|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,960,194 | 13,273,535 | 13,206,469 | 14,274,961 | 15,292,185 |
 | I. Cash and cash equivalents |
|
|
4,671,331 | 3,312,259 | 3,348,617 | 3,916,950 | 4,103,531 |
 | 1. Cash |
|
|
2,758,531 | 1,867,473 | 1,968,410 | 1,907,712 | 2,456,340 |
 | 2. Cash equivalents |
|
|
1,912,799 | 1,444,786 | 1,380,206 | 2,009,238 | 1,647,191 |
 | II. Short-term financial investments |
|
|
4,996,171 | 5,081,280 | 4,846,227 | 5,211,712 | 5,126,342 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
4,996,171 | 5,081,280 | 4,846,227 | 5,211,712 | 5,126,342 |
 | III. Short-term receivables |
|
|
3,074,572 | 3,633,510 | 3,670,976 | 3,779,772 | 4,718,545 |
 | 1. Short-term receivables of customers |
|
|
1,704,801 | 1,744,643 | 1,808,548 | 2,034,898 | 2,275,957 |
 | 2. Prepayments to suppliers |
|
|
751,127 | 906,708 | 929,921 | 787,331 | 793,373 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
131,330 | 203,408 | 204,600 | 221,465 | 224,151 |
 | 6. Other short-term receivables |
|
|
849,080 | 1,139,299 | 1,094,702 | 1,107,985 | 1,795,301 |
 | 7. Provision for doubtful short-term receivables |
|
|
-361,765 | -360,548 | -366,795 | -371,907 | -370,237 |
 | IV. Inventories |
|
|
475,375 | 482,151 | 507,923 | 497,152 | 521,222 |
 | 1. Inventories |
|
|
679,829 | 686,471 | 712,243 | 701,471 | 725,542 |
 | 2. Provision for decline in value of inventories |
|
|
-204,454 | -204,320 | -204,320 | -204,320 | -204,320 |
 | V. Other current assets |
|
|
742,744 | 764,334 | 832,727 | 869,376 | 822,546 |
 | 1. Short-term prepaid expenses |
|
|
88,466 | 79,963 | 89,941 | 136,305 | 82,869 |
 | 2. Deductible VAT |
|
|
510,169 | 545,142 | 604,095 | 591,346 | 600,162 |
 | 3. Taxes and the State Receivables |
|
|
144,109 | 139,229 | 138,691 | 141,725 | 139,515 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,557,814 | 17,112,911 | 17,753,531 | 18,969,756 | 19,555,054 |
 | I. Long-term receivables |
|
|
1,126,894 | 1,444,400 | 1,475,742 | 1,467,090 | 1,788,455 |
 | 1. Long-term customer's receivables |
|
|
100,290 | 93,600 | 93,600 | 87,844 | 87,844 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
794,028 | 1,030,690 | 1,002,509 | 900,253 | 899,001 |
 | 5. Other long-term receivables |
|
|
232,576 | 320,110 | 379,634 | 478,993 | 801,610 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,811,568 | 9,107,647 | 9,211,099 | 10,294,830 | 12,023,595 |
 | 1. Tangible fixed assets |
|
|
8,108,321 | 8,408,935 | 8,522,063 | 9,600,272 | 11,345,026 |
 | - Cost |
|
|
29,566,745 | 29,977,800 | 30,397,224 | 30,952,303 | 31,932,311 |
 | - Accumulated depreciation |
|
|
-21,458,424 | -21,568,864 | -21,875,161 | -21,352,031 | -20,587,285 |
 | 2. Fixed assets of financial leasing |
|
|
45,958 | 45,230 | 44,501 | 43,772 | 43,044 |
 | - Cost |
|
|
58,290 | 58,290 | 58,290 | 58,290 | 58,290 |
 | - Accumulated depreciation |
|
|
-12,332 | -13,061 | -13,789 | -14,518 | -15,247 |
 | 3. Intangible fixed assets |
|
|
657,288 | 653,481 | 644,535 | 650,786 | 635,526 |
 | - Cost |
|
|
931,717 | 934,523 | 929,857 | 943,497 | 933,576 |
 | - Accumulated depreciation |
|
|
-274,429 | -281,042 | -285,322 | -292,711 | -298,051 |
 | III. Real Estate Investments |
|
|
427,209 | 417,002 | 414,283 | 404,009 | 395,744 |
 | - Cost |
|
|
801,561 | 801,561 | 823,354 | 823,354 | 823,354 |
 | - Accumulated depreciation |
|
|
-374,351 | -384,558 | -409,070 | -419,345 | -427,610 |
 | IV. Long-term assets in progress |
|
|
2,803,266 | 3,537,512 | 3,867,287 | 3,389,307 | 1,294,659 |
 | 1. Costs of long-term production, business in progress |
|
|
39,115 | 39,142 | 39,174 | 39,222 | 39,445 |
 | 2. Costs of construction in progress |
|
|
2,764,151 | 3,498,371 | 3,828,113 | 3,350,085 | 1,255,214 |
 | IV. Long-term financial investments |
|
|
2,022,453 | 2,204,839 | 2,368,783 | 2,958,942 | 3,602,458 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,651,761 | 1,834,245 | 1,997,594 | 2,576,600 | 3,218,680 |
 | 3. Other investments in equity instruments |
|
|
395,343 | 394,937 | 395,522 | 393,653 | 369,936 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-24,651 | -24,343 | -24,333 | -24,110 | -24,110 |
 | 5. Investments holding until maturity |
|
|
| | | 12,800 | 37,952 |
 | V. Total other long-term assets |
|
|
366,424 | 401,511 | 416,336 | 455,579 | 450,143 |
 | 1. Long-term prepaid expenses |
|
|
336,955 | 372,722 | 388,300 | 427,395 | 423,174 |
 | 2. Deferred income tax assets |
|
|
29,469 | 28,789 | 28,036 | 28,184 | 26,970 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
29,518,008 | 30,386,446 | 30,960,000 | 33,244,718 | 34,847,239 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,547,138 | 12,974,426 | 13,275,175 | 15,296,253 | 16,178,790 |
 | I. Current liabilities |
|
|
7,809,037 | 8,117,283 | 7,648,015 | 8,736,609 | 9,192,296 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,480,735 | 1,280,755 | 1,334,586 | 1,478,308 | 1,527,785 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,270,399 | 1,695,089 | 1,346,369 | 1,683,734 | 1,778,818 |
 | 4. Advances from customers |
|
|
74,311 | 77,549 | 75,144 | 70,591 | 82,555 |
 | 5. Taxes and other payables to the State Budget |
|
|
501,215 | 310,589 | 264,414 | 406,084 | 573,146 |
 | 6. Payables to employees |
|
|
557,883 | 683,770 | 332,472 | 468,166 | 570,663 |
 | 7. Short-term accrued expenses |
|
|
2,415,748 | 2,307,741 | 2,389,604 | 2,600,450 | 2,611,054 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
28,048 | 25,137 | 171,234 | 163,860 | 29,136 |
 | 11. Other short-term payables |
|
|
1,271,053 | 1,568,588 | 1,587,891 | 1,587,239 | 1,730,970 |
 | 12. Provision for short term payables |
|
|
2,830 | 25,100 | 700 | 3,600 | 5,439 |
 | 13. Bonus and welfare fund |
|
|
206,814 | 142,965 | 145,600 | 274,576 | 282,730 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,738,101 | 4,857,143 | 5,627,160 | 6,559,644 | 6,986,494 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
14,311 | 13,883 | 13,883 | 13,883 | 13,883 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
2,413,850 | 2,381,238 | 2,383,006 | 2,372,742 | 2,371,682 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,782,095 | 1,949,459 | 2,728,071 | 3,632,045 | 4,016,236 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
483,115 | 467,829 | 459,278 | 444,616 | 426,049 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
44,730 | 44,734 | 42,923 | 96,358 | 158,644 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
16,970,871 | 17,412,019 | 17,684,825 | 17,948,465 | 18,668,449 |
 | I. ShareHolder's equity |
|
|
16,970,871 | 17,412,019 | 17,684,825 | 17,948,465 | 18,668,449 |
 | 1. Owner's investment capital |
|
|
12,005,880 | 12,005,880 | 12,005,880 | 12,005,880 | 12,005,880 |
 | 2. Share capital surplus |
|
|
745 | 745 | 745 | 745 | 490 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
72,458 | 72,458 | 73,760 | 73,760 | 73,760 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-3,203,638 | -3,203,638 | -3,203,638 | -3,203,638 | -3,203,638 |
 | 7. Differences upon foreign exchange rate |
|
|
53,376 | 108,520 | 71,547 | 94,430 | 100,209 |
 | 8. Investment and development funds |
|
|
2,646,069 | 2,933,174 | 3,028,341 | 3,494,972 | 3,497,251 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
92 | 92 | 92 | 92 | 92 |
 | 11. After tax undistributed profit |
|
|
585,596 | 580,654 | 994,434 | 725,959 | 1,148,710 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,152,462 | -1,435,628 | 724,492 | -48,578 | -292,164 |
 | - Profit after tax undistributed this period |
|
|
1,738,058 | 2,016,281 | 269,942 | 774,537 | 1,440,874 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,810,292 | 4,914,134 | 4,713,663 | 4,756,264 | 5,045,694 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
29,518,008 | 30,386,446 | 30,960,000 | 33,244,718 | 34,847,239 |
There is no report.
|
|