|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,092,145 | 2,823,895 | 2,958,411 | 3,742,641 | 3,071,033 |
 | I. Cash and cash equivalents |
|
|
493,962 | 302,636 | 393,513 | 516,530 | 390,290 |
 | 1. Cash |
|
|
109,962 | 137,636 | 158,513 | 406,030 | 188,190 |
 | 2. Cash equivalents |
|
|
384,000 | 165,000 | 235,000 | 110,500 | 202,100 |
 | II. Short-term financial investments |
|
|
1,345,189 | 1,255,689 | 1,385,383 | 1,412,883 | 1,551,333 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,345,189 | 1,255,689 | 1,385,383 | 1,412,883 | 1,551,333 |
 | III. Short-term receivables |
|
|
971,210 | 929,229 | 745,816 | 1,347,552 | 656,356 |
 | 1. Short-term receivables of customers |
|
|
295,747 | 281,839 | 259,160 | 254,798 | 260,234 |
 | 2. Prepayments to suppliers |
|
|
391,946 | 372,877 | 219,271 | 237,749 | 82,511 |
 | 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 |
|
|
320,884 | 311,903 | 305,280 | 892,946 | 352,751 |
 | 7. Provision for doubtful short-term receivables |
|
|
-37,368 | -37,388 | -37,895 | -37,941 | -39,140 |
 | IV. Inventories |
|
|
115,825 | 119,881 | 116,684 | 141,974 | 127,433 |
 | 1. Inventories |
|
|
115,825 | 119,881 | 116,684 | 141,974 | 127,433 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
165,959 | 216,460 | 317,015 | 323,702 | 345,621 |
 | 1. Short-term prepaid expenses |
|
|
25,766 | 17,462 | 16,306 | 16,614 | 29,096 |
 | 2. Deductible VAT |
|
|
140,190 | 198,996 | 300,705 | 305,598 | 311,974 |
 | 3. Taxes and the State Receivables |
|
|
2 | 2 | 4 | 1,490 | 4,551 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,400,549 | 5,727,315 | 6,722,085 | 6,510,913 | 6,846,010 |
 | I. Long-term receivables |
|
|
93 | 84 | 78 | 66 | 52 |
 | 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 |
|
|
93 | 84 | 78 | 66 | 52 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,826,395 | 1,772,100 | 2,802,856 | 4,151,132 | 1,517,729 |
 | 1. Tangible fixed assets |
|
|
1,819,212 | 1,764,528 | 2,794,843 | 4,143,486 | 1,507,372 |
 | - Cost |
|
|
6,796,554 | 6,796,688 | 7,867,873 | 8,776,256 | 5,984,820 |
 | - Accumulated depreciation |
|
|
-4,977,342 | -5,032,160 | -5,073,029 | -4,632,770 | -4,477,448 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,184 | 7,572 | 8,013 | 7,646 | 10,356 |
 | - Cost |
|
|
45,334 | 46,257 | 47,248 | 46,895 | 50,201 |
 | - Accumulated depreciation |
|
|
-38,151 | -38,684 | -39,235 | -39,249 | -39,845 |
 | III. Real Estate Investments |
|
|
| | | | 2,581,950 |
 | - Cost |
|
|
| | | | 2,777,075 |
 | - Accumulated depreciation |
|
|
| | | | -195,124 |
 | IV. Long-term assets in progress |
|
|
3,160,408 | 3,490,094 | 2,984,167 | 895,523 | 1,291,934 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,160,408 | 3,490,094 | 2,984,167 | 895,523 | 1,291,934 |
 | IV. Long-term financial investments |
|
|
316,847 | 374,402 | 848,889 | 1,383,237 | 1,364,579 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
314,800 | 372,222 | 847,069 | 1,381,477 | 1,362,899 |
 | 3. Other investments in equity instruments |
|
|
2,181 | 2,181 | 2,181 | 2,181 | 2,181 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-135 | -1 | -361 | -421 | -501 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
96,806 | 90,633 | 86,095 | 80,954 | 89,766 |
 | 1. Long-term prepaid expenses |
|
|
81,773 | 75,600 | 70,558 | 66,269 | 75,617 |
 | 2. Deferred income tax assets |
|
|
15,033 | 15,033 | 15,537 | 14,685 | 14,149 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
8,492,693 | 8,551,209 | 9,680,496 | 10,253,554 | 9,917,042 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,132,072 | 2,065,570 | 3,196,634 | 3,494,101 | 3,099,529 |
 | I. Current liabilities |
|
|
1,637,559 | 1,050,821 | 1,409,798 | 1,511,293 | 1,253,946 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
23,524 | 25,186 | 26,358 | 26,152 | 24,750 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
852,623 | 462,154 | 627,401 | 610,434 | 356,761 |
 | 4. Advances from customers |
|
|
19,395 | 13,563 | 6,986 | 6,941 | 8,602 |
 | 5. Taxes and other payables to the State Budget |
|
|
99,849 | 92,399 | 160,075 | 227,233 | 245,481 |
 | 6. Payables to employees |
|
|
224,947 | 97,381 | 158,928 | 190,925 | 225,960 |
 | 7. Short-term accrued expenses |
|
|
226,890 | 231,216 | 232,670 | 244,921 | 256,739 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,353 | | 2,687 | | 2,731 |
 | 11. Other short-term payables |
|
|
126,073 | 103,648 | 103,301 | 131,395 | 88,936 |
 | 12. Provision for short term payables |
|
|
18,100 | | | | |
 | 13. Bonus and welfare fund |
|
|
40,805 | 25,273 | 91,392 | 73,292 | 43,986 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
494,514 | 1,014,749 | 1,786,836 | 1,982,807 | 1,845,584 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
484,949 | 1,006,044 | 1,726,747 | 1,864,662 | 1,747,194 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
9,564 | 8,705 | 10,752 | 8,578 | 3,082 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | 49,337 | 109,567 | 95,308 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,360,621 | 6,485,639 | 6,483,862 | 6,759,453 | 6,817,513 |
 | I. ShareHolder's equity |
|
|
6,360,621 | 6,485,639 | 6,483,862 | 6,759,453 | 6,817,513 |
 | 1. Owner's investment capital |
|
|
3,269,600 | 3,269,600 | 3,269,600 | 3,269,600 | 3,269,600 |
 | 2. Share capital surplus |
|
|
| | | -276 | -166 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
52,544 | 52,544 | 52,544 | 52,544 | 52,544 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-613,302 | -613,302 | -613,302 | -613,302 | -613,302 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,803,206 | 1,803,206 | 2,102,238 | 2,104,600 | 2,104,600 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,043,411 | 1,188,145 | 944,258 | 1,192,819 | 1,212,692 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
236,182 | 1,042,971 | 609,151 | 599,407 | 391,369 |
 | - Profit after tax undistributed this period |
|
|
807,229 | 145,174 | 335,107 | 593,412 | 821,324 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
805,162 | 785,446 | 728,524 | 753,467 | 791,544 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,492,693 | 8,551,209 | 9,680,496 | 10,253,554 | 9,917,042 |
There is no report.
|
|