|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,880,410 | 24,926,122 | 25,420,698 | 28,767,050 | 27,017,868 |
 | I. Cash and cash equivalents |
|
|
11,421,530 | 12,331,135 | 12,676,864 | 12,469,255 | 11,584,691 |
 | 1. Cash |
|
|
7,137,281 | 8,047,259 | 8,989,824 | 9,134,061 | 4,426,972 |
 | 2. Cash equivalents |
|
|
4,284,249 | 4,283,877 | 3,687,040 | 3,335,194 | 7,157,719 |
 | II. Short-term financial investments |
|
|
3,886,136 | 4,186,926 | 4,358,330 | 4,499,584 | 4,274,965 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,886,136 | 4,186,926 | 4,358,330 | 4,499,584 | 4,274,965 |
 | III. Short-term receivables |
|
|
6,148,439 | 5,767,729 | 6,378,980 | 8,256,846 | 7,303,255 |
 | 1. Short-term receivables of customers |
|
|
4,708,677 | 3,161,317 | 3,728,517 | 5,408,589 | 4,415,724 |
 | 2. Prepayments to suppliers |
|
|
503,578 | 890,398 | 1,302,632 | 1,401,605 | 1,169,660 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
241,276 | 1,079,979 | 622,955 | 881,366 | 1,115,629 |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
835,703 | 959,505 | 1,160,850 | 1,031,721 | 811,893 |
 | 7. Provision for doubtful short-term receivables |
|
|
-140,795 | -323,469 | -435,973 | -466,434 | -209,651 |
 | IV. Inventories |
|
|
1,923,653 | 2,044,996 | 1,386,910 | 2,938,843 | 3,233,783 |
 | 1. Inventories |
|
|
1,935,867 | 2,057,209 | 1,399,123 | 2,946,567 | 3,249,347 |
 | 2. Provision for decline in value of inventories |
|
|
-12,213 | -12,213 | -12,213 | -7,724 | -15,564 |
 | V. Other current assets |
|
|
500,651 | 595,336 | 619,613 | 602,523 | 621,173 |
 | 1. Short-term prepaid expenses |
|
|
49,690 | 62,931 | 79,114 | 71,461 | 67,304 |
 | 2. Deductible VAT |
|
|
449,579 | 530,062 | 537,996 | 528,732 | 552,638 |
 | 3. Taxes and the State Receivables |
|
|
1,382 | 2,343 | 2,504 | 2,330 | 1,231 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,193,457 | 10,282,334 | 10,312,412 | 10,425,068 | 11,548,021 |
 | I. Long-term receivables |
|
|
93,748 | 121,079 | 30,794 | 30,387 | 30,535 |
 | 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 |
|
|
93,748 | 121,079 | 30,794 | 30,387 | 30,535 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,587,785 | 3,620,585 | 3,554,556 | 3,466,893 | 4,777,191 |
 | 1. Tangible fixed assets |
|
|
3,525,965 | 3,558,776 | 3,492,072 | 3,406,154 | 4,705,169 |
 | - Cost |
|
|
13,956,383 | 14,032,791 | 14,217,348 | 14,406,443 | 15,853,999 |
 | - Accumulated depreciation |
|
|
-10,430,418 | -10,474,015 | -10,725,276 | -11,000,288 | -11,148,830 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
61,820 | 61,809 | 62,484 | 60,739 | 72,022 |
 | - Cost |
|
|
198,039 | 199,545 | 202,032 | 202,231 | 201,762 |
 | - Accumulated depreciation |
|
|
-136,220 | -137,735 | -139,549 | -141,492 | -129,740 |
 | III. Real Estate Investments |
|
|
159,660 | 158,476 | 157,292 | 156,108 | 154,924 |
 | - Cost |
|
|
229,281 | 229,281 | 229,281 | 229,281 | 229,281 |
 | - Accumulated depreciation |
|
|
-69,621 | -70,805 | -71,989 | -73,173 | -74,356 |
 | IV. Long-term assets in progress |
|
|
429,711 | 470,529 | 481,938 | 608,033 | 462,167 |
 | 1. Costs of long-term production, business in progress |
|
|
69,816 | 69,816 | 21,333 | 21,333 | 21,333 |
 | 2. Costs of construction in progress |
|
|
359,895 | 400,713 | 460,604 | 586,699 | 440,834 |
 | IV. Long-term financial investments |
|
|
4,721,615 | 4,733,866 | 4,892,574 | 4,910,165 | 4,872,966 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,719,803 | 4,721,127 | 4,879,832 | 4,897,423 | 4,866,722 |
 | 3. Other investments in equity instruments |
|
|
3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,188 | -1,261 | -1,258 | -1,258 | -1,255 |
 | 5. Investments holding until maturity |
|
|
| 11,000 | 11,000 | 11,000 | 4,500 |
 | V. Total other long-term assets |
|
|
1,200,937 | 1,177,799 | 1,195,258 | 1,253,481 | 1,250,237 |
 | 1. Long-term prepaid expenses |
|
|
784,535 | 775,989 | 770,699 | 747,307 | 686,042 |
 | 2. Deferred income tax assets |
|
|
386,715 | 367,113 | 396,367 | 478,522 | 532,110 |
 | 3. Other long-term assets |
|
|
29,687 | 34,697 | 28,192 | 27,652 | 32,085 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
34,073,867 | 35,208,456 | 35,733,109 | 39,192,118 | 38,565,889 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
19,183,634 | 20,174,014 | 20,669,794 | 23,794,249 | 22,356,993 |
 | I. Current liabilities |
|
|
13,666,439 | 14,664,845 | 14,770,138 | 17,640,179 | 16,334,875 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
869,214 | 826,710 | 874,157 | 855,051 | 189,478 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,654,981 | 3,176,966 | 3,917,406 | 5,001,365 | 6,956,889 |
 | 4. Advances from customers |
|
|
345,599 | 568,832 | 524,364 | 675,064 | 637,047 |
 | 5. Taxes and other payables to the State Budget |
|
|
406,802 | 153,473 | 173,356 | 252,549 | 310,028 |
 | 6. Payables to employees |
|
|
863,596 | 597,785 | 1,042,995 | 1,307,212 | 1,357,630 |
 | 7. Short-term accrued expenses |
|
|
4,668,040 | 6,197,325 | 5,694,710 | 7,150,228 | 5,172,832 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
184,744 | 1,431,750 | 591,536 | 848,424 | 245,455 |
 | 10. Short-term unrealized Revenue |
|
|
166,368 | 31,673 | 13,834 | 8,796 | 138,346 |
 | 11. Other short-term payables |
|
|
647,064 | 683,297 | 690,171 | 366,882 | 394,319 |
 | 12. Provision for short term payables |
|
|
153,292 | 381,773 | 390,101 | 384,375 | 103,259 |
 | 13. Bonus and welfare fund |
|
|
706,738 | 615,262 | 857,508 | 790,232 | 829,593 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,517,195 | 5,509,169 | 5,899,656 | 6,154,070 | 6,022,119 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
8 | | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,857,843 | 1,704,644 | 1,628,141 | 1,591,041 | 1,387,311 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
790,109 | 842,998 | 780,300 | 791,851 | 777,498 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
739,277 | 754,545 | 799,243 | 785,499 | 641,199 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,950,335 | 2,028,391 | 2,514,423 | 2,809,616 | 3,039,343 |
 | 11. Long-term unrealized revenue |
|
|
177,777 | 176,876 | 175,975 | 175,074 | 171,421 |
 | 12. Development fund of science and technology |
|
|
1,846 | 1,715 | 1,574 | 988 | 5,348 |
 | B. OWNER'S EQUITY |
|
|
14,890,233 | 15,034,442 | 15,063,316 | 15,397,869 | 16,208,895 |
 | I. ShareHolder's equity |
|
|
14,890,233 | 15,034,442 | 15,063,316 | 15,397,869 | 16,208,895 |
 | 1. Owner's investment capital |
|
|
4,779,663 | 4,779,663 | 4,779,663 | 4,779,663 | 5,114,201 |
 | 2. Share capital surplus |
|
|
39,617 | 39,617 | 39,617 | 39,617 | 39,617 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| 349,935 | 349,935 | 349,935 | 50,971 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
515,407 | 527,783 | 596,767 | 628,463 | 590,283 |
 | 8. Investment and development funds |
|
|
3,795,997 | 3,795,997 | 4,238,462 | 4,238,462 | 4,300,217 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,193,891 | 4,405,564 | 3,997,068 | 4,316,328 | 4,927,441 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,045,815 | 4,081,757 | 3,316,099 | 3,316,099 | 3,128,326 |
 | - Profit after tax undistributed this period |
|
|
1,148,076 | 323,807 | 680,969 | 1,000,229 | 1,799,115 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,565,658 | 1,135,883 | 1,061,803 | 1,045,401 | 1,186,165 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
34,073,867 | 35,208,456 | 35,733,109 | 39,192,118 | 38,565,889 |
There is no report.
|
|