|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,141,359 | 5,185,706 | 5,968,719 | 6,885,670 | 7,385,032 |
 | I. Cash and cash equivalents |
|
|
519,780 | 263,490 | 239,600 | 267,622 | 422,026 |
 | 1. Cash |
|
|
157,280 | 180,490 | 234,100 | 267,622 | 304,526 |
 | 2. Cash equivalents |
|
|
362,500 | 83,000 | 5,500 | | 117,500 |
 | II. Short-term financial investments |
|
|
15,313 | 12,515 | 6,272 | 10,378 | 6,376 |
 | 1. Trading securities |
|
|
8,807 | 5,536 | 5,536 | 5,536 | 5,536 |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,581 | -4,143 | -5,536 | -5,536 | -5,536 |
 | 3. Investments holding until maturity |
|
|
12,087 | 11,122 | 6,272 | 10,378 | 6,376 |
 | III. Short-term receivables |
|
|
1,523,361 | 1,256,407 | 1,303,723 | 1,641,285 | 1,570,000 |
 | 1. Short-term receivables of customers |
|
|
1,414,474 | 1,117,949 | 1,167,935 | 1,456,792 | 1,476,091 |
 | 2. Prepayments to suppliers |
|
|
143,781 | 159,856 | 182,407 | 232,316 | 137,167 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
81,992 | 95,489 | 71,983 | 70,779 | 76,662 |
 | 7. Provision for doubtful short-term receivables |
|
|
-116,887 | -116,887 | -118,603 | -118,603 | -119,920 |
 | IV. Inventories |
|
|
3,893,082 | 3,452,627 | 4,214,637 | 4,580,736 | 4,779,628 |
 | 1. Inventories |
|
|
3,934,798 | 3,493,713 | 4,273,583 | 4,629,975 | 4,863,478 |
 | 2. Provision for decline in value of inventories |
|
|
-41,716 | -41,085 | -58,945 | -49,239 | -83,850 |
 | V. Other current assets |
|
|
189,823 | 200,666 | 204,487 | 385,650 | 607,002 |
 | 1. Short-term prepaid expenses |
|
|
15,122 | 16,839 | 15,760 | 22,367 | 11,383 |
 | 2. Deductible VAT |
|
|
151,069 | 159,559 | 165,267 | 303,168 | 377,067 |
 | 3. Taxes and the State Receivables |
|
|
23,631 | 24,268 | 23,459 | 60,115 | 218,552 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,358,554 | 3,395,178 | 3,412,456 | 3,464,733 | 3,629,788 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,987,745 | 1,971,440 | 1,917,790 | 1,874,486 | 1,915,471 |
 | 1. Tangible fixed assets |
|
|
1,847,862 | 1,832,891 | 1,780,386 | 1,738,331 | 1,778,624 |
 | - Cost |
|
|
4,170,373 | 4,235,648 | 4,244,236 | 4,251,194 | 4,349,639 |
 | - Accumulated depreciation |
|
|
-2,322,512 | -2,402,757 | -2,463,850 | -2,512,863 | -2,571,015 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
139,883 | 138,548 | 137,404 | 136,155 | 136,847 |
 | - Cost |
|
|
188,817 | 188,873 | 189,211 | 189,444 | 191,622 |
 | - Accumulated depreciation |
|
|
-48,934 | -50,325 | -51,807 | -53,289 | -54,775 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,012,446 | 1,095,849 | 1,147,507 | 1,266,906 | 1,395,240 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,012,446 | 1,095,849 | 1,147,507 | 1,266,906 | 1,395,240 |
 | IV. Long-term financial investments |
|
|
199,977 | 186,839 | 205,547 | 200,547 | 202,741 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
186,977 | 173,839 | 192,547 | 192,547 | 194,741 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
13,000 | 13,000 | 13,000 | 8,000 | 8,000 |
 | V. Total other long-term assets |
|
|
158,385 | 141,051 | 141,611 | 122,794 | 116,336 |
 | 1. Long-term prepaid expenses |
|
|
152,952 | 139,356 | 135,128 | 116,349 | 111,648 |
 | 2. Deferred income tax assets |
|
|
5,434 | 1,695 | 6,483 | 6,444 | 4,688 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
9,499,912 | 8,580,885 | 9,381,175 | 10,350,403 | 11,014,820 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,623,405 | 3,655,977 | 4,238,601 | 5,003,401 | 5,641,188 |
 | I. Current liabilities |
|
|
4,267,736 | 3,333,632 | 3,910,877 | 4,596,000 | 5,165,827 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,112,284 | 2,791,276 | 3,236,539 | 3,755,868 | 4,389,205 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
477,464 | 277,325 | 409,478 | 501,459 | 454,855 |
 | 4. Advances from customers |
|
|
77,475 | 16,923 | 96,372 | 126,337 | 28,466 |
 | 5. Taxes and other payables to the State Budget |
|
|
21,740 | 31,305 | 11,259 | 22,395 | 60,938 |
 | 6. Payables to employees |
|
|
126,819 | 35,260 | 68,454 | 101,443 | 141,041 |
 | 7. Short-term accrued expenses |
|
|
60,648 | 41,992 | 43,515 | 44,284 | 66,440 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
311,572 | 67,762 | 31,010 | 33,095 | 20,230 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
79,735 | 71,789 | 14,250 | 11,118 | 4,652 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
355,669 | 322,345 | 327,724 | 407,401 | 475,361 |
 | 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 |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
160,617 | 126,689 | 109,148 | 182,162 | 239,784 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
163,277 | 163,198 | 185,695 | 193,860 | 203,087 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
30,775 | 31,457 | 31,881 | 30,380 | 31,491 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,876,507 | 4,924,908 | 5,142,575 | 5,347,002 | 5,373,632 |
 | I. ShareHolder's equity |
|
|
4,876,507 | 4,924,908 | 5,142,575 | 5,347,002 | 5,373,632 |
 | 1. Owner's investment capital |
|
|
4,009,383 | 4,009,383 | 4,009,383 | 4,010,930 | 4,010,930 |
 | 2. Share capital surplus |
|
|
292,270 | 292,270 | 292,270 | 292,143 | 292,143 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
180,258 | 175,391 | 187,655 | 194,630 | 191,637 |
 | 8. Investment and development funds |
|
|
121,716 | 113,827 | 22,334 | 11,504 | 569 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| 79,807 | | 79,807 | |
 | 11. After tax undistributed profit |
|
|
140,236 | 121,821 | 496,939 | 618,581 | 738,581 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
380,791 | 183,944 | 323,598 | 323,598 | 205,108 |
 | - Profit after tax undistributed this period |
|
|
-240,555 | 17,684 | 173,341 | 178,549 | 533,473 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
132,646 | 132,409 | 133,994 | 139,407 | 139,773 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,499,912 | 8,580,885 | 9,381,175 | 10,350,403 | 11,014,820 |
There is no report.
|
|