|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,898,307 | 1,913,795 | 747,748 | 425,981 | 599,735 |
 | I. Cash and cash equivalents |
|
|
20,206 | 237,902 | 27,457 | 38,673 | 149,386 |
 | 1. Cash |
|
|
20,206 | 16,374 | 27,457 | 38,673 | 51,386 |
 | 2. Cash equivalents |
|
|
| 221,528 | | | 98,000 |
 | II. Short-term financial investments |
|
|
1,779,105 | 1,541,566 | 535,327 | 265,610 | 323,200 |
 | 1. Trading securities |
|
|
| | | 265,610 | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,779,105 | 1,541,566 | 535,327 | | 323,200 |
 | III. Short-term receivables |
|
|
88,910 | 111,676 | 177,579 | 120,447 | 94,815 |
 | 1. Short-term receivables of customers |
|
|
27,658 | 52,907 | 151,438 | 115,902 | 113,043 |
 | 2. Prepayments to suppliers |
|
|
21,372 | 14,938 | 11,437 | 9,566 | 661 |
 | 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 |
|
|
62,655 | 66,715 | 37,376 | 17,651 | 10,162 |
 | 7. Provision for doubtful short-term receivables |
|
|
-22,776 | -22,883 | -22,671 | -22,671 | -29,051 |
 | IV. Inventories |
|
|
500 | 697 | 1,417 | 1,250 | 1,202 |
 | 1. Inventories |
|
|
500 | 697 | 1,417 | 1,250 | 1,202 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
9,587 | 21,954 | 5,967 | | 31,132 |
 | 1. Short-term prepaid expenses |
|
|
| | | | |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
9,587 | 21,954 | 5,967 | | 31,132 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,454,806 | 5,439,309 | 5,418,654 | 5,341,509 | 5,367,845 |
 | 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 |
|
|
25,250 | 25,250 | 25,250 | 25,250 | 25,250 |
 | 6. Provision for doubtful long-term receivables |
|
|
-25,250 | -25,250 | -25,250 | -25,250 | -25,250 |
 | II. Fixed assets |
|
|
26,096 | 25,105 | 24,755 | 23,152 | 21,775 |
 | 1. Tangible fixed assets |
|
|
26,096 | 25,105 | 24,755 | 23,152 | 21,775 |
 | - Cost |
|
|
98,322 | 98,947 | 100,229 | 100,229 | 100,269 |
 | - Accumulated depreciation |
|
|
-72,226 | -73,842 | -75,474 | -77,078 | -78,495 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
437 | 437 | 437 | 437 | 437 |
 | - Accumulated depreciation |
|
|
-437 | -437 | -437 | -437 | -437 |
 | III. Real Estate Investments |
|
|
299,508 | 291,156 | 282,798 | 274,768 | 340,757 |
 | - Cost |
|
|
705,931 | 705,931 | 705,880 | 705,880 | 781,486 |
 | - Accumulated depreciation |
|
|
-406,423 | -414,775 | -423,082 | -431,112 | -440,729 |
 | IV. Long-term assets in progress |
|
|
9,939 | 41,456 | 51,877 | 60,581 | 43,297 |
 | 1. Costs of long-term production, business in progress |
|
|
9,732 | 9,732 | 9,732 | 9,732 | 9,732 |
 | 2. Costs of construction in progress |
|
|
207 | 31,724 | 42,146 | 50,850 | 33,566 |
 | IV. Long-term financial investments |
|
|
583,371 | 583,359 | 582,167 | 582,167 | 626,367 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
413,605 | 413,605 | 413,605 | 413,605 | 413,605 |
 | 3. Other investments in equity instruments |
|
|
171,878 | 171,878 | 171,878 | 171,878 | 171,878 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,112 | -2,124 | -3,316 | -3,316 | -3,316 |
 | 5. Investments holding until maturity |
|
|
| | | | 44,200 |
 | V. Total other long-term assets |
|
|
4,535,891 | 4,498,232 | 4,477,057 | 4,400,841 | 4,335,649 |
 | 1. Long-term prepaid expenses |
|
|
4,535,891 | 4,498,232 | 4,477,057 | 4,400,841 | 4,335,649 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,353,113 | 7,353,104 | 6,166,402 | 5,767,490 | 5,967,580 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,218,387 | 6,173,332 | 4,888,705 | 4,509,941 | 4,644,249 |
 | I. Current liabilities |
|
|
2,866,492 | 2,843,274 | 1,493,128 | 602,041 | 704,141 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,529,693 | 2,327,000 | 951,070 | 138,000 | 92,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,636 | 733 | 5,157 | 2,152 | 5,608 |
 | 4. Advances from customers |
|
|
140,775 | 107,217 | 93,757 | 466 | 2,750 |
 | 5. Taxes and other payables to the State Budget |
|
|
35,322 | 10,726 | 34,581 | 51,448 | 11,147 |
 | 6. Payables to employees |
|
|
11,195 | 745 | 1,262 | 857 | 14,130 |
 | 7. Short-term accrued expenses |
|
|
1,720 | 1,597 | 670 | 113 | 91 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
142,014 | 392,146 | 402,350 | 402,918 | 573,705 |
 | 11. Other short-term payables |
|
|
3,057 | 3,094 | 3,026 | 3,350 | 3,341 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
80 | 17 | 1,254 | 2,736 | 1,371 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,351,895 | 3,330,058 | 3,395,577 | 3,907,901 | 3,940,108 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
13,314 | 18,435 | 23,557 | 36,399 | 46,487 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
23,277 | 22,730 | 21,596 | 22,065 | 22,252 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
138,000 | 138,000 | | | |
 | 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 |
|
|
3,177,304 | 3,123,343 | 3,322,873 | 3,821,887 | 3,808,020 |
 | 12. Development fund of science and technology |
|
|
| 27,550 | 27,550 | 27,550 | 63,350 |
 | B. OWNER'S EQUITY |
|
|
1,134,726 | 1,179,772 | 1,277,697 | 1,257,548 | 1,323,330 |
 | I. ShareHolder's equity |
|
|
1,134,726 | 1,179,772 | 1,277,697 | 1,257,548 | 1,323,330 |
 | 1. Owner's investment capital |
|
|
240,000 | 240,000 | 240,000 | 240,000 | 240,000 |
 | 2. Share capital surplus |
|
|
5,750 | 5,750 | 5,750 | 5,750 | 5,750 |
 | 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 |
|
|
364,906 | 364,906 | 452,704 | 452,704 | 452,704 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
524,070 | 569,117 | 579,243 | 559,095 | 624,877 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
207,453 | 500,113 | 410,585 | 264,856 | 264,856 |
 | - Profit after tax undistributed this period |
|
|
316,618 | 69,004 | 168,658 | 294,239 | 360,021 |
 | 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 |
|
|
7,353,113 | 7,353,104 | 6,166,402 | 5,767,490 | 5,967,580 |
There is no report.
|
|