|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,065,745 | 8,787,255 | 9,385,567 | 10,589,162 | 11,306,280 |
 | I. Cash and cash equivalents |
|
|
2,177,416 | 2,554,364 | 2,356,952 | 3,668,624 | 3,811,436 |
 | 1. Cash |
|
|
734,671 | 589,859 | 858,017 | 1,008,149 | 624,039 |
 | 2. Cash equivalents |
|
|
1,442,745 | 1,964,505 | 1,498,935 | 2,660,475 | 3,187,397 |
 | II. Short-term financial investments |
|
|
1,119,239 | 1,019,532 | 1,148,730 | 1,050,965 | 1,459,342 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,119,239 | 1,019,532 | 1,148,730 | 1,050,965 | 1,459,342 |
 | III. Short-term receivables |
|
|
3,090,261 | 3,361,536 | 3,477,981 | 3,546,798 | 4,419,130 |
 | 1. Short-term receivables of customers |
|
|
2,003,724 | 1,968,692 | 2,005,185 | 1,997,316 | 3,028,369 |
 | 2. Prepayments to suppliers |
|
|
446,042 | 789,415 | 714,662 | 736,689 | 537,883 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
9,187 | 3,118 | 13,504 | 7,468 | 7,468 |
 | 5. Receivables on short-term loans |
|
|
309,543 | 309,499 | 308,269 | 307,735 | 187,581 |
 | 6. Other short-term receivables |
|
|
416,824 | 385,872 | 530,884 | 592,007 | 823,391 |
 | 7. Provision for doubtful short-term receivables |
|
|
-95,060 | -95,060 | -94,524 | -94,417 | -165,562 |
 | IV. Inventories |
|
|
1,588,459 | 1,756,289 | 2,248,111 | 2,177,748 | 1,482,163 |
 | 1. Inventories |
|
|
1,588,591 | 1,756,422 | 2,248,243 | 2,177,873 | 1,511,490 |
 | 2. Provision for decline in value of inventories |
|
|
-132 | -132 | -132 | -125 | -29,327 |
 | V. Other current assets |
|
|
90,370 | 95,534 | 153,794 | 145,027 | 134,209 |
 | 1. Short-term prepaid expenses |
|
|
17,693 | 11,207 | 14,374 | 27,544 | 25,923 |
 | 2. Deductible VAT |
|
|
71,469 | 79,527 | 135,159 | 113,960 | 107,231 |
 | 3. Taxes and the State Receivables |
|
|
1,209 | 2,319 | 1,780 | 1,043 | 1,054 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| 2,480 | 2,480 | 2,480 | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,889,184 | 12,757,215 | 12,929,469 | 12,944,803 | 13,257,960 |
 | I. Long-term receivables |
|
|
32,830 | 34,147 | 24,666 | 24,676 | 15,908 |
 | 1. Long-term customer's receivables |
|
|
| | 24,666 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
32,830 | 34,147 | | 24,676 | 15,908 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
10,134,619 | 9,947,774 | 9,805,341 | 9,682,760 | 9,489,297 |
 | 1. Tangible fixed assets |
|
|
8,958,740 | 8,789,510 | 8,662,650 | 8,553,496 | 8,366,329 |
 | - Cost |
|
|
12,602,575 | 12,621,820 | 12,677,350 | 12,763,578 | 12,760,051 |
 | - Accumulated depreciation |
|
|
-3,643,835 | -3,832,310 | -4,014,700 | -4,210,082 | -4,393,721 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,175,880 | 1,158,264 | 1,142,691 | 1,129,263 | 1,122,967 |
 | - Cost |
|
|
1,383,299 | 1,383,449 | 1,383,559 | 1,383,972 | 1,393,705 |
 | - Accumulated depreciation |
|
|
-207,420 | -225,185 | -240,868 | -254,709 | -270,738 |
 | III. Real Estate Investments |
|
|
112,103 | 107,535 | 103,014 | 98,426 | 93,838 |
 | - Cost |
|
|
536,747 | 536,747 | 536,803 | 536,803 | 536,803 |
 | - Accumulated depreciation |
|
|
-424,644 | -429,211 | -433,789 | -438,377 | -442,965 |
 | IV. Long-term assets in progress |
|
|
372,572 | 434,483 | 735,206 | 827,749 | 1,351,884 |
 | 1. Costs of long-term production, business in progress |
|
|
202,549 | 202,549 | 202,549 | 202,549 | 202,549 |
 | 2. Costs of construction in progress |
|
|
170,023 | 231,934 | 532,656 | 625,200 | 1,149,335 |
 | IV. Long-term financial investments |
|
|
1,708,564 | 1,693,669 | 1,712,210 | 1,763,598 | 1,781,179 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,707,348 | 1,692,847 | 1,711,388 | 1,762,776 | 1,780,357 |
 | 3. Other investments in equity instruments |
|
|
4,822 | 4,822 | 4,822 | 4,822 | 4,822 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,606 | -4,000 | -4,000 | -4,000 | -4,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
528,496 | 539,605 | 549,033 | 547,594 | 525,854 |
 | 1. Long-term prepaid expenses |
|
|
290,986 | 310,812 | 328,800 | 336,443 | 327,599 |
 | 2. Deferred income tax assets |
|
|
30,292 | 30,312 | 30,508 | 30,319 | 35,072 |
 | 3. Other long-term assets |
|
|
25,969 | 26,008 | 26,025 | 25,906 | 25,934 |
 | VI. Goodwills |
|
|
181,248 | 172,474 | 163,700 | 154,927 | 137,249 |
 | TOTAL ASSETS |
|
|
20,954,929 | 21,544,470 | 22,315,036 | 23,533,965 | 24,564,240 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,255,290 | 13,755,989 | 14,415,824 | 15,183,543 | 15,675,650 |
 | I. Current liabilities |
|
|
5,061,811 | 5,661,952 | 6,575,585 | 7,418,958 | 7,758,070 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,950,284 | 3,387,906 | 3,644,856 | 4,532,584 | 4,257,497 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,109,812 | 888,150 | 1,670,625 | 968,621 | 1,804,721 |
 | 4. Advances from customers |
|
|
294,442 | 742,527 | 607,553 | 1,244,068 | 788,525 |
 | 5. Taxes and other payables to the State Budget |
|
|
231,839 | 69,328 | 113,505 | 159,978 | 292,608 |
 | 6. Payables to employees |
|
|
98,962 | 55,581 | 85,437 | 79,190 | 121,781 |
 | 7. Short-term accrued expenses |
|
|
84,772 | 150,002 | 97,690 | 143,855 | 156,008 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
851 | 6,658 | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,781 | 10,174 | 8,188 | 8,041 | 6,579 |
 | 11. Other short-term payables |
|
|
107,377 | 180,134 | 127,615 | 68,184 | 123,319 |
 | 12. Provision for short term payables |
|
|
10,031 | 15,285 | 23,907 | 27,819 | 39,138 |
 | 13. Bonus and welfare fund |
|
|
166,660 | 156,206 | 196,209 | 186,619 | 167,893 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,193,478 | 8,094,037 | 7,840,239 | 7,764,585 | 7,917,581 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
12,033 | 12,114 | 12,234 | 11,862 | 11,862 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
7,830,630 | 7,731,254 | 7,465,383 | 7,380,454 | 7,448,178 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
305,206 | 303,218 | 314,075 | 311,947 | 307,806 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
45,129 | 47,451 | 48,547 | 60,321 | 149,559 |
 | 11. Long-term unrealized revenue |
|
|
481 | | | | 175 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,699,639 | 7,788,481 | 7,899,212 | 8,350,423 | 8,888,589 |
 | I. ShareHolder's equity |
|
|
7,699,639 | 7,788,481 | 7,899,212 | 8,350,423 | 8,888,589 |
 | 1. Owner's investment capital |
|
|
3,576,421 | 3,576,421 | 3,576,421 | 3,576,421 | 4,112,853 |
 | 2. Share capital surplus |
|
|
711,137 | 711,137 | 711,137 | 711,137 | 174,704 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
50,847 | 50,847 | 81,215 | 81,215 | 81,215 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
708 | 708 | 708 | 708 | 708 |
 | 7. Differences upon foreign exchange rate |
|
|
-3,310 | -3,160 | -2,463 | -2,192 | -1,927 |
 | 8. Investment and development funds |
|
|
298,574 | 298,672 | 299,823 | 299,823 | 299,823 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
65,404 | 65,404 | 65,404 | 65,404 | 65,404 |
 | 11. After tax undistributed profit |
|
|
813,764 | 880,071 | 939,227 | 1,240,692 | 1,787,077 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
358,673 | 824,790 | 744,860 | 745,454 | 745,274 |
 | - Profit after tax undistributed this period |
|
|
455,091 | 55,280 | 194,368 | 495,238 | 1,041,803 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,186,095 | 2,208,382 | 2,227,740 | 2,377,215 | 2,368,731 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
20,954,929 | 21,544,470 | 22,315,036 | 23,533,965 | 24,564,240 |
There is no report.
|
|