|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
677,702 | 606,088 | 565,372 | 841,570 | 580,786 |
 | I. Cash and cash equivalents |
|
|
190,735 | 112,911 | 164,674 | 179,984 | 93,713 |
 | 1. Cash |
|
|
73,435 | 59,971 | 109,274 | 126,784 | 68,813 |
 | 2. Cash equivalents |
|
|
117,300 | 52,940 | 55,400 | 53,200 | 24,900 |
 | II. Short-term financial investments |
|
|
32,738 | 31,512 | 47,753 | 73,696 | 64,031 |
 | 1. Trading securities |
|
|
21,756 | 21,756 | 21,756 | 21,756 | 21,755 |
 | 2. Provision for diminution in value of trading securities |
|
|
-15,052 | -14,279 | -14,840 | -14,309 | -14,362 |
 | 3. Investments holding until maturity |
|
|
26,035 | 24,035 | 40,837 | 66,250 | 56,637 |
 | III. Short-term receivables |
|
|
197,462 | 204,882 | 188,835 | 424,743 | 243,622 |
 | 1. Short-term receivables of customers |
|
|
28,658 | 23,296 | 29,529 | 293,525 | 29,319 |
 | 2. Prepayments to suppliers |
|
|
66,908 | 65,925 | 131,278 | 82,647 | 51,852 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
5,900 | 5,787 | 6,356 | 6,359 | 6,356 |
 | 6. Other short-term receivables |
|
|
275,907 | 288,785 | 205,370 | 225,712 | 339,650 |
 | 7. Provision for doubtful short-term receivables |
|
|
-179,911 | -178,911 | -183,698 | -183,499 | -183,555 |
 | IV. Inventories |
|
|
233,419 | 231,751 | 141,074 | 140,721 | 156,054 |
 | 1. Inventories |
|
|
335,672 | 334,004 | 142,008 | 141,655 | 156,513 |
 | 2. Provision for decline in value of inventories |
|
|
-102,253 | -102,253 | -934 | -934 | -459 |
 | V. Other current assets |
|
|
23,347 | 25,032 | 23,036 | 22,425 | 23,367 |
 | 1. Short-term prepaid expenses |
|
|
4,033 | 5,404 | 4,286 | 5,389 | 5,732 |
 | 2. Deductible VAT |
|
|
9,929 | 9,187 | 8,616 | 7,536 | 8,246 |
 | 3. Taxes and the State Receivables |
|
|
9,385 | 10,442 | 10,134 | 9,500 | 9,389 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,830,031 | 3,827,935 | 3,863,463 | 3,918,854 | 3,888,023 |
 | I. Long-term receivables |
|
|
323,836 | 323,860 | 324,419 | 325,061 | 290,061 |
 | 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 |
|
|
323,836 | 323,860 | 324,419 | 325,061 | 290,061 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
482,880 | 473,713 | 471,456 | 520,297 | 516,213 |
 | 1. Tangible fixed assets |
|
|
427,217 | 418,679 | 416,638 | 415,871 | 412,342 |
 | - Cost |
|
|
830,823 | 830,805 | 839,518 | 846,759 | 847,352 |
 | - Accumulated depreciation |
|
|
-403,606 | -412,126 | -422,880 | -430,889 | -435,011 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
55,663 | 55,034 | 54,818 | 104,427 | 103,871 |
 | - Cost |
|
|
75,517 | 75,517 | 76,139 | 126,755 | 127,390 |
 | - Accumulated depreciation |
|
|
-19,854 | -20,483 | -21,321 | -22,329 | -23,519 |
 | III. Real Estate Investments |
|
|
21,179 | 20,877 | 20,576 | 20,275 | 19,974 |
 | - Cost |
|
|
36,156 | 36,156 | 36,156 | 36,156 | 36,156 |
 | - Accumulated depreciation |
|
|
-14,977 | -15,278 | -15,580 | -15,881 | -16,182 |
 | IV. Long-term assets in progress |
|
|
214,307 | 211,793 | 211,979 | 212,968 | 214,153 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
214,307 | 211,793 | 211,979 | 212,968 | 214,153 |
 | IV. Long-term financial investments |
|
|
2,293,104 | 2,303,832 | 2,286,793 | 2,300,536 | 2,313,639 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
208,104 | 2,303,832 | 201,793 | 212,246 | 225,345 |
 | 3. Other investments in equity instruments |
|
|
2,101,424 | 16,424 | 2,101,424 | 2,101,424 | 2,101,424 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-16,424 | -16,424 | -16,424 | -13,133 | -13,129 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
494,725 | 493,858 | 548,240 | 539,717 | 533,984 |
 | 1. Long-term prepaid expenses |
|
|
463,768 | 462,731 | 460,965 | 455,150 | 452,124 |
 | 2. Deferred income tax assets |
|
|
267 | 228 | 213 | 199 | 184 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
30,691 | 30,900 | 87,062 | 84,369 | 81,676 |
 | TOTAL ASSETS |
|
|
4,507,732 | 4,434,023 | 4,428,834 | 4,760,424 | 4,468,810 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,774,687 | 2,731,641 | 2,753,539 | 2,889,431 | 2,547,240 |
 | I. Current liabilities |
|
|
724,807 | 712,763 | 766,431 | 954,672 | 678,662 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
155,297 | 165,502 | 250,275 | 224,993 | 160,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | 142,349 | |
 | 3. Short-term payables to sellers |
|
|
28,826 | 24,999 | 29,906 | 14,456 | 29,806 |
 | 4. Advances from customers |
|
|
15,677 | 13,147 | 15,521 | 286,913 | 17,201 |
 | 5. Taxes and other payables to the State Budget |
|
|
229,010 | 213,270 | 223,759 | 23,293 | 235,527 |
 | 6. Payables to employees |
|
|
7,975 | 14,085 | 15,756 | 42,294 | 15,011 |
 | 7. Short-term accrued expenses |
|
|
17,927 | 12,307 | 21,303 | | 13,202 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,882 | 5,798 | 6,209 | 5,896 | 5,900 |
 | 11. Other short-term payables |
|
|
249,380 | 250,881 | 191,812 | 202,751 | 190,647 |
 | 12. Provision for short term payables |
|
|
3,387 | 1,693 | | | |
 | 13. Bonus and welfare fund |
|
|
11,446 | 11,082 | 11,890 | 11,727 | 11,369 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,049,880 | 2,018,877 | 1,987,108 | 1,934,758 | 1,868,577 |
 | 1. Long-term payables to sellers |
|
|
2,626 | 2,626 | 2,236 | 2,236 | 1,818 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
540,884 | 541,362 | 541,057 | 540,191 | 525,913 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,270,000 | 1,240,000 | 1,210,000 | 1,160,000 | 1,110,000 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
39,506 | 39,472 | 39,846 | 39,809 | 39,772 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
196,864 | 195,417 | 193,969 | 192,522 | 191,074 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,733,046 | 1,702,383 | 1,675,295 | 1,870,993 | 1,921,570 |
 | I. ShareHolder's equity |
|
|
1,733,046 | 1,702,383 | 1,675,295 | 1,870,993 | 1,921,570 |
 | 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
6,270 | 6,271 | 6,271 | 6,271 | 6,271 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
105,491 | 105,496 | 105,856 | 105,857 | 105,857 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
14,345 | 14,345 | 14,345 | 14,345 | 14,345 |
 | 11. After tax undistributed profit |
|
|
-2,450,907 | -2,449,089 | -2,472,108 | -2,380,909 | -2,374,674 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,573,677 | -2,448,629 | -2,474,161 | -2,459,648 | -2,459,715 |
 | - Profit after tax undistributed this period |
|
|
122,770 | -461 | 2,054 | 78,739 | 85,041 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,057,847 | 1,025,360 | 1,020,930 | 1,125,429 | 1,169,772 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,507,732 | 4,434,023 | 4,428,834 | 4,760,424 | 4,468,810 |
There is no report.
|
|