|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
21,706,107 | 20,683,356 | 20,913,451 | 21,281,715 | 24,175,703 |
 | I. Cash and cash equivalents |
|
|
343,676 | 83,961 | 25,200 | 115,999 | 375,924 |
 | 1. Cash |
|
|
343,676 | 83,961 | 25,200 | 15,999 | 375,924 |
 | 2. Cash equivalents |
|
|
| | | 100,000 | |
 | II. Short-term financial investments |
|
|
115,370 | 100,000 | 100,000 | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
115,370 | 100,000 | 100,000 | | |
 | III. Short-term receivables |
|
|
7,761,983 | 6,366,677 | 6,593,827 | 6,099,492 | 6,999,950 |
 | 1. Short-term receivables of customers |
|
|
3,860,347 | 1,802,365 | 1,954,727 | 2,083,502 | 1,929,692 |
 | 2. Prepayments to suppliers |
|
|
3,060,448 | 3,582,228 | 4,252,854 | 3,043,693 | 4,080,107 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 60,000 | 114,075 | |
 | 6. Other short-term receivables |
|
|
859,729 | 1,000,626 | 344,787 | 876,763 | 1,016,193 |
 | 7. Provision for doubtful short-term receivables |
|
|
-18,542 | -18,542 | -18,542 | -18,542 | -26,042 |
 | IV. Inventories |
|
|
13,400,486 | 14,037,858 | 14,106,010 | 14,977,294 | 16,714,675 |
 | 1. Inventories |
|
|
13,400,486 | 14,037,858 | 14,106,010 | 14,977,294 | 16,714,675 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
84,592 | 94,860 | 88,413 | 88,930 | 85,153 |
 | 1. Short-term prepaid expenses |
|
|
2,721 | 2,477 | 7,782 | 9,335 | 8,865 |
 | 2. Deductible VAT |
|
|
81,871 | 92,383 | 80,631 | 79,596 | 72,937 |
 | 3. Taxes and the State Receivables |
|
|
| | | | 3,351 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,410,241 | 2,411,140 | 3,312,913 | 2,963,802 | 3,095,577 |
 | I. Long-term receivables |
|
|
38,725 | 38,725 | 974,730 | 620,646 | 76,045 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 324,192 | 270,117 | 34,739 |
 | 5. Other long-term receivables |
|
|
38,725 | 38,725 | 650,538 | 350,529 | 41,306 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
744,223 | 741,227 | 738,465 | 735,802 | 733,238 |
 | 1. Tangible fixed assets |
|
|
343,563 | 340,663 | 337,965 | 335,302 | 332,738 |
 | - Cost |
|
|
410,684 | 410,684 | 410,684 | 410,060 | 410,060 |
 | - Accumulated depreciation |
|
|
-67,121 | -70,022 | -72,720 | -74,758 | -77,322 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
400,660 | 400,564 | 400,500 | 400,500 | 400,500 |
 | - Cost |
|
|
415,506 | 415,506 | 415,506 | 415,506 | 415,506 |
 | - Accumulated depreciation |
|
|
-14,846 | -14,942 | -15,006 | -15,006 | -15,006 |
 | III. Real Estate Investments |
|
|
63,247 | 62,863 | 62,479 | 62,095 | 61,711 |
 | - Cost |
|
|
75,664 | 75,664 | 75,664 | 75,664 | 75,664 |
 | - Accumulated depreciation |
|
|
-12,417 | -12,801 | -13,185 | -13,569 | -13,953 |
 | IV. Long-term assets in progress |
|
|
533,458 | 533,458 | 533,458 | 533,458 | 533,458 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
533,458 | 533,458 | 533,458 | 533,458 | 533,458 |
 | IV. Long-term financial investments |
|
|
38,034 | 35,907 | 23,647 | 24,411 | 710,746 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
35,224 | 35,907 | 23,647 | 24,411 | 710,746 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
2,810 | | | | |
 | V. Total other long-term assets |
|
|
992,553 | 998,959 | 980,134 | 987,389 | 980,379 |
 | 1. Long-term prepaid expenses |
|
|
983,623 | 994,155 | 978,893 | 984,176 | 979,142 |
 | 2. Deferred income tax assets |
|
|
8,930 | 4,804 | 1,241 | 3,213 | 1,237 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
24,116,348 | 23,094,496 | 24,226,364 | 24,245,517 | 27,271,280 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
12,692,530 | 11,986,344 | 12,370,620 | 12,304,783 | 14,847,342 |
 | I. Current liabilities |
|
|
8,399,859 | 8,126,017 | 7,592,640 | 7,601,728 | 10,258,755 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,454,725 | 1,480,698 | 904,113 | 1,189,139 | 1,106,136 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
197,886 | 181,749 | 143,385 | 120,776 | 164,133 |
 | 4. Advances from customers |
|
|
3,591 | 26,713 | 50,835 | 24,891 | 237,657 |
 | 5. Taxes and other payables to the State Budget |
|
|
491,340 | 303,292 | 379,768 | 213,125 | 198,059 |
 | 6. Payables to employees |
|
|
9,651 | 9,063 | 8,789 | 8,847 | 9,085 |
 | 7. Short-term accrued expenses |
|
|
504,028 | 452,864 | 437,562 | 389,979 | 335,735 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
5,706,817 | 5,640,555 | 5,636,488 | 5,624,628 | 8,176,961 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
31,821 | 31,083 | 31,701 | 30,341 | 30,989 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,292,671 | 3,860,326 | 4,777,980 | 4,703,055 | 4,588,586 |
 | 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 |
|
|
404,031 | 4,031 | 5 | 5 | 150,531 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,888,640 | 3,856,295 | 4,777,975 | 4,703,050 | 4,438,056 |
 | 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 |
|
|
11,423,818 | 11,108,152 | 11,855,744 | 11,940,734 | 12,423,939 |
 | I. ShareHolder's equity |
|
|
11,423,818 | 11,108,152 | 11,855,744 | 11,940,734 | 12,423,939 |
 | 1. Owner's investment capital |
|
|
8,731,401 | 8,731,401 | 9,072,351 | 9,798,094 | 9,978,094 |
 | 2. Share capital surplus |
|
|
70,475 | 70,475 | 410,425 | 410,425 | 410,425 |
 | 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 |
|
|
243,810 | 243,810 | 248,463 | 248,463 | 248,463 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,319,866 | 2,004,248 | 2,066,286 | 1,425,482 | 1,736,088 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,801,080 | 1,954,616 | 1,951,911 | 1,226,168 | 1,226,168 |
 | - Profit after tax undistributed this period |
|
|
518,785 | 49,632 | 114,374 | 199,314 | 509,919 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
58,267 | 58,219 | 58,220 | 58,270 | 50,870 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
24,116,348 | 23,094,496 | 24,226,364 | 24,245,517 | 27,271,280 |
There is no report.
|
|