|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,828,686 | 3,901,571 | 4,051,298 | 4,620,678 | 4,748,190 |
 | I. Cash and cash equivalents |
|
|
36,636 | 67,878 | 22,593 | 204,956 | 81,184 |
 | 1. Cash |
|
|
33,086 | 64,328 | 19,043 | 201,406 | 77,634 |
 | 2. Cash equivalents |
|
|
3,550 | 3,550 | 3,550 | 3,550 | 3,550 |
 | II. Short-term financial investments |
|
|
67,937 | 88,613 | 62,499 | 150,899 | 171,824 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
67,937 | 88,613 | 62,499 | 150,899 | 171,824 |
 | III. Short-term receivables |
|
|
3,115,235 | 2,928,095 | 3,162,191 | 3,406,269 | 3,461,017 |
 | 1. Short-term receivables of customers |
|
|
1,723,074 | 1,450,055 | 1,620,754 | 1,738,725 | 1,613,334 |
 | 2. Prepayments to suppliers |
|
|
688,433 | 735,029 | 922,842 | 936,247 | 1,170,085 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
12,466 | 12,466 | 18,566 | 25,266 | 25,266 |
 | 6. Other short-term receivables |
|
|
723,506 | 763,417 | 635,091 | 741,093 | 692,254 |
 | 7. Provision for doubtful short-term receivables |
|
|
-32,244 | -32,873 | -35,061 | -35,061 | -39,921 |
 | IV. Inventories |
|
|
569,592 | 762,172 | 763,417 | 815,767 | 977,772 |
 | 1. Inventories |
|
|
569,592 | 762,172 | 763,417 | 815,767 | 977,772 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
39,286 | 54,813 | 40,598 | 42,787 | 56,394 |
 | 1. Short-term prepaid expenses |
|
|
617 | 1,005 | 1,616 | 2,321 | 934 |
 | 2. Deductible VAT |
|
|
24,942 | 41,090 | 38,890 | 40,346 | 55,404 |
 | 3. Taxes and the State Receivables |
|
|
13,727 | 12,718 | 92 | 121 | 56 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,174,786 | 2,281,443 | 2,535,548 | 2,537,039 | 2,939,777 |
 | I. Long-term receivables |
|
|
68,560 | 68,133 | 178,881 | 106,566 | 405,594 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
27,000 | 27,000 | 27,000 | 27,000 | 27,000 |
 | 5. Other long-term receivables |
|
|
41,560 | 41,133 | 151,881 | 79,566 | 378,594 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
232,531 | 231,277 | 233,719 | 242,125 | 1,004,198 |
 | 1. Tangible fixed assets |
|
|
142,178 | 140,434 | 139,252 | 137,265 | 871,803 |
 | - Cost |
|
|
286,243 | 288,428 | 290,609 | 293,081 | 1,007,948 |
 | - Accumulated depreciation |
|
|
-144,065 | -147,994 | -151,357 | -155,816 | -136,145 |
 | 2. Fixed assets of financial leasing |
|
|
88,666 | 89,161 | 92,788 | 103,181 | 130,716 |
 | - Cost |
|
|
118,767 | 122,318 | 130,120 | 144,974 | 177,183 |
 | - Accumulated depreciation |
|
|
-30,101 | -33,158 | -37,332 | -41,793 | -46,467 |
 | 3. Intangible fixed assets |
|
|
1,687 | 1,683 | 1,679 | 1,679 | 1,679 |
 | - Cost |
|
|
1,881 | 1,881 | 1,881 | 1,881 | 1,881 |
 | - Accumulated depreciation |
|
|
-194 | -198 | -202 | -202 | -202 |
 | III. Real Estate Investments |
|
|
86,316 | 101,796 | 134,689 | 132,963 | 132,963 |
 | - Cost |
|
|
87,574 | 103,211 | 134,689 | 132,963 | 132,963 |
 | - Accumulated depreciation |
|
|
-1,258 | -1,415 | | | |
 | IV. Long-term assets in progress |
|
|
1,243,578 | 1,346,023 | 1,445,398 | 1,476,344 | 793,806 |
 | 1. Costs of long-term production, business in progress |
|
|
| 62,590 | 62,712 | 62,721 | 62,759 |
 | 2. Costs of construction in progress |
|
|
1,243,578 | 1,283,433 | 1,382,686 | 1,413,624 | 731,047 |
 | IV. Long-term financial investments |
|
|
484,513 | 474,367 | 487,836 | 518,268 | 551,579 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
479,544 | 469,784 | 398,717 | 513,686 | 462,460 |
 | 3. Other investments in equity instruments |
|
|
5,392 | 5,392 | 89,697 | 5,392 | 89,697 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-423 | -809 | -579 | -809 | -579 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
59,288 | 59,846 | 55,025 | 60,772 | 51,637 |
 | 1. Long-term prepaid expenses |
|
|
3,217 | 3,079 | 3,376 | 9,819 | 9,842 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
42 | 42 | 42 | 42 | |
 | VI. Goodwills |
|
|
56,029 | 56,726 | 51,607 | 50,911 | 41,795 |
 | TOTAL ASSETS |
|
|
6,003,471 | 6,183,014 | 6,586,847 | 7,157,717 | 7,687,967 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,862,498 | 5,046,821 | 5,291,222 | 5,862,813 | 6,353,610 |
 | I. Current liabilities |
|
|
3,608,570 | 3,533,438 | 3,429,805 | 3,800,108 | 4,151,946 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,769,736 | 1,895,505 | 1,846,756 | 1,887,652 | 1,883,685 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
985,977 | 915,284 | 997,763 | 1,042,830 | 1,081,023 |
 | 4. Advances from customers |
|
|
442,143 | 364,335 | 260,672 | 514,161 | 713,227 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,302 | 11,872 | 12,436 | 7,277 | 20,016 |
 | 6. Payables to employees |
|
|
28,496 | 9,780 | 22,213 | 14,126 | 24,274 |
 | 7. Short-term accrued expenses |
|
|
142,922 | 112,872 | 159,224 | 198,918 | 213,943 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,444 | 1,572 | 1,984 | 4,917 | 1,392 |
 | 11. Other short-term payables |
|
|
227,217 | 218,564 | 125,095 | 127,366 | 211,538 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
3,335 | 3,655 | 3,661 | 2,861 | 2,847 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,253,928 | 1,513,383 | 1,861,417 | 2,062,705 | 2,201,664 |
 | 1. Long-term payables to sellers |
|
|
213,069 | 21,463 | 134,050 | 178,303 | 93,371 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
299,211 | 610,141 | 710,090 | 828,406 | 1,019,802 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
736,496 | 876,987 | 1,011,289 | 1,050,039 | 1,081,432 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,152 | 4,793 | 5,987 | 5,957 | 7,060 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,140,973 | 1,136,193 | 1,295,625 | 1,294,904 | 1,334,356 |
 | I. ShareHolder's equity |
|
|
1,140,973 | 1,136,193 | 1,295,625 | 1,294,904 | 1,334,356 |
 | 1. Owner's investment capital |
|
|
950,846 | 950,846 | 950,846 | 950,846 | 950,846 |
 | 2. Share capital surplus |
|
|
309 | 309 | 309 | 309 | 309 |
 | 3. Bond conversion option |
|
|
| 50 | | | |
 | 4. Other owner's capital |
|
|
50 | -12,035 | 50 | 50 | |
 | 5. Treasury shares |
|
|
-12,035 | | -12,035 | -12,035 | -12,035 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
26,941 | 20,157 | 20,754 | 27,428 | 20,753 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
41 | | 45 | 41 | 45 |
 | 11. After tax undistributed profit |
|
|
8,372 | 4,036 | 7,260 | 16,040 | 28,714 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,298 | 3,655 | 5,987 | 5,987 | 5,987 |
 | - Profit after tax undistributed this period |
|
|
6,074 | 381 | 1,273 | 10,053 | 22,726 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| 45 | | | |
 | 14. interest of shareholders who not control |
|
|
166,450 | 172,786 | 328,396 | 312,225 | 345,725 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,003,471 | 6,183,014 | 6,586,847 | 7,157,717 | 7,687,967 |
There is no report.
|
|