|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,518,917 | 2,840,340 | 2,163,475 | 1,730,643 | 1,734,740 |
 | I. Cash and cash equivalents |
|
|
58,764 | 326,032 | 387,919 | 22,375 | 28,878 |
 | 1. Cash |
|
|
44,922 | 324,531 | 384,918 | 19,374 | 22,118 |
 | 2. Cash equivalents |
|
|
13,842 | 1,501 | 3,001 | 3,001 | 6,760 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
1,032,144 | 1,158,308 | 754,187 | 747,903 | 763,576 |
 | 1. Short-term receivables of customers |
|
|
984,838 | 1,112,473 | 703,379 | 698,607 | 715,969 |
 | 2. Prepayments to suppliers |
|
|
68,913 | 66,847 | 68,352 | 66,708 | 68,145 |
 | 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 |
|
|
26,757 | 27,352 | 30,821 | 30,953 | 27,827 |
 | 7. Provision for doubtful short-term receivables |
|
|
-48,365 | -48,365 | -48,365 | -48,365 | -48,365 |
 | IV. Inventories |
|
|
792,829 | 738,288 | 453,339 | 403,426 | 384,200 |
 | 1. Inventories |
|
|
794,833 | 740,292 | 455,344 | 405,430 | 386,204 |
 | 2. Provision for decline in value of inventories |
|
|
-2,004 | -2,004 | -2,004 | -2,004 | -2,004 |
 | V. Other current assets |
|
|
635,181 | 617,712 | 568,030 | 556,940 | 558,086 |
 | 1. Short-term prepaid expenses |
|
|
8,257 | 11,688 | 13,264 | 5,640 | 4,731 |
 | 2. Deductible VAT |
|
|
620,953 | 600,054 | 548,786 | 545,319 | 547,371 |
 | 3. Taxes and the State Receivables |
|
|
5,971 | 5,970 | 5,980 | 5,980 | 5,984 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,385,075 | 7,360,356 | 7,334,512 | 7,301,856 | 7,129,025 |
 | I. Long-term receivables |
|
|
272,198 | 272,198 | 272,198 | 272,198 | 272,198 |
 | 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 |
|
|
272,198 | 272,198 | 272,198 | 272,198 | 272,198 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,274,094 | 1,232,619 | 1,191,966 | 1,153,176 | 1,114,711 |
 | 1. Tangible fixed assets |
|
|
1,148,931 | 1,108,863 | 1,069,616 | 1,032,233 | 995,174 |
 | - Cost |
|
|
5,130,320 | 5,129,421 | 5,129,421 | 5,131,170 | 5,132,374 |
 | - Accumulated depreciation |
|
|
-3,981,389 | -4,020,558 | -4,059,805 | -4,098,937 | -4,137,200 |
 | 2. Fixed assets of financial leasing |
|
|
125,098 | 123,703 | 122,308 | 120,913 | 119,517 |
 | - Cost |
|
|
139,515 | 139,515 | 139,515 | 139,515 | 139,515 |
 | - Accumulated depreciation |
|
|
-14,417 | -15,812 | -17,207 | -18,602 | -19,997 |
 | 3. Intangible fixed assets |
|
|
65 | 54 | 42 | 31 | 19 |
 | - Cost |
|
|
14,637 | 14,637 | 14,637 | 14,637 | 14,637 |
 | - Accumulated depreciation |
|
|
-14,571 | -14,583 | -14,594 | -14,606 | -14,617 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
5,723,033 | 5,723,572 | 5,723,572 | 5,723,572 | 5,716,174 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,723,033 | 5,723,572 | 5,723,572 | 5,723,572 | 5,716,174 |
 | IV. Long-term financial investments |
|
|
10,000 | 10,000 | 10,000 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
11,403 | 11,403 | 11,403 | 11,403 | 11,403 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-11,403 | -11,403 | -11,403 | -11,403 | -11,403 |
 | 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | | |
 | V. Total other long-term assets |
|
|
105,750 | 121,967 | 136,777 | 152,909 | 25,943 |
 | 1. Long-term prepaid expenses |
|
|
103,964 | 120,167 | 135,354 | 151,500 | 24,534 |
 | 2. Deferred income tax assets |
|
|
1,786 | 1,800 | 1,423 | 1,409 | 1,409 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
9,903,992 | 10,200,696 | 9,497,987 | 9,032,499 | 8,863,765 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,640,914 | 10,034,091 | 9,502,074 | 9,219,354 | 9,487,416 |
 | I. Current liabilities |
|
|
8,921,955 | 9,315,137 | 8,783,125 | 8,507,619 | 8,768,477 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,486,275 | 5,716,163 | 5,701,130 | 5,237,683 | 5,247,324 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,331,342 | 2,322,873 | 1,563,741 | 1,560,596 | 1,607,551 |
 | 4. Advances from customers |
|
|
23,203 | 25,049 | 159,429 | 50,767 | 74,606 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,831 | 3,847 | 2,774 | 4,471 | 3,189 |
 | 6. Payables to employees |
|
|
6,634 | 6,930 | 4,814 | 5,882 | 4,964 |
 | 7. Short-term accrued expenses |
|
|
1,005,824 | 1,181,308 | 1,291,164 | 1,428,951 | 1,627,258 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
66,827 | 58,948 | 60,055 | 219,250 | 203,567 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
19 | 19 | 19 | 19 | 19 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
718,959 | 718,954 | 718,949 | 711,735 | 718,939 |
 | 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 |
|
|
718,959 | 718,954 | 718,949 | 711,735 | 718,939 |
 | 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 |
|
|
263,078 | 166,606 | -4,087 | -186,855 | -623,651 |
 | I. ShareHolder's equity |
|
|
263,078 | 166,606 | -4,087 | -186,855 | -623,651 |
 | 1. Owner's investment capital |
|
|
2,796,763 | 2,796,763 | 2,796,763 | 2,796,763 | 2,796,763 |
 | 2. Share capital surplus |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-31,348 | -31,348 | -31,348 | -31,348 | -31,348 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
60,474 | 60,474 | 60,474 | 60,474 | 60,474 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-2,601,348 | -2,697,453 | -2,868,348 | -3,050,888 | -3,485,372 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-1,270,962 | -2,601,348 | -2,601,348 | -2,601,348 | -2,601,348 |
 | - Profit after tax undistributed this period |
|
|
-1,330,385 | -96,106 | -267,001 | -449,540 | -884,025 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,536 | 3,170 | 3,372 | 3,143 | 832 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,903,992 | 10,200,696 | 9,497,987 | 9,032,499 | 8,863,765 |
There is no report.
|
|