|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,123,444 | 1,050,902 | 1,197,232 | 1,288,505 | 1,270,880 |
 | I. Cash and cash equivalents |
|
|
507,904 | 394,466 | 427,504 | 501,980 | 458,003 |
 | 1. Cash |
|
|
108,804 | 129,116 | 134,904 | 361,980 | 138,003 |
 | 2. Cash equivalents |
|
|
399,100 | 265,350 | 292,600 | 140,000 | 320,000 |
 | II. Short-term financial investments |
|
|
86,490 | 91,086 | 104,669 | 109,517 | 101,517 |
 | 1. Trading securities |
|
|
684 | 684 | 684 | 684 | 684 |
 | 2. Provision for diminution in value of trading securities |
|
|
-114 | -118 | -118 | -118 | -118 |
 | 3. Investments holding until maturity |
|
|
85,920 | 90,520 | 104,104 | 108,952 | 100,952 |
 | III. Short-term receivables |
|
|
477,202 | 496,105 | 565,027 | 575,726 | 598,649 |
 | 1. Short-term receivables of customers |
|
|
411,995 | 417,349 | 448,017 | 453,983 | 477,715 |
 | 2. Prepayments to suppliers |
|
|
35,878 | 38,410 | 59,188 | 65,170 | 75,851 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
128,105 | 139,107 | 157,284 | 154,604 | 142,669 |
 | 7. Provision for doubtful short-term receivables |
|
|
-98,776 | -98,761 | -99,463 | -98,030 | -97,585 |
 | IV. Inventories |
|
|
36,290 | 41,000 | 42,404 | 46,030 | 33,767 |
 | 1. Inventories |
|
|
36,290 | 41,000 | 42,404 | 46,030 | 34,474 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | -706 |
 | V. Other current assets |
|
|
15,558 | 28,245 | 57,628 | 55,252 | 78,943 |
 | 1. Short-term prepaid expenses |
|
|
6,389 | 7,154 | 10,418 | 8,834 | 6,783 |
 | 2. Deductible VAT |
|
|
9,161 | 21,077 | 44,556 | 46,082 | 53,133 |
 | 3. Taxes and the State Receivables |
|
|
8 | 14 | 2,654 | 336 | 19,027 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,926,333 | 2,037,395 | 2,239,619 | 2,251,992 | 2,359,096 |
 | I. Long-term receivables |
|
|
4,953 | 3,664 | 4,594 | 3,860 | 3,704 |
 | 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 |
|
|
4,953 | 3,664 | 4,594 | 3,860 | 3,704 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,105,000 | 1,069,980 | 1,141,550 | 1,105,641 | 1,159,873 |
 | 1. Tangible fixed assets |
|
|
981,512 | 949,099 | 1,079,939 | 1,045,340 | 1,100,815 |
 | - Cost |
|
|
2,274,344 | 2,274,378 | 2,459,867 | 2,458,123 | 2,548,120 |
 | - Accumulated depreciation |
|
|
-1,292,832 | -1,325,279 | -1,379,928 | -1,412,783 | -1,447,305 |
 | 2. Fixed assets of financial leasing |
|
|
74,445 | 72,585 | 14,061 | 13,498 | 12,936 |
 | - Cost |
|
|
94,545 | 94,545 | 16,685 | 16,685 | 16,685 |
 | - Accumulated depreciation |
|
|
-20,100 | -21,960 | -2,625 | -3,187 | -3,750 |
 | 3. Intangible fixed assets |
|
|
49,043 | 48,297 | 47,550 | 46,804 | 46,122 |
 | - Cost |
|
|
97,270 | 97,270 | 97,270 | 97,270 | 97,338 |
 | - Accumulated depreciation |
|
|
-48,227 | -48,973 | -49,720 | -50,466 | -51,216 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
149,290 | 295,950 | 181,459 | 190,456 | 199,909 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
149,290 | 295,950 | 181,459 | 190,456 | 199,909 |
 | IV. Long-term financial investments |
|
|
606,195 | 613,054 | 625,161 | 652,346 | 680,165 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
604,566 | 611,425 | 623,532 | 650,716 | 678,536 |
 | 3. Other investments in equity instruments |
|
|
1,629 | 1,629 | 1,629 | 1,629 | 1,629 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
60,895 | 54,746 | 286,855 | 299,690 | 315,444 |
 | 1. Long-term prepaid expenses |
|
|
33,519 | 29,521 | 264,338 | 279,759 | 296,561 |
 | 2. Deferred income tax assets |
|
|
13,940 | 14,350 | 14,206 | 14,182 | 15,698 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
13,437 | 10,874 | 8,311 | 5,749 | 3,186 |
 | TOTAL ASSETS |
|
|
3,049,777 | 3,088,297 | 3,436,851 | 3,540,498 | 3,629,975 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
655,209 | 631,498 | 900,953 | 933,463 | 943,499 |
 | I. Current liabilities |
|
|
524,888 | 508,004 | 536,780 | 549,950 | 525,888 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
135,964 | 107,037 | 83,913 | 66,592 | 66,487 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
130,236 | 138,603 | 138,219 | 110,526 | 126,398 |
 | 4. Advances from customers |
|
|
3,331 | 4,771 | 11,379 | 17,295 | 28,232 |
 | 5. Taxes and other payables to the State Budget |
|
|
23,855 | 30,130 | 48,614 | 71,765 | 45,383 |
 | 6. Payables to employees |
|
|
31,970 | 26,258 | 24,473 | 28,645 | 35,965 |
 | 7. Short-term accrued expenses |
|
|
25,258 | 28,263 | 49,058 | 73,474 | 44,148 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
37,594 | 37,849 | 36,907 | 45,690 | 38,937 |
 | 11. Other short-term payables |
|
|
125,387 | 126,543 | 133,790 | 126,171 | 132,157 |
 | 12. Provision for short term payables |
|
|
1,395 | | | | |
 | 13. Bonus and welfare fund |
|
|
9,898 | 8,552 | 10,427 | 9,794 | 8,181 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
130,321 | 123,493 | 364,173 | 383,513 | 417,611 |
 | 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 |
|
|
40,956 | 40,742 | 41,026 | 40,582 | 40,342 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
78,515 | 77,194 | 317,540 | 337,381 | 371,722 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
7,715 | 2,423 | 2,420 | 2,418 | 2,415 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
3,134 | 3,134 | 3,187 | 3,133 | 3,133 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,394,568 | 2,456,799 | 2,535,898 | 2,607,034 | 2,686,477 |
 | I. ShareHolder's equity |
|
|
2,394,568 | 2,456,799 | 2,535,898 | 2,607,034 | 2,686,477 |
 | 1. Owner's investment capital |
|
|
982,534 | 982,534 | 982,534 | 982,534 | 982,534 |
 | 2. Share capital surplus |
|
|
-2,033 | -2,033 | -2,033 | -2,033 | -2,033 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
-54,497 | -54,497 | -54,497 | -54,497 | -56,912 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,850 | 2,850 | 5,240 | 5,240 | 5,240 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,339,314 | 1,400,719 | 1,469,877 | 1,551,781 | 1,628,456 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,151,220 | 1,344,221 | 1,335,363 | 1,335,374 | 1,335,384 |
 | - Profit after tax undistributed this period |
|
|
188,093 | 56,498 | 134,514 | 216,407 | 293,072 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
126,402 | 127,227 | 134,778 | 124,010 | 129,192 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,049,777 | 3,088,297 | 3,436,851 | 3,540,498 | 3,629,975 |
There is no report.
|
|