|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
207,831,380 | 203,124,461 | 203,376,142 | 203,298,544 | 207,242,735 |
 | I. Cash and cash equivalents |
|
|
4,607,597 | 6,084,349 | 4,305,980 | 3,837,771 | 4,395,321 |
 | 1. Cash |
|
|
3,343,715 | 4,696,480 | 3,002,839 | 2,726,087 | 2,905,289 |
 | 2. Cash equivalents |
|
|
1,263,881 | 1,387,870 | 1,303,140 | 1,111,684 | 1,490,032 |
 | II. Short-term financial investments |
|
|
31,219 | 42,466 | 43,693 | 48,524 | 53,843 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
31,219 | 42,466 | 43,693 | 48,524 | 53,843 |
 | III. Short-term receivables |
|
|
54,818,273 | 46,465,162 | 46,873,870 | 45,017,413 | 47,320,440 |
 | 1. Short-term receivables of customers |
|
|
2,996,277 | 3,258,578 | 3,392,652 | 3,403,073 | 3,273,898 |
 | 2. Prepayments to suppliers |
|
|
7,840,610 | 8,327,139 | 8,433,496 | 7,885,974 | 8,157,532 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
6,050,897 | 6,424,423 | 7,232,763 | 8,308,935 | 13,339,562 |
 | 6. Other short-term receivables |
|
|
37,998,097 | 28,529,147 | 27,890,110 | 25,495,049 | 22,625,130 |
 | 7. Provision for doubtful short-term receivables |
|
|
-67,607 | -74,125 | -75,152 | -75,617 | -75,681 |
 | IV. Inventories |
|
|
146,610,583 | 148,638,643 | 150,112,707 | 152,285,411 | 153,391,642 |
 | 1. Inventories |
|
|
147,030,988 | 149,059,144 | 150,533,208 | 152,705,912 | 153,812,143 |
 | 2. Provision for decline in value of inventories |
|
|
-420,405 | -420,501 | -420,501 | -420,501 | -420,501 |
 | V. Other current assets |
|
|
1,763,708 | 1,893,840 | 2,039,892 | 2,109,424 | 2,081,488 |
 | 1. Short-term prepaid expenses |
|
|
423,148 | 510,547 | 535,639 | 578,541 | 612,989 |
 | 2. Deductible VAT |
|
|
1,084,363 | 1,128,955 | 1,273,227 | 1,288,791 | 1,228,889 |
 | 3. Taxes and the State Receivables |
|
|
256,197 | 254,338 | 231,026 | 242,092 | 239,610 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
30,349,581 | 31,682,040 | 35,242,887 | 36,276,257 | 42,549,577 |
 | I. Long-term receivables |
|
|
15,910,002 | 16,587,554 | 20,591,509 | 21,902,383 | 26,546,144 |
 | 1. Long-term customer's receivables |
|
|
| | 192,750 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
176,200 | 176,200 | | 180,900 | 2,879,396 |
 | 5. Other long-term receivables |
|
|
15,733,802 | 16,427,856 | 20,415,261 | 21,737,985 | 23,683,250 |
 | 6. Provision for doubtful long-term receivables |
|
|
| -16,502 | -16,502 | -16,502 | -16,502 |
 | II. Fixed assets |
|
|
1,937,717 | 1,908,519 | 1,949,586 | 1,922,763 | 1,900,525 |
 | 1. Tangible fixed assets |
|
|
1,875,730 | 1,846,971 | 1,888,463 | 1,862,035 | 1,839,487 |
 | - Cost |
|
|
2,286,171 | 2,282,469 | 2,363,186 | 2,359,902 | 2,363,723 |
 | - Accumulated depreciation |
|
|
-410,442 | -435,498 | -474,723 | -497,867 | -524,236 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
61,987 | 61,548 | 61,123 | 60,728 | 61,038 |
 | - Cost |
|
|
170,305 | 170,305 | 170,305 | 170,305 | 170,995 |
 | - Accumulated depreciation |
|
|
-108,318 | -108,758 | -109,182 | -109,577 | -109,957 |
 | III. Real Estate Investments |
|
|
5,737,179 | 5,679,834 | 5,525,508 | 5,469,239 | 5,151,244 |
 | - Cost |
|
|
6,503,657 | 6,502,059 | 6,387,978 | 6,387,978 | 6,080,336 |
 | - Accumulated depreciation |
|
|
-766,478 | -822,225 | -862,470 | -918,740 | -929,092 |
 | IV. Long-term assets in progress |
|
|
544,001 | 545,438 | 414,434 | 418,692 | 424,593 |
 | 1. Costs of long-term production, business in progress |
|
|
181,998 | 181,998 | 67,861 | 67,861 | 67,880 |
 | 2. Costs of construction in progress |
|
|
362,003 | 363,440 | 346,573 | 350,832 | 356,713 |
 | IV. Long-term financial investments |
|
|
1,713,723 | 3,116,173 | 3,117,336 | 3,115,330 | 5,292,774 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,411,383 | 2,818,136 | 2,819,299 | 2,817,294 | 4,996,633 |
 | 3. Other investments in equity instruments |
|
|
302,341 | 302,341 | 302,341 | 302,341 | 301,441 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -4,304 | -4,304 | -4,304 | -5,299 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
4,506,957 | 3,844,523 | 3,644,514 | 3,447,849 | 3,234,296 |
 | 1. Long-term prepaid expenses |
|
|
1,515,004 | 1,484,835 | 1,474,462 | 1,436,919 | 1,438,453 |
 | 2. Deferred income tax assets |
|
|
142,716 | 142,144 | 183,212 | 199,828 | 156,543 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
2,849,237 | 2,217,544 | 1,986,839 | 1,811,102 | 1,639,300 |
 | TOTAL ASSETS |
|
|
238,180,960 | 234,806,501 | 238,619,029 | 239,574,801 | 249,792,311 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
190,473,273 | 185,951,485 | 186,651,367 | 188,760,604 | 190,942,058 |
 | I. Current liabilities |
|
|
105,345,900 | 100,873,309 | 103,476,262 | 114,084,230 | 95,907,964 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
36,946,022 | 32,163,629 | 32,321,029 | 31,934,401 | 31,518,046 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
8,508,956 | 8,428,771 | 8,012,628 | 7,930,681 | 8,070,138 |
 | 4. Advances from customers |
|
|
18,915,181 | 18,273,046 | 18,436,479 | 18,789,092 | 20,353,029 |
 | 5. Taxes and other payables to the State Budget |
|
|
7,911,935 | 7,941,598 | 7,658,406 | 7,585,546 | 2,138,427 |
 | 6. Payables to employees |
|
|
7,697 | 13,220 | 26,468 | 12,406 | 31,690 |
 | 7. Short-term accrued expenses |
|
|
13,952,241 | 14,501,384 | 16,271,822 | 17,356,474 | 18,071,658 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
265 | 265 | 265 | 330 | 1,697 |
 | 11. Other short-term payables |
|
|
19,087,179 | 19,534,989 | 20,732,817 | 30,459,021 | 15,683,370 |
 | 12. Provision for short term payables |
|
|
11,589 | 11,572 | 11,513 | 11,444 | 35,074 |
 | 13. Bonus and welfare fund |
|
|
4,835 | 4,835 | 4,835 | 4,835 | 4,835 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
85,127,373 | 85,078,176 | 83,175,105 | 74,676,373 | 95,034,093 |
 | 1. Long-term payables to sellers |
|
|
| | | | 606,309 |
 | 2. Long-term accrued expenses |
|
|
1,636,644 | 1,119,367 | 968,732 | 937,684 | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
43,938,216 | 41,660,653 | 37,236,441 | 25,683,853 | 42,367,729 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
24,586,356 | 27,093,673 | 29,510,005 | 32,349,327 | 35,672,724 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
14,613,786 | 14,847,593 | 15,066,347 | 15,302,701 | 15,854,262 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
278,347 | 283,313 | 320,451 | 329,983 | 309,674 |
 | 11. Long-term unrealized revenue |
|
|
74,024 | 73,577 | 73,130 | 72,825 | 223,394 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
47,707,688 | 48,855,016 | 51,967,661 | 50,814,197 | 58,850,254 |
 | I. ShareHolder's equity |
|
|
47,707,688 | 48,855,016 | 51,967,661 | 50,814,197 | 58,850,254 |
 | 1. Owner's investment capital |
|
|
19,501,045 | 19,501,045 | 19,501,045 | 19,501,045 | 22,320,185 |
 | 2. Share capital surplus |
|
|
5,051,602 | 5,051,602 | 5,051,602 | 5,051,602 | 6,043,388 |
 | 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 |
|
|
13,324,288 | 13,279,222 | 14,525,217 | 13,687,053 | 16,932,105 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
13,494,208 | 13,281,119 | 13,281,119 | 13,281,119 | 13,281,119 |
 | - Profit after tax undistributed this period |
|
|
-169,920 | -1,896 | 1,244,098 | 405,934 | 3,650,987 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
9,830,753 | 11,023,146 | 12,889,798 | 12,574,497 | 13,554,575 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
238,180,960 | 234,806,501 | 238,619,029 | 239,574,801 | 249,792,311 |
There is no report.
|
|