|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
25,673,157 | 25,886,020 | 28,541,356 | 34,269,570 | 36,207,271 |
 | I. Cash and cash equivalents |
|
|
622,973 | 388,793 | 729,640 | 547,431 | 1,524,330 |
 | 1. Cash |
|
|
562,273 | 316,238 | 718,640 | 480,631 | 818,222 |
 | 2. Cash equivalents |
|
|
60,700 | 72,555 | 11,000 | 66,800 | 706,108 |
 | II. Short-term financial investments |
|
|
8,571,356 | 9,670,724 | 10,629,796 | 13,792,536 | 13,059,652 |
 | 1. Trading securities |
|
|
283,029 | 283,029 | 245,943 | 1,635,998 | 1,625,068 |
 | 2. Provision for diminution in value of trading securities |
|
|
-37,086 | -37,086 | | | -89 |
 | 3. Investments holding until maturity |
|
|
8,325,412 | 9,424,781 | 10,383,853 | 12,156,539 | 11,434,673 |
 | III. Short-term receivables |
|
|
15,743,995 | 15,005,729 | 16,251,304 | 18,862,830 | 20,244,316 |
 | 1. Short-term receivables of customers |
|
|
15,722,588 | 14,997,537 | 15,949,930 | 18,820,352 | 20,241,117 |
 | 2. Prepayments to suppliers |
|
|
6,992 | 7,152 | 7,985 | 11,018 | 10,774 |
 | 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 |
|
|
244,077 | 219,563 | 516,308 | 258,153 | 222,170 |
 | 7. Provision for doubtful short-term receivables |
|
|
-229,662 | -218,524 | -222,919 | -226,693 | -229,745 |
 | IV. Inventories |
|
|
2,128 | 2,984 | 1,851 | 928 | 905 |
 | 1. Inventories |
|
|
2,128 | 2,984 | 1,851 | 928 | 905 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
732,705 | 817,791 | 928,765 | 1,065,845 | 1,378,067 |
 | 1. Short-term prepaid expenses |
|
|
723,683 | 812,798 | 923,126 | 1,062,799 | 1,374,757 |
 | 2. Deductible VAT |
|
|
4,002 | 198 | 1,707 | 1,354 | 133 |
 | 3. Taxes and the State Receivables |
|
|
5,020 | 4,795 | 3,932 | 1,692 | 3,177 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,866,110 | 5,867,098 | 6,771,441 | 5,004,042 | 5,796,989 |
 | I. Long-term receivables |
|
|
32,038 | 35,637 | 35,791 | 35,465 | 32,999 |
 | 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 |
|
|
32,038 | 35,637 | 35,791 | 35,465 | 32,999 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
335,611 | 327,721 | 321,888 | 314,781 | 309,282 |
 | 1. Tangible fixed assets |
|
|
276,373 | 269,494 | 266,257 | 264,469 | 259,155 |
 | - Cost |
|
|
645,825 | 625,500 | 618,588 | 622,257 | 625,191 |
 | - Accumulated depreciation |
|
|
-369,452 | -356,006 | -352,331 | -357,788 | -366,035 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
59,238 | 58,227 | 55,631 | 50,312 | 50,127 |
 | - Cost |
|
|
220,952 | 226,400 | 230,777 | 231,083 | 232,399 |
 | - Accumulated depreciation |
|
|
-161,714 | -168,173 | -175,146 | -180,771 | -182,272 |
 | III. Real Estate Investments |
|
|
761,171 | 753,702 | 745,915 | 738,062 | 730,258 |
 | - Cost |
|
|
1,105,607 | 1,105,607 | 1,105,607 | 1,105,607 | 1,105,607 |
 | - Accumulated depreciation |
|
|
-344,437 | -351,905 | -359,692 | -367,545 | -375,349 |
 | IV. Long-term assets in progress |
|
|
| 203 | 203 | 203 | 203 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| 203 | 203 | 203 | 203 |
 | IV. Long-term financial investments |
|
|
6,649,179 | 4,659,054 | 5,578,167 | 3,817,718 | 4,639,535 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
49,636 | 49,636 | 49,636 | 49,636 | 49,636 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-42,065 | -42,234 | -42,002 | -41,756 | -41,480 |
 | 5. Investments holding until maturity |
|
|
6,641,607 | 4,651,652 | 5,570,532 | 3,809,837 | 4,631,379 |
 | V. Total other long-term assets |
|
|
88,112 | 90,781 | 89,476 | 97,812 | 84,711 |
 | 1. Long-term prepaid expenses |
|
|
62,756 | 72,033 | 63,904 | 60,150 | 66,167 |
 | 2. Deferred income tax assets |
|
|
25,356 | 18,748 | 25,572 | 37,662 | 18,544 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
33,539,266 | 31,753,118 | 35,312,797 | 39,273,612 | 42,004,260 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
25,418,052 | 23,562,498 | 26,806,264 | 30,356,397 | 32,663,502 |
 | I. Current liabilities |
|
|
25,301,218 | 23,454,959 | 26,736,141 | 30,285,887 | 32,593,616 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,142,776 | 200,000 | 1,430,326 | 1,517,021 | 1,666,072 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,508,235 | 4,059,941 | 4,574,179 | 5,713,730 | 5,763,463 |
 | 4. Advances from customers |
|
|
740,205 | 712,693 | 691,289 | 1,001,371 | 1,064,105 |
 | 5. Taxes and other payables to the State Budget |
|
|
131,670 | 153,776 | 184,793 | 246,849 | 211,952 |
 | 6. Payables to employees |
|
|
232,389 | 308,788 | 213,702 | 305,660 | 315,792 |
 | 7. Short-term accrued expenses |
|
|
101,582 | 70,032 | 102,237 | 173,894 | 130,787 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
35,835 | 30,709 | 232,629 | 52,326 | 271,392 |
 | 11. Other short-term payables |
|
|
87,290 | 108,115 | 77,480 | 95,873 | 40,670 |
 | 12. Provision for short term payables |
|
|
18,290,589 | 17,788,885 | 19,196,181 | 21,138,369 | 23,099,126 |
 | 13. Bonus and welfare fund |
|
|
30,648 | 22,019 | 33,325 | 40,794 | 30,256 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
116,834 | 107,539 | 70,123 | 70,509 | 69,886 |
 | 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 |
|
|
36,098 | 36,097 | 34,945 | 35,340 | 35,112 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,245 | 1,211 | 1,196 | 1,191 | 1,178 |
 | 11. Long-term unrealized revenue |
|
|
79,491 | 70,231 | 33,982 | 33,978 | 33,595 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,121,214 | 8,190,620 | 8,506,533 | 8,917,215 | 9,340,759 |
 | I. ShareHolder's equity |
|
|
8,121,214 | 8,190,620 | 8,506,533 | 8,917,215 | 9,340,759 |
 | 1. Owner's investment capital |
|
|
2,342,419 | 2,342,419 | 2,342,419 | 2,342,419 | 2,342,419 |
 | 2. Share capital surplus |
|
|
3,716,659 | 3,716,659 | 3,716,659 | 3,716,659 | 3,716,659 |
 | 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 |
|
|
179,212 | 179,212 | 179,212 | 179,212 | 179,212 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
385,982 | 396,872 | 410,027 | 427,545 | 451,004 |
 | 11. After tax undistributed profit |
|
|
1,146,794 | 1,195,903 | 1,487,519 | 1,889,754 | 2,284,785 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
383,241 | 383,349 | 1,164,720 | 1,171,073 | 1,181,885 |
 | - Profit after tax undistributed this period |
|
|
763,552 | 812,554 | 322,799 | 718,681 | 1,102,899 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
350,149 | 359,556 | 370,698 | 361,626 | 366,680 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
33,539,266 | 31,753,118 | 35,312,797 | 39,273,612 | 42,004,260 |
There is no report.
|
|