|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,203,990 | 2,335,478 | 2,682,730 | 2,541,613 | 2,913,754 |
 | I. Cash and cash equivalents |
|
|
547,306 | 183,405 | 477,582 | 130,734 | 501,355 |
 | 1. Cash |
|
|
487,884 | 137,905 | 338,101 | 94,534 | 406,897 |
 | 2. Cash equivalents |
|
|
59,422 | 45,500 | 139,481 | 36,200 | 94,458 |
 | II. Short-term financial investments |
|
|
29,604 | 32,093 | 28,020 | 162,479 | 115,643 |
 | 1. Trading securities |
|
|
29,612 | 29,612 | 29,612 | 29,612 | 29,612 |
 | 2. Provision for diminution in value of trading securities |
|
|
-3,008 | -4,519 | -1,592 | -2,536 | -1,970 |
 | 3. Investments holding until maturity |
|
|
3,000 | 7,000 | | 135,403 | 88,000 |
 | III. Short-term receivables |
|
|
1,075,588 | 1,649,626 | 1,500,689 | 1,888,984 | 1,638,232 |
 | 1. Short-term receivables of customers |
|
|
401,975 | 437,103 | 632,951 | 609,738 | 533,283 |
 | 2. Prepayments to suppliers |
|
|
108,033 | 271,957 | 298,823 | 492,385 | 259,910 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
18,841 | 18,841 | 25,341 | 24,341 | 89,350 |
 | 6. Other short-term receivables |
|
|
548,065 | 923,051 | 545,095 | 764,108 | 759,250 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,327 | -1,327 | -1,521 | -1,588 | -3,561 |
 | IV. Inventories |
|
|
502,693 | 424,248 | 615,620 | 322,365 | 593,134 |
 | 1. Inventories |
|
|
502,693 | 424,248 | 615,620 | 322,365 | 593,134 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
48,800 | 46,106 | 60,820 | 37,052 | 65,391 |
 | 1. Short-term prepaid expenses |
|
|
6,167 | 6,099 | 7,526 | 7,152 | 6,324 |
 | 2. Deductible VAT |
|
|
42,250 | 38,381 | 51,730 | 28,353 | 58,788 |
 | 3. Taxes and the State Receivables |
|
|
382 | 1,627 | 1,565 | 1,546 | 279 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,171,216 | 4,247,083 | 4,307,689 | 4,301,233 | 4,253,883 |
 | I. Long-term receivables |
|
|
120,460 | 161,013 | 163,985 | 161,404 | 164,776 |
 | 1. Long-term customer's receivables |
|
|
8,896 | 8,896 | 8,225 | 8,225 | 7,324 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
100,000 | 147,000 | 147,000 | 147,000 | |
 | 5. Other long-term receivables |
|
|
11,564 | 5,117 | 8,761 | 6,179 | 147,000 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | 10,451 |
 | II. Fixed assets |
|
|
612,721 | 605,138 | 597,647 | 591,862 | 587,824 |
 | 1. Tangible fixed assets |
|
|
581,578 | 574,310 | 567,135 | 561,666 | 557,943 |
 | - Cost |
|
|
1,289,703 | 1,289,900 | 1,290,015 | 1,291,445 | 1,293,870 |
 | - Accumulated depreciation |
|
|
-708,125 | -715,590 | -722,880 | -729,779 | -735,927 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
31,143 | 30,828 | 30,512 | 30,196 | 29,880 |
 | - Cost |
|
|
51,942 | 51,942 | 51,942 | 51,942 | 51,942 |
 | - Accumulated depreciation |
|
|
-20,799 | -21,115 | -21,431 | -21,746 | -22,062 |
 | III. Real Estate Investments |
|
|
122,596 | 121,262 | 119,928 | 118,594 | 117,260 |
 | - Cost |
|
|
190,102 | 190,102 | 190,102 | 190,102 | 190,102 |
 | - Accumulated depreciation |
|
|
-67,505 | -68,840 | -70,174 | -71,508 | -72,842 |
 | IV. Long-term assets in progress |
|
|
1,113,231 | 1,157,436 | 1,162,549 | 1,170,727 | 1,202,692 |
 | 1. Costs of long-term production, business in progress |
|
|
789,090 | 817,006 | 828,583 | 829,503 | 866,563 |
 | 2. Costs of construction in progress |
|
|
324,141 | 340,430 | 333,966 | 341,224 | 336,129 |
 | IV. Long-term financial investments |
|
|
2,128,050 | 2,130,653 | 2,194,351 | 2,191,622 | 2,113,278 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,274,980 | 1,277,582 | 1,289,379 | 1,286,651 | 1,275,094 |
 | 3. Other investments in equity instruments |
|
|
853,071 | 853,071 | 908,071 | 908,071 | 841,426 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | -3,099 | -3,099 | -3,242 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
74,157 | 71,582 | 69,230 | 67,024 | 68,053 |
 | 1. Long-term prepaid expenses |
|
|
69,458 | 67,079 | 64,923 | 62,913 | 64,138 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
4,699 | 4,503 | 4,307 | 4,111 | 3,916 |
 | TOTAL ASSETS |
|
|
6,375,206 | 6,582,561 | 6,990,420 | 6,842,846 | 7,167,636 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,694,924 | 1,896,258 | 2,282,337 | 2,119,256 | 2,405,347 |
 | I. Current liabilities |
|
|
1,320,298 | 1,407,791 | 1,632,070 | 1,475,839 | 1,659,517 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,037,279 | 1,083,006 | 1,370,584 | 1,234,747 | 1,292,452 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
81,862 | 114,260 | 85,663 | 66,280 | 89,393 |
 | 4. Advances from customers |
|
|
24,905 | 26,089 | 6,550 | 8,231 | 107,181 |
 | 5. Taxes and other payables to the State Budget |
|
|
14,257 | 8,090 | 27,729 | 22,199 | 15,296 |
 | 6. Payables to employees |
|
|
13,941 | 8,035 | 11,521 | 7,729 | 18,345 |
 | 7. Short-term accrued expenses |
|
|
53,090 | 56,615 | 55,484 | 63,911 | 57,192 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,788 | 2,003 | 3,690 | 2,373 | 11,094 |
 | 11. Other short-term payables |
|
|
78,680 | 100,756 | 56,506 | 58,633 | 56,225 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
10,495 | 8,938 | 14,343 | 11,735 | 12,338 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
374,626 | 488,467 | 650,267 | 643,417 | 745,830 |
 | 1. Long-term payables to sellers |
|
|
220 | 220 | 220 | 220 | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
18,875 | 18,875 | 59,089 | 55,553 | 10,595 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
184,560 | 277,560 | 269,710 | 261,360 | 387,300 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
49,991 | 50,167 | 48,374 | 48,413 | 51,382 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
120,980 | 141,645 | 272,874 | 277,871 | 296,553 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,680,282 | 4,686,303 | 4,708,082 | 4,723,590 | 4,762,289 |
 | I. ShareHolder's equity |
|
|
4,680,282 | 4,686,303 | 4,708,082 | 4,723,590 | 4,762,289 |
 | 1. Owner's investment capital |
|
|
3,799,610 | 3,799,610 | 3,799,610 | 3,799,610 | 3,799,610 |
 | 2. Share capital surplus |
|
|
-374 | -374 | -374 | -374 | -374 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
39,232 | 39,232 | 39,232 | 39,232 | 39,232 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
8,729 | 8,729 | 8,729 | 8,729 | 8,729 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
175,846 | 179,746 | 203,689 | 215,949 | 258,671 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
77,311 | 176,229 | 169,059 | 169,059 | 165,780 |
 | - Profit after tax undistributed this period |
|
|
98,534 | 3,517 | 34,630 | 46,890 | 92,891 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
657,241 | 659,361 | 657,198 | 660,446 | 656,423 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,375,206 | 6,582,561 | 6,990,420 | 6,842,846 | 7,167,636 |
There is no report.
|
|