|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,639,577 | 2,724,486 | 2,931,451 | 2,958,005 | 3,337,023 |
 | I. Cash and cash equivalents |
|
|
214,038 | 83,785 | 107,790 | 97,422 | 279,001 |
 | 1. Cash |
|
|
21,949 | 12,911 | 23,224 | 10,256 | 181,518 |
 | 2. Cash equivalents |
|
|
192,089 | 70,874 | 84,566 | 87,166 | 97,482 |
 | II. Short-term financial investments |
|
|
310,931 | 474,320 | 645,705 | 665,669 | 723,569 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
310,931 | 474,320 | 645,705 | 665,669 | 723,569 |
 | III. Short-term receivables |
|
|
1,329,165 | 1,309,014 | 1,338,602 | 1,363,089 | 1,481,391 |
 | 1. Short-term receivables of customers |
|
|
946,705 | 967,708 | 957,795 | 949,675 | 950,122 |
 | 2. Prepayments to suppliers |
|
|
291,987 | 257,438 | 314,211 | 343,934 | 487,001 |
 | 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 |
|
|
90,473 | 83,868 | 66,596 | 69,480 | 44,268 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
696,310 | 765,170 | 754,653 | 751,129 | 764,436 |
 | 1. Inventories |
|
|
696,310 | 765,170 | 754,653 | 751,129 | 764,436 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
89,133 | 92,196 | 84,702 | 80,696 | 88,627 |
 | 1. Short-term prepaid expenses |
|
|
7,402 | 6,363 | 5,465 | 7,741 | 10,089 |
 | 2. Deductible VAT |
|
|
81,731 | 85,598 | 79,213 | 72,921 | 78,485 |
 | 3. Taxes and the State Receivables |
|
|
| 236 | 24 | 34 | 52 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,801,105 | 1,773,543 | 1,744,519 | 1,771,417 | 1,872,372 |
 | I. Long-term receivables |
|
|
13,385 | 11,997 | 11,493 | 6,291 | 14,327 |
 | 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 |
|
|
13,385 | 11,997 | 11,493 | 6,291 | 14,327 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,633,076 | 1,601,212 | 1,571,281 | 1,529,881 | 1,524,145 |
 | 1. Tangible fixed assets |
|
|
1,191,947 | 1,169,978 | 1,152,133 | 1,095,798 | 1,269,610 |
 | - Cost |
|
|
1,618,750 | 1,618,750 | 1,623,757 | 1,538,601 | 1,806,167 |
 | - Accumulated depreciation |
|
|
-426,803 | -448,771 | -471,625 | -442,804 | -536,557 |
 | 2. Fixed assets of financial leasing |
|
|
441,129 | 431,233 | 419,149 | 434,083 | 254,535 |
 | - Cost |
|
|
524,320 | 522,940 | 519,302 | 540,174 | 298,973 |
 | - Accumulated depreciation |
|
|
-83,191 | -91,706 | -100,153 | -106,091 | -44,439 |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
14,133 | 16,866 | 37,116 | 92,561 | 192,379 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
14,133 | 16,866 | 37,116 | 92,561 | 192,379 |
 | IV. Long-term financial investments |
|
|
| 1,500 | 1,500 | 1,500 | 1,500 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 1,500 | 1,500 | 1,500 | |
 | 3. Other investments in equity instruments |
|
|
| | | | 1,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
140,510 | 141,968 | 123,129 | 141,184 | 140,022 |
 | 1. Long-term prepaid expenses |
|
|
120,721 | 122,179 | 123,129 | 141,184 | 140,022 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
19,789 | 19,789 | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,440,681 | 4,498,029 | 4,675,970 | 4,729,422 | 5,209,396 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,178,517 | 3,216,805 | 3,366,374 | 3,382,846 | 3,723,283 |
 | I. Current liabilities |
|
|
2,364,151 | 2,494,616 | 2,641,700 | 2,633,035 | 2,585,112 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,988,719 | 2,267,173 | 2,325,166 | 2,394,396 | 2,318,204 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
303,690 | 192,432 | 283,258 | 204,246 | 241,018 |
 | 4. Advances from customers |
|
|
10,620 | 5,042 | 10,908 | 5,770 | 805 |
 | 5. Taxes and other payables to the State Budget |
|
|
392 | 1,896 | 3,171 | 6,111 | 7,748 |
 | 6. Payables to employees |
|
|
5,647 | 4,644 | 3,873 | 5,301 | 5,127 |
 | 7. Short-term accrued expenses |
|
|
11,062 | 14,196 | 14,278 | 14,640 | 10,836 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | 50 | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 25 | 46 |
 | 11. Other short-term payables |
|
|
44,022 | 9,232 | 995 | 2,547 | 1,327 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
814,365 | 722,189 | 724,673 | 749,811 | 1,138,171 |
 | 1. Long-term payables to sellers |
|
|
324,119 | 290,648 | 270,951 | 278,998 | 231,736 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
490,247 | 431,541 | 453,722 | 470,812 | 906,436 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 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 |
|
|
1,262,165 | 1,281,224 | 1,309,597 | 1,346,576 | 1,486,112 |
 | I. ShareHolder's equity |
|
|
1,262,165 | 1,281,224 | 1,309,597 | 1,346,576 | 1,486,112 |
 | 1. Owner's investment capital |
|
|
1,059,151 | 1,059,151 | 1,059,151 | 1,059,151 | 1,165,066 |
 | 2. Share capital surplus |
|
|
32,500 | 32,500 | 32,500 | 32,500 | 32,145 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
170,514 | 189,573 | 217,946 | 254,925 | 288,902 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
97,755 | 170,334 | 170,334 | 170,334 | 170,334 |
 | - Profit after tax undistributed this period |
|
|
72,760 | 19,239 | 47,611 | 84,591 | 118,567 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,440,681 | 4,498,029 | 4,675,970 | 4,729,422 | 5,209,396 |
There is no report.
|
|