|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,427,111 | 4,977,734 | 6,146,911 | 7,659,591 | 7,348,935 |
 | I. Cash and cash equivalents |
|
|
869,943 | 482,757 | 534,131 | 567,408 | 707,142 |
 | 1. Cash |
|
|
561,172 | 395,134 | 420,432 | 458,001 | 634,280 |
 | 2. Cash equivalents |
|
|
308,771 | 87,623 | 113,699 | 109,407 | 72,862 |
 | II. Short-term financial investments |
|
|
183,198 | 144,359 | 161,600 | 247,054 | 328,564 |
 | 1. Trading securities |
|
|
28,275 | 28,275 | 28,275 | 28,275 | 28,275 |
 | 2. Provision for diminution in value of trading securities |
|
|
-17,170 | -17,170 | -17,452 | -17,452 | -18,184 |
 | 3. Investments holding until maturity |
|
|
172,094 | 133,254 | 150,777 | 236,232 | 318,473 |
 | III. Short-term receivables |
|
|
2,692,728 | 2,242,786 | 3,106,146 | 4,268,327 | 4,255,387 |
 | 1. Short-term receivables of customers |
|
|
903,733 | 837,032 | 827,891 | 1,081,882 | 1,617,592 |
 | 2. Prepayments to suppliers |
|
|
235,339 | 211,164 | 373,103 | 591,395 | 937,471 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
14,500 | 15,250 | 22,250 | 10,000 | 461,250 |
 | 6. Other short-term receivables |
|
|
1,551,240 | 1,192,470 | 1,895,194 | 2,597,341 | 1,256,497 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,083 | -13,130 | -12,291 | -12,291 | -17,423 |
 | IV. Inventories |
|
|
1,611,932 | 1,981,432 | 2,221,995 | 2,342,939 | 1,754,288 |
 | 1. Inventories |
|
|
1,614,637 | 1,983,513 | 2,223,019 | 2,343,937 | 1,755,801 |
 | 2. Provision for decline in value of inventories |
|
|
-2,706 | -2,081 | -1,025 | -998 | -1,514 |
 | V. Other current assets |
|
|
69,309 | 126,400 | 123,039 | 233,863 | 303,554 |
 | 1. Short-term prepaid expenses |
|
|
25,869 | 41,894 | 44,999 | 51,030 | 42,560 |
 | 2. Deductible VAT |
|
|
34,184 | 69,468 | 67,184 | 173,785 | 249,741 |
 | 3. Taxes and the State Receivables |
|
|
9,256 | 15,038 | 10,856 | 9,048 | 11,253 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,537,869 | 4,133,823 | 3,953,682 | 4,407,064 | 3,955,594 |
 | I. Long-term receivables |
|
|
480,996 | 981,580 | 908,432 | 986,761 | 366,897 |
 | 1. Long-term customer's receivables |
|
|
| | 6,250 | 6,250 | 12,406 |
 | 2. Business capital in the subsidiary units |
|
|
| | | 207,203 | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
482,831 | 977,165 | 904,017 | 775,143 | 356,326 |
 | 6. Provision for doubtful long-term receivables |
|
|
-1,835 | -1,835 | -1,835 | -1,835 | -1,835 |
 | II. Fixed assets |
|
|
1,144,117 | 1,221,310 | 1,237,358 | 1,461,567 | 1,740,874 |
 | 1. Tangible fixed assets |
|
|
947,938 | 1,020,792 | 1,037,703 | 1,262,118 | 1,498,244 |
 | - Cost |
|
|
1,683,412 | 1,788,256 | 1,810,580 | 2,044,986 | 2,200,417 |
 | - Accumulated depreciation |
|
|
-735,474 | -767,465 | -772,877 | -782,868 | -702,173 |
 | 2. Fixed assets of financial leasing |
|
|
12,535 | 16,910 | 16,400 | 16,763 | 67,155 |
 | - Cost |
|
|
14,351 | 19,492 | 19,492 | 20,372 | 69,065 |
 | - Accumulated depreciation |
|
|
-1,816 | -2,583 | -3,092 | -3,609 | -1,911 |
 | 3. Intangible fixed assets |
|
|
183,645 | 183,609 | 183,254 | 182,686 | 175,475 |
 | - Cost |
|
|
212,850 | 213,809 | 214,539 | 214,438 | 208,121 |
 | - Accumulated depreciation |
|
|
-29,205 | -30,200 | -31,285 | -31,752 | -32,646 |
 | III. Real Estate Investments |
|
|
726,262 | 721,077 | 713,672 | 708,850 | 714,153 |
 | - Cost |
|
|
1,067,361 | 1,070,028 | 1,070,505 | 1,073,738 | 1,089,569 |
 | - Accumulated depreciation |
|
|
-341,099 | -348,951 | -356,832 | -364,889 | -375,417 |
 | IV. Long-term assets in progress |
|
|
407,978 | 394,704 | 390,397 | 533,217 | 391,131 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | 72 | 72 |
 | 2. Costs of construction in progress |
|
|
407,978 | 394,704 | 390,397 | 533,145 | 391,058 |
 | IV. Long-term financial investments |
|
|
437,178 | 463,304 | 359,257 | 362,273 | 383,547 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
375,837 | 391,882 | 335,916 | 338,932 | 343,006 |
 | 3. Other investments in equity instruments |
|
|
60,718 | 62,003 | 22,718 | 22,718 | 39,918 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-376 | -376 | -376 | -376 | -376 |
 | 5. Investments holding until maturity |
|
|
1,000 | 9,796 | 1,000 | 1,000 | 1,000 |
 | V. Total other long-term assets |
|
|
341,337 | 351,847 | 344,566 | 354,397 | 358,994 |
 | 1. Long-term prepaid expenses |
|
|
173,360 | 164,657 | 160,441 | 179,884 | 185,693 |
 | 2. Deferred income tax assets |
|
|
36,076 | 26,911 | 26,717 | 26,717 | 25,505 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
131,901 | 160,280 | 157,408 | 147,796 | 147,796 |
 | TOTAL ASSETS |
|
|
8,964,980 | 9,111,558 | 10,100,593 | 12,066,656 | 11,304,529 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,620,226 | 6,740,005 | 7,706,162 | 9,055,158 | 8,437,576 |
 | I. Current liabilities |
|
|
4,001,079 | 4,100,816 | 4,740,277 | 5,560,808 | 5,572,291 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,804,088 | 3,150,194 | 3,072,018 | 3,455,395 | 2,564,092 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
522,260 | 361,008 | 535,625 | 700,091 | 1,530,905 |
 | 4. Advances from customers |
|
|
177,887 | 178,818 | 185,072 | 314,489 | 580,920 |
 | 5. Taxes and other payables to the State Budget |
|
|
74,105 | 53,901 | 69,077 | 229,657 | 337,009 |
 | 6. Payables to employees |
|
|
175,910 | 78,738 | 88,373 | 115,081 | 190,375 |
 | 7. Short-term accrued expenses |
|
|
74,317 | 63,509 | 64,760 | 96,929 | 76,072 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
32,105 | 33,194 | 30,493 | 29,814 | 42,045 |
 | 11. Other short-term payables |
|
|
128,002 | 171,595 | 685,543 | 610,215 | 240,188 |
 | 12. Provision for short term payables |
|
|
551 | 442 | 335 | 335 | |
 | 13. Bonus and welfare fund |
|
|
11,854 | 9,417 | 8,981 | 8,803 | 10,684 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,619,147 | 2,639,189 | 2,965,884 | 3,494,350 | 2,865,285 |
 | 1. Long-term payables to sellers |
|
|
| | 108 | 333 | 765 |
 | 2. Long-term accrued expenses |
|
|
30,222 | 12,427 | 270 | -6,376 | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,269,585 | 1,245,586 | 1,248,255 | 1,307,772 | 671,783 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,277,432 | 1,335,086 | 1,678,733 | 2,153,824 | 2,160,655 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
153 | 153 | | | |
 | 11. Long-term unrealized revenue |
|
|
41,754 | 40,136 | 38,519 | 38,796 | 32,082 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,344,754 | 2,371,553 | 2,394,431 | 3,011,498 | 2,866,954 |
 | I. ShareHolder's equity |
|
|
2,344,754 | 2,371,553 | 2,394,431 | 3,011,498 | 2,866,954 |
 | 1. Owner's investment capital |
|
|
666,306 | 666,306 | 666,306 | 666,306 | 932,783 |
 | 2. Share capital surplus |
|
|
4,597 | 4,597 | 4,597 | 4,597 | 4,597 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
210,188 | 219,112 | 214,113 | 218,384 | 217,160 |
 | 5. Treasury shares |
|
|
-361 | -361 | -361 | -361 | -361 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
34,760 | 34,410 | 34,760 | 33,990 | 33,185 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
528,513 | 563,473 | 647,048 | 976,189 | 681,233 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
487,706 | 552,542 | 561,326 | 526,561 | 217,750 |
 | - Profit after tax undistributed this period |
|
|
40,808 | 10,931 | 85,721 | 449,627 | 463,483 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
900,750 | 884,016 | 827,969 | 1,112,394 | 998,357 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,964,980 | 9,111,558 | 10,100,593 | 12,066,656 | 11,304,529 |
There is no report.
|
|