,332 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,658,333 | 1,674,260 | 1,669,464 | 1,681,237 | 1,912,223 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
680,163 | 580,840 | 598,113 | 618,142 | 634,952 |
 | 4. Advances from customers |
|
|
227,228 | 186,111 | 214,322 | 236,042 | 248,823 |
 | 5. Taxes and other payables to the State Budget |
|
|
264,751 | 243,766 | 249,950 | 251,093 | 248,507 |
 | 6. Payables to employees |
|
|
106,333 | 93,950 | 106,126 | 116,381 | 123,741 |
 | 7. Short-term accrued expenses |
|
|
292,976 | 283,753 | 284,631 | 322,568 | 397,626 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
350 | 45,942 | 590 | 1,108 | 70 |
 | 11. Other short-term payables |
|
|
232,280 | 231,636 | 224,052 | 226,480 | 205,044 |
 | 12. Provision for short term payables |
|
|
7,133 | 7,715 | 7,779 | 3,710 | 3,011 |
 | 13. Bonus and welfare fund |
|
|
15,992 | 11,982 | 22,525 | 21,177 | 17,335 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
693,764 | 707,785 | 1,102,289 | 1,106,381 | 1,042,416 |
 | 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 |
|
|
202,326 | 202,326 | 299,418 | 299,454 | 165,682 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
486,442 | 498,941 | 795,614 | 800,893 | 738,268 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,938 | 1,936 | 1,936 | 1,936 | 1,936 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,690 | 4,264 | 5,053 | 3,829 | 2,577 |
 | 11. Long-term unrealized revenue |
|
|
367 | 318 | 268 | 268 | 167 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
496,575 | 468,127 | 455,406 | 527,934 | 575,277 |
 | I. ShareHolder's equity |
|
|
496,575 | 468,127 | 455,406 | 527,934 | 575,277 |
 | 1. Owner's investment capital |
|
|
900,000 | 900,000 | 900,000 | 900,000 | 900,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
2,562 | 118 | 118 | 118 | 118 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-89,170 | -89,170 | -89,170 | -89,170 | -89,170 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
141,503 | 143,948 | 166,062 | 166,062 | 166,062 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
2,083 | 2,083 | 2,083 | 2,083 | 2,083 |
 | 11. After tax undistributed profit |
|
|
-542,109 | -574,215 | -599,736 | -528,994 | -501,842 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-605,694 | -550,941 | -584,893 | -585,260 | -584,658 |
 | - Profit after tax undistributed this period |
|
|
63,585 | -23,275 | -14,843 | 56,266 | 82,816 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
81,705 | 85,362 | 76,048 | 77,835 | 98,026 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,675,878 | 4,535,865 | 4,935,248 | 5,112,253 | 5,409,025 |
There is no report.
|
|