|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,682,416 | 4,535,341 | 4,546,119 | 4,591,051 | 3,967,452 |
 | I. Cash and cash equivalents |
|
|
432,227 | 976,328 | 1,055,360 | 791,547 | 261,617 |
 | 1. Cash |
|
|
255,649 | 830,308 | 948,483 | 686,966 | 164,626 |
 | 2. Cash equivalents |
|
|
176,578 | 146,020 | 106,877 | 104,581 | 96,991 |
 | II. Short-term financial investments |
|
|
255,634 | 277,225 | 269,780 | 315,023 | 298,188 |
 | 1. Trading securities |
|
|
14,900 | 14,900 | 14,900 | 14,900 | 14,900 |
 | 2. Provision for diminution in value of trading securities |
|
|
-13,885 | -13,885 | -13,885 | -13,885 | -13,885 |
 | 3. Investments holding until maturity |
|
|
254,619 | 276,210 | 268,765 | 314,008 | 297,173 |
 | III. Short-term receivables |
|
|
2,018,277 | 1,291,729 | 1,317,876 | 1,526,179 | 2,002,793 |
 | 1. Short-term receivables of customers |
|
|
1,668,809 | 937,475 | 1,023,125 | 1,216,177 | 1,598,715 |
 | 2. Prepayments to suppliers |
|
|
609,550 | 564,771 | 576,859 | 589,917 | 614,458 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
13,543 | 65,436 | | 4,598 | 53,072 |
 | 5. Receivables on short-term loans |
|
|
355,677 | 355,677 | 355,677 | 355,677 | 355,677 |
 | 6. Other short-term receivables |
|
|
421,250 | 420,899 | 422,460 | 420,965 | 441,076 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,050,551 | -1,052,529 | -1,060,245 | -1,061,156 | -1,060,205 |
 | IV. Inventories |
|
|
1,828,112 | 1,839,333 | 1,763,563 | 1,822,251 | 1,314,550 |
 | 1. Inventories |
|
|
1,947,942 | 1,947,892 | 1,884,990 | 1,952,211 | 1,453,430 |
 | 2. Provision for decline in value of inventories |
|
|
-119,830 | -108,559 | -121,427 | -129,960 | -138,880 |
 | V. Other current assets |
|
|
148,165 | 150,726 | 139,540 | 136,051 | 90,304 |
 | 1. Short-term prepaid expenses |
|
|
3,443 | 3,204 | 2,281 | 1,625 | 1,256 |
 | 2. Deductible VAT |
|
|
110,091 | 112,509 | 102,526 | 99,925 | 54,418 |
 | 3. Taxes and the State Receivables |
|
|
34,631 | 35,012 | 34,732 | 34,502 | 34,631 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,510,919 | 1,473,821 | 1,448,088 | 1,436,106 | 2,131,563 |
 | I. Long-term receivables |
|
|
28,744 | 28,359 | 27,665 | 27,265 | 27,266 |
 | 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 |
|
|
37,830 | 36,351 | 27,665 | 27,265 | 27,266 |
 | 6. Provision for doubtful long-term receivables |
|
|
-9,086 | -7,991 | | | |
 | II. Fixed assets |
|
|
1,020,341 | 1,015,905 | 1,000,858 | 991,713 | 982,698 |
 | 1. Tangible fixed assets |
|
|
762,887 | 758,584 | 749,204 | 740,347 | 731,621 |
 | - Cost |
|
|
1,625,114 | 1,620,063 | 1,615,867 | 1,616,562 | 1,617,978 |
 | - Accumulated depreciation |
|
|
-862,227 | -861,478 | -866,663 | -876,214 | -886,357 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
257,454 | 257,320 | 251,653 | 251,365 | 251,077 |
 | - Cost |
|
|
284,393 | 284,393 | 274,650 | 269,672 | 269,672 |
 | - Accumulated depreciation |
|
|
-26,939 | -27,073 | -22,997 | -18,307 | -18,595 |
 | III. Real Estate Investments |
|
|
85,499 | 83,691 | 85,023 | 83,764 | 106,720 |
 | - Cost |
|
|
111,068 | 110,159 | 113,225 | 112,531 | 135,406 |
 | - Accumulated depreciation |
|
|
-25,569 | -26,468 | -28,201 | -28,767 | -28,686 |
 | IV. Long-term assets in progress |
|
|
138,516 | 138,516 | 136,738 | 136,738 | 134,614 |
 | 1. Costs of long-term production, business in progress |
|
|
25,064 | 25,064 | 24,664 | 24,664 | 24,664 |
 | 2. Costs of construction in progress |
|
|
113,451 | 113,451 | 112,073 | 112,073 | 109,949 |
 | IV. Long-term financial investments |
|
|
78,901 | 76,058 | 75,825 | 75,825 | 764,510 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
32,209 | 29,366 | 29,133 | 29,133 | 29,133 |
 | 3. Other investments in equity instruments |
|
|
206,313 | 206,313 | 206,313 | 206,313 | 185,313 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-159,621 | -159,621 | -159,621 | -159,621 | -159,621 |
 | 5. Investments holding until maturity |
|
|
| | | | 709,685 |
 | V. Total other long-term assets |
|
|
158,918 | 131,293 | 121,979 | 120,802 | 115,754 |
 | 1. Long-term prepaid expenses |
|
|
100,264 | 95,927 | 92,042 | 90,865 | 88,065 |
 | 2. Deferred income tax assets |
|
|
19,524 | 18,801 | 17,040 | 17,040 | 14,792 |
 | 3. Other long-term assets |
|
|
39,131 | 16,564 | 12,897 | 12,897 | 12,897 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
6,193,335 | 6,009,162 | 5,994,207 | 6,027,157 | 6,099,015 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,669,159 | 5,477,753 | 5,490,677 | 5,545,223 | 5,615,126 |
 | I. Current liabilities |
|
|
5,469,893 | 5,273,971 | 5,302,856 | 5,360,335 | 5,435,250 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
694,792 | 691,876 | 691,147 | 693,224 | 736,115 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,325,038 | 3,164,047 | 3,210,147 | 3,064,059 | 3,086,533 |
 | 4. Advances from customers |
|
|
232,288 | 220,750 | 224,102 | 222,084 | 257,788 |
 | 5. Taxes and other payables to the State Budget |
|
|
125,745 | 108,288 | 111,883 | 105,592 | 101,174 |
 | 6. Payables to employees |
|
|
48,752 | 52,656 | 61,880 | 63,763 | 74,141 |
 | 7. Short-term accrued expenses |
|
|
454,808 | 459,052 | 421,068 | 630,194 | 575,891 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,185 | 5,712 | 4,757 | 3,105 | 3,213 |
 | 11. Other short-term payables |
|
|
586,542 | 575,847 | 576,215 | 576,659 | 598,740 |
 | 12. Provision for short term payables |
|
|
| | 5,912 | 5,912 | 5,912 |
 | 13. Bonus and welfare fund |
|
|
-4,258 | -4,258 | -4,256 | -4,256 | -4,256 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
199,266 | 203,782 | 187,821 | 184,888 | 179,876 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
115,498 | 115,498 | 115,498 | 115,498 | 115,498 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
3,026 | 3,061 | 2,948 | 3,011 | 3,194 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
24,000 | 24,000 | 14,600 | 12,000 | 12,000 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,912 | 10,778 | 4,867 | 4,833 | |
 | 11. Long-term unrealized revenue |
|
|
50,832 | 50,445 | 49,908 | 49,546 | 49,184 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
524,176 | 531,410 | 503,530 | 481,934 | 483,889 |
 | I. ShareHolder's equity |
|
|
524,176 | 531,410 | 503,530 | 481,934 | 483,889 |
 | 1. Owner's investment capital |
|
|
4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 |
 | 2. Share capital surplus |
|
|
6,832 | 6,832 | 6,832 | 6,832 | 6,832 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
22,681 | 22,681 | 22,681 | 22,681 | 22,681 |
 | 5. Treasury shares |
|
|
-30 | -30 | -30 | -30 | -30 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
150,859 | 150,859 | 150,859 | 150,859 | 150,859 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
234 | 234 | 234 | 234 | 234 |
 | 11. After tax undistributed profit |
|
|
-4,001,486 | -3,996,212 | -4,022,135 | -4,041,332 | -4,026,214 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-4,007,470 | -3,998,412 | -4,007,466 | -4,007,466 | -4,022,143 |
 | - Profit after tax undistributed this period |
|
|
5,984 | 2,200 | -14,670 | -33,866 | -4,071 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
345,085 | 347,045 | 345,089 | 342,690 | 329,527 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,193,335 | 6,009,162 | 5,994,207 | 6,027,157 | 6,099,015 |
There is no report.
|
|