|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,980,259 | 1,974,591 | 2,028,510 | 2,127,022 | 2,129,235 |
 | I. Cash and cash equivalents |
|
|
354,991 | 322,869 | 362,373 | 445,829 | 390,262 |
 | 1. Cash |
|
|
134,991 | 111,869 | 73,801 | 83,829 | 66,062 |
 | 2. Cash equivalents |
|
|
220,000 | 211,000 | 288,572 | 362,000 | 324,200 |
 | II. Short-term financial investments |
|
|
622,369 | 666,924 | 611,007 | 621,176 | 659,736 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
622,369 | 666,924 | 611,007 | 621,176 | 659,736 |
 | III. Short-term receivables |
|
|
438,744 | 445,503 | 486,598 | 499,953 | 514,150 |
 | 1. Short-term receivables of customers |
|
|
41,093 | 38,388 | 30,583 | 48,224 | 51,682 |
 | 2. Prepayments to suppliers |
|
|
12,793 | 12,885 | 70,898 | 68,195 | 62,420 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
107,347 | 107,347 | 107,347 | 102,347 | 92,347 |
 | 6. Other short-term receivables |
|
|
350,383 | 362,665 | 353,552 | 357,635 | 390,819 |
 | 7. Provision for doubtful short-term receivables |
|
|
-72,872 | -75,782 | -75,782 | -76,448 | -83,118 |
 | IV. Inventories |
|
|
523,657 | 493,625 | 524,724 | 513,547 | 526,858 |
 | 1. Inventories |
|
|
562,249 | 532,158 | 563,150 | 551,972 | 565,283 |
 | 2. Provision for decline in value of inventories |
|
|
-38,592 | -38,534 | -38,425 | -38,425 | -38,425 |
 | V. Other current assets |
|
|
40,497 | 45,670 | 43,807 | 46,516 | 38,229 |
 | 1. Short-term prepaid expenses |
|
|
5,757 | 11,914 | 9,221 | 12,236 | 3,704 |
 | 2. Deductible VAT |
|
|
16,029 | 15,075 | 15,363 | 15,588 | 15,845 |
 | 3. Taxes and the State Receivables |
|
|
18,711 | 18,682 | 19,224 | 18,693 | 18,680 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,588,894 | 3,577,624 | 3,577,574 | 3,539,003 | 3,529,954 |
 | I. Long-term receivables |
|
|
900,807 | 883,143 | 865,472 | 847,802 | 830,131 |
 | 1. Long-term customer's receivables |
|
|
60,000 | 60,000 | 60,000 | 60,000 | 60,000 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
9,896 | 9,896 | 9,896 | 9,896 | 9,896 |
 | 5. Other long-term receivables |
|
|
972,274 | 972,280 | 972,280 | 972,280 | 972,280 |
 | 6. Provision for doubtful long-term receivables |
|
|
-141,363 | -159,034 | -176,704 | -194,375 | -212,045 |
 | II. Fixed assets |
|
|
1,469,731 | 1,442,462 | 1,425,775 | 1,401,186 | 1,387,495 |
 | 1. Tangible fixed assets |
|
|
936,573 | 915,892 | 905,776 | 887,757 | 874,569 |
 | - Cost |
|
|
1,913,073 | 1,911,271 | 1,933,514 | 1,935,199 | 1,874,482 |
 | - Accumulated depreciation |
|
|
-976,500 | -995,379 | -1,027,738 | -1,047,442 | -999,913 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
533,158 | 526,570 | 519,999 | 513,429 | 512,926 |
 | - Cost |
|
|
719,046 | 719,060 | 719,149 | 719,182 | 725,294 |
 | - Accumulated depreciation |
|
|
-185,888 | -192,490 | -199,150 | -205,753 | -212,369 |
 | III. Real Estate Investments |
|
|
186,746 | 186,220 | 185,167 | 184,378 | 183,589 |
 | - Cost |
|
|
201,186 | 201,186 | 201,186 | 201,186 | 201,186 |
 | - Accumulated depreciation |
|
|
-14,441 | -14,967 | -16,019 | -16,808 | -17,598 |
 | IV. Long-term assets in progress |
|
|
131,419 | 133,781 | 143,413 | 152,784 | 171,763 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
131,419 | 133,781 | 143,413 | 152,784 | 171,763 |
 | IV. Long-term financial investments |
|
|
794,029 | 834,336 | 869,628 | 861,607 | 864,222 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
792,132 | 832,435 | 867,726 | 859,705 | 862,320 |
 | 3. Other investments in equity instruments |
|
|
1,897 | 1,902 | 1,902 | 1,902 | 1,902 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
106,163 | 97,682 | 88,118 | 91,246 | 92,754 |
 | 1. Long-term prepaid expenses |
|
|
106,066 | 97,682 | 88,118 | 91,246 | 84,918 |
 | 2. Deferred income tax assets |
|
|
97 | | | | 7,836 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,569,152 | 5,552,215 | 5,606,084 | 5,666,025 | 5,659,189 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,570,562 | 1,505,292 | 1,632,611 | 1,716,021 | 1,685,479 |
 | I. Current liabilities |
|
|
1,310,163 | 1,257,038 | 1,334,287 | 1,418,255 | 1,393,398 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
25,933 | 22,301 | 23,432 | 17,317 | 14,211 |
 | 4. Advances from customers |
|
|
18,272 | 25,203 | 83,629 | 47,055 | 43,814 |
 | 5. Taxes and other payables to the State Budget |
|
|
25,027 | 16,200 | 13,075 | 32,893 | 56,457 |
 | 6. Payables to employees |
|
|
39,303 | 13,816 | 16,654 | 21,953 | 34,157 |
 | 7. Short-term accrued expenses |
|
|
540,337 | 509,242 | 516,535 | 519,957 | 525,871 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
7,412 | 10,368 | 7,660 | 6,132 | 53,139 |
 | 11. Other short-term payables |
|
|
631,763 | 640,617 | 644,915 | 745,434 | 633,137 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
22,116 | 19,291 | 28,387 | 27,513 | 32,612 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
260,398 | 248,254 | 298,324 | 297,767 | 292,081 |
 | 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 |
|
|
78,871 | 80,516 | 80,717 | 81,196 | 81,390 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
-54,000 | -54,000 | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
210,559 | 202,270 | 197,541 | 197,829 | 192,959 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
24,968 | 19,469 | 20,066 | 18,741 | 17,733 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,998,591 | 4,046,923 | 3,973,474 | 3,950,003 | 3,973,710 |
 | I. ShareHolder's equity |
|
|
3,998,591 | 4,046,923 | 3,973,474 | 3,950,003 | 3,973,710 |
 | 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 |
|
|
11,949 | 11,949 | 11,949 | 11,949 | 11,949 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-35,470 | -35,470 | -35,470 | -35,470 | -35,470 |
 | 7. Differences upon foreign exchange rate |
|
|
-220,601 | -100,278 | -152,280 | -150,814 | -149,621 |
 | 8. Investment and development funds |
|
|
68,066 | 67,803 | 86,453 | 86,267 | 106,534 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
658,784 | 639,140 | 607,123 | 582,833 | 600,353 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
617,919 | 653,790 | 634,696 | 544,413 | 528,400 |
 | - Profit after tax undistributed this period |
|
|
40,865 | -14,650 | -27,573 | 38,420 | 71,953 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
515,862 | 463,778 | 455,697 | 455,238 | 439,964 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,569,152 | 5,552,215 | 5,606,084 | 5,666,025 | 5,659,189 |
There is no report.
|
|