|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
21,392,204 | 21,283,737 | 20,093,467 | 20,777,849 | 22,222,618 |
 | I. Cash and cash equivalents |
|
|
5,181,364 | 4,904,368 | 3,593,598 | 3,700,343 | 3,050,586 |
 | 1. Cash |
|
|
1,460,766 | 897,881 | 596,713 | 597,691 | 834,672 |
 | 2. Cash equivalents |
|
|
3,720,598 | 4,006,486 | 2,996,885 | 3,102,652 | 2,215,914 |
 | II. Short-term financial investments |
|
|
3,594,670 | 3,640,423 | 3,509,002 | 3,648,791 | 5,232,943 |
 | 1. Trading securities |
|
|
778,141 | 778,141 | 778,141 | 778,141 | 778,141 |
 | 2. Provision for diminution in value of trading securities |
|
|
-78,816 | -37,650 | -14,734 | -15,751 | -16,904 |
 | 3. Investments holding until maturity |
|
|
2,895,345 | 2,899,932 | 2,745,595 | 2,886,401 | 4,471,706 |
 | III. Short-term receivables |
|
|
9,260,290 | 8,218,845 | 9,227,768 | 10,150,548 | 10,737,097 |
 | 1. Short-term receivables of customers |
|
|
2,255,312 | 2,298,350 | 2,188,609 | 2,570,202 | 2,862,195 |
 | 2. Prepayments to suppliers |
|
|
5,990,384 | 4,776,038 | 5,577,061 | 6,182,839 | 6,538,122 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
186,604 | 242,073 | 248,160 | 325,882 | 228,784 |
 | 6. Other short-term receivables |
|
|
973,606 | 1,054,829 | 1,371,869 | 1,202,800 | 1,238,979 |
 | 7. Provision for doubtful short-term receivables |
|
|
-145,616 | -152,444 | -157,932 | -131,175 | -130,983 |
 | IV. Inventories |
|
|
3,233,002 | 4,361,578 | 3,590,201 | 3,116,511 | 3,032,812 |
 | 1. Inventories |
|
|
3,272,596 | 4,401,786 | 3,621,177 | 3,152,974 | 3,064,956 |
 | 2. Provision for decline in value of inventories |
|
|
-39,594 | -40,208 | -30,976 | -36,463 | -32,144 |
 | V. Other current assets |
|
|
122,878 | 158,523 | 172,898 | 161,656 | 169,181 |
 | 1. Short-term prepaid expenses |
|
|
25,739 | 27,174 | 22,918 | 40,753 | 47,878 |
 | 2. Deductible VAT |
|
|
85,377 | 118,834 | 138,118 | 106,976 | 108,374 |
 | 3. Taxes and the State Receivables |
|
|
11,762 | 12,515 | 11,862 | 13,927 | 12,929 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,567,257 | 12,559,008 | 12,671,612 | 13,410,168 | 13,653,006 |
 | I. Long-term receivables |
|
|
1,571,926 | 1,582,274 | 1,727,656 | 1,910,700 | 1,960,361 |
 | 1. Long-term customer's receivables |
|
|
| | | 1,593 | 1,593 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,610,017 | 1,617,837 | 1,762,972 | 1,944,424 | 1,966,874 |
 | 6. Provision for doubtful long-term receivables |
|
|
-38,092 | -35,563 | -35,316 | -35,316 | -8,105 |
 | II. Fixed assets |
|
|
3,751,281 | 3,811,550 | 3,719,376 | 3,515,507 | 3,438,182 |
 | 1. Tangible fixed assets |
|
|
2,687,212 | 2,642,397 | 2,561,450 | 2,556,181 | 2,513,541 |
 | - Cost |
|
|
8,925,970 | 8,969,176 | 8,946,596 | 8,998,089 | 9,065,669 |
 | - Accumulated depreciation |
|
|
-6,238,758 | -6,326,779 | -6,385,145 | -6,441,908 | -6,552,128 |
 | 2. Fixed assets of financial leasing |
|
|
228,071 | 346,879 | 371,493 | 362,900 | 340,465 |
 | - Cost |
|
|
290,276 | 416,653 | 444,609 | 426,378 | 379,263 |
 | - Accumulated depreciation |
|
|
-62,205 | -69,775 | -73,116 | -63,478 | -38,798 |
 | 3. Intangible fixed assets |
|
|
835,997 | 822,274 | 786,433 | 596,426 | 584,176 |
 | - Cost |
|
|
1,187,869 | 1,187,887 | 1,162,547 | 958,440 | 958,421 |
 | - Accumulated depreciation |
|
|
-351,872 | -365,613 | -376,113 | -362,014 | -374,245 |
 | III. Real Estate Investments |
|
|
581,086 | 571,083 | 332,059 | 330,659 | 316,162 |
 | - Cost |
|
|
662,353 | 656,222 | 394,917 | 394,917 | 370,545 |
 | - Accumulated depreciation |
|
|
-81,267 | -85,140 | -62,858 | -64,258 | -54,382 |
 | IV. Long-term assets in progress |
|
|
456,249 | 412,833 | 466,571 | 580,547 | 746,329 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
456,249 | 412,833 | 466,571 | 580,547 | 746,329 |
 | IV. Long-term financial investments |
|
|
4,764,846 | 4,761,809 | 5,150,296 | 5,815,500 | 5,947,761 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,347,375 | 4,320,337 | 4,690,437 | 5,366,028 | 5,447,289 |
 | 3. Other investments in equity instruments |
|
|
336,614 | 336,614 | 336,614 | 318,662 | 282,206 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-55,142 | -55,142 | -55,142 | -37,191 | -734 |
 | 5. Investments holding until maturity |
|
|
136,000 | 160,000 | 178,387 | 168,000 | 219,000 |
 | V. Total other long-term assets |
|
|
1,441,869 | 1,419,459 | 1,275,653 | 1,257,256 | 1,244,211 |
 | 1. Long-term prepaid expenses |
|
|
1,231,646 | 1,209,270 | 1,210,507 | 1,199,891 | 1,196,467 |
 | 2. Deferred income tax assets |
|
|
15,525 | 24,795 | 25,668 | 17,674 | 12,459 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
194,697 | 185,394 | 39,478 | 39,691 | 35,285 |
 | TOTAL ASSETS |
|
|
33,959,461 | 33,842,744 | 32,765,079 | 34,188,017 | 35,875,625 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
23,404,085 | 23,160,527 | 21,870,741 | 22,510,810 | 23,656,141 |
 | I. Current liabilities |
|
|
18,270,358 | 17,808,332 | 15,594,804 | 15,993,061 | 18,189,260 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
12,148,790 | 12,731,488 | 10,871,442 | 11,002,802 | 13,196,005 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,390,168 | 921,423 | 1,394,643 | 1,161,875 | 640,024 |
 | 4. Advances from customers |
|
|
465,455 | 485,587 | 573,476 | 584,664 | 624,232 |
 | 5. Taxes and other payables to the State Budget |
|
|
95,280 | 145,338 | 227,425 | 123,024 | 72,852 |
 | 6. Payables to employees |
|
|
10,849 | 9,797 | 24,135 | 10,679 | 12,121 |
 | 7. Short-term accrued expenses |
|
|
503,750 | 593,717 | 463,832 | 461,865 | 451,822 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
603 | 283 | 2,360 | 18,184 | 17,503 |
 | 11. Other short-term payables |
|
|
3,641,693 | 2,904,311 | 2,023,515 | 2,616,138 | 3,162,370 |
 | 12. Provision for short term payables |
|
|
81 | 81 | 81 | 81 | 81 |
 | 13. Bonus and welfare fund |
|
|
13,689 | 16,308 | 13,898 | 13,750 | 12,249 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,133,727 | 5,352,195 | 6,275,937 | 6,517,749 | 5,466,881 |
 | 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 |
|
|
40,901 | 39,447 | 38,562 | 38,765 | 6,180 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,853,539 | 5,077,770 | 6,042,199 | 6,300,073 | 5,285,147 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
220,241 | 216,256 | 176,456 | 162,145 | 160,146 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
19,037 | 18,715 | 18,715 | 16,762 | 15,407 |
 | 11. Long-term unrealized revenue |
|
|
10 | 7 | 5 | 3 | 1 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
10,555,376 | 10,682,217 | 10,894,338 | 11,677,208 | 12,219,484 |
 | I. ShareHolder's equity |
|
|
10,555,299 | 10,682,217 | 10,894,338 | 11,677,208 | 12,219,484 |
 | 1. Owner's investment capital |
|
|
7,621,123 | 8,361,564 | 8,361,564 | 8,361,564 | 8,767,239 |
 | 2. Share capital surplus |
|
|
6,770,105 | 6,770,105 | 6,770,105 | 6,770,105 | 6,770,105 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
-5,502,116 | -5,502,116 | -5,502,116 | -5,502,116 | -5,502,116 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-95,475 | -121,276 | -50,583 | -32,267 | -45,199 |
 | 8. Investment and development funds |
|
|
67,055 | 67,055 | 67,055 | 67,055 | 67,055 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,513,313 | 926,939 | 1,084,412 | 1,201,853 | 1,343,665 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,229,145 | 443,406 | 416,873 | 1,020,384 | 997,750 |
 | - Profit after tax undistributed this period |
|
|
284,168 | 483,532 | 667,540 | 181,470 | 345,915 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
181,294 | 179,947 | 163,902 | 811,014 | 818,736 |
 | II. Funding resources and other funds |
|
|
77 | 1 | | | |
 | 1. Funding resources |
|
|
77 | 1 | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
33,959,461 | 33,842,744 | 32,765,079 | 34,188,017 | 35,875,625 |
There is no report.
|
|