|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,252,190 | 6,854,357 | 6,886,396 | 6,520,758 | 7,924,291 |
 | I. Cash and cash equivalents |
|
|
70,779 | 111,133 | 116,051 | 132,517 | 180,877 |
 | 1. Cash |
|
|
67,174 | 72,203 | 101,912 | 98,366 | 148,535 |
 | 2. Cash equivalents |
|
|
3,606 | 38,930 | 14,138 | 34,152 | 32,342 |
 | II. Short-term financial investments |
|
|
411,463 | 384,880 | 403,385 | 402,568 | 402,409 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
411,463 | 384,880 | 403,385 | 402,568 | 402,409 |
 | III. Short-term receivables |
|
|
5,279,426 | 4,942,718 | 4,615,659 | 4,267,972 | 5,882,772 |
 | 1. Short-term receivables of customers |
|
|
4,403,902 | 3,989,705 | 3,867,855 | 3,481,166 | 5,203,972 |
 | 2. Prepayments to suppliers |
|
|
453,781 | 500,349 | 438,534 | 415,978 | 315,120 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
172,150 | 172,150 | | | |
 | 6. Other short-term receivables |
|
|
273,767 | 308,456 | 332,757 | 394,606 | 391,839 |
 | 7. Provision for doubtful short-term receivables |
|
|
-24,173 | -27,943 | -23,487 | -23,778 | -28,159 |
 | IV. Inventories |
|
|
1,378,079 | 1,250,352 | 1,510,665 | 1,413,781 | 1,259,752 |
 | 1. Inventories |
|
|
1,378,141 | 1,251,805 | 1,513,207 | 1,417,438 | 1,266,916 |
 | 2. Provision for decline in value of inventories |
|
|
-62 | -1,453 | -2,542 | -3,657 | -7,164 |
 | V. Other current assets |
|
|
112,442 | 165,275 | 240,637 | 303,920 | 198,481 |
 | 1. Short-term prepaid expenses |
|
|
26,896 | 23,419 | 24,293 | 30,810 | 26,657 |
 | 2. Deductible VAT |
|
|
84,630 | 141,088 | 215,510 | 271,714 | 170,403 |
 | 3. Taxes and the State Receivables |
|
|
916 | 768 | 834 | 1,395 | 1,421 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,196,159 | 2,166,316 | 2,233,075 | 2,353,303 | 2,380,327 |
 | I. Long-term receivables |
|
|
2,226 | 4,469 | 4,631 | 15,494 | 11,874 |
 | 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 |
|
|
3,021 | 5,264 | 5,426 | 16,290 | 13,803 |
 | 6. Provision for doubtful long-term receivables |
|
|
-795 | -795 | -795 | -795 | -1,929 |
 | II. Fixed assets |
|
|
1,142,489 | 1,130,715 | 1,350,342 | 1,333,764 | 1,425,429 |
 | 1. Tangible fixed assets |
|
|
558,064 | 552,945 | 742,846 | 737,585 | 731,678 |
 | - Cost |
|
|
1,306,628 | 1,318,892 | 1,523,098 | 1,537,976 | 1,549,614 |
 | - Accumulated depreciation |
|
|
-748,564 | -765,947 | -780,252 | -800,391 | -817,936 |
 | 2. Fixed assets of financial leasing |
|
|
97,383 | 91,431 | 123,056 | 116,082 | 218,000 |
 | - Cost |
|
|
136,571 | 132,536 | 166,941 | 162,133 | 269,512 |
 | - Accumulated depreciation |
|
|
-39,188 | -41,104 | -43,885 | -46,051 | -51,512 |
 | 3. Intangible fixed assets |
|
|
487,041 | 486,338 | 484,440 | 480,096 | 475,751 |
 | - Cost |
|
|
503,493 | 503,494 | 503,497 | 503,500 | 503,499 |
 | - Accumulated depreciation |
|
|
-16,451 | -17,155 | -19,057 | -23,404 | -27,748 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
788,644 | 778,831 | 633,354 | 754,288 | 692,978 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
788,644 | 778,831 | 633,354 | 754,288 | 692,978 |
 | IV. Long-term financial investments |
|
|
192,675 | 183,972 | 178,586 | 183,340 | 183,624 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
178,465 | 179,387 | 177,976 | 178,730 | 179,599 |
 | 3. Other investments in equity instruments |
|
|
34,116 | 34,116 | 34,116 | 34,116 | 34,116 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-31,406 | -34,116 | -34,116 | -34,116 | -34,116 |
 | 5. Investments holding until maturity |
|
|
11,500 | 4,585 | 610 | 4,610 | 4,025 |
 | V. Total other long-term assets |
|
|
70,125 | 68,329 | 66,163 | 66,418 | 66,422 |
 | 1. Long-term prepaid expenses |
|
|
68,278 | 66,660 | 64,672 | 65,105 | 65,288 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
1,848 | 1,669 | 1,491 | 1,313 | 1,134 |
 | TOTAL ASSETS |
|
|
9,448,349 | 9,020,674 | 9,119,471 | 8,874,062 | 10,304,618 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,343,643 | 6,894,951 | 6,978,511 | 6,723,210 | 8,128,560 |
 | I. Current liabilities |
|
|
6,439,370 | 5,750,922 | 5,944,784 | 5,763,071 | 7,133,100 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,862,284 | 4,529,127 | 4,693,386 | 5,010,521 | 4,067,286 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,735,720 | 997,307 | 958,019 | 432,375 | 2,008,002 |
 | 4. Advances from customers |
|
|
340,636 | 65,077 | 75,334 | 131,293 | 123,361 |
 | 5. Taxes and other payables to the State Budget |
|
|
60,367 | 35,973 | 37,234 | 37,656 | 51,627 |
 | 6. Payables to employees |
|
|
34,577 | 24,755 | 31,079 | 35,877 | 43,565 |
 | 7. Short-term accrued expenses |
|
|
13,347 | 9,823 | 24,855 | 18,652 | 12,994 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
10 | 9 | 8 | 7 | 6 |
 | 11. Other short-term payables |
|
|
385,531 | 82,017 | 118,260 | 90,168 | 820,039 |
 | 12. Provision for short term payables |
|
|
2,743 | 2,680 | 2,698 | 2,769 | 2,630 |
 | 13. Bonus and welfare fund |
|
|
4,154 | 4,153 | 3,912 | 3,752 | 3,590 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
904,273 | 1,144,029 | 1,033,726 | 960,139 | 995,461 |
 | 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 |
|
|
301,588 | 500,789 | 402,232 | 289,748 | 308,392 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
601,770 | 642,325 | 630,579 | 669,477 | 686,154 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
915 | 915 | 915 | 915 | 915 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,104,706 | 2,125,723 | 2,140,961 | 2,150,851 | 2,176,058 |
 | I. ShareHolder's equity |
|
|
2,104,706 | 2,125,723 | 2,140,961 | 2,150,851 | 2,176,058 |
 | 1. Owner's investment capital |
|
|
1,621,764 | 1,621,764 | 1,621,764 | 1,702,684 | 1,702,684 |
 | 2. Share capital surplus |
|
|
-47,907 | -47,907 | -47,907 | -47,907 | -47,907 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
67,310 | 67,310 | 71,560 | 88,944 | 88,944 |
 | 5. Treasury shares |
|
|
-4,186 | -4,186 | -4,186 | -4,186 | -4,186 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-2,992 | -2,832 | -1,814 | -1,139 | -1,347 |
 | 8. Investment and development funds |
|
|
39,046 | 39,046 | 38,815 | 36,595 | 36,595 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
268 | 268 | 268 | 268 | 268 |
 | 11. After tax undistributed profit |
|
|
147,139 | 161,891 | 168,288 | 61,492 | 80,936 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
68,675 | 146,708 | 141,087 | 30,069 | 30,069 |
 | - Profit after tax undistributed this period |
|
|
78,464 | 15,183 | 27,200 | 31,423 | 50,867 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
284,263 | 290,368 | 294,172 | 314,100 | 320,071 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,448,349 | 9,020,674 | 9,119,471 | 8,874,062 | 10,304,618 |
There is no report.
|
|