|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,213,054 | 6,301,946 | 10,122,182 | 10,260,538 | 12,568,794 |
 | I. Cash and cash equivalents |
|
|
456,102 | 526,304 | 367,741 | 406,462 | 1,261,499 |
 | 1. Cash |
|
|
142,312 | 300,404 | 287,372 | 292,596 | 227,058 |
 | 2. Cash equivalents |
|
|
313,790 | 225,901 | 80,369 | 113,866 | 1,034,441 |
 | II. Short-term financial investments |
|
|
116,880 | 153,368 | 334,052 | 124,871 | 276,352 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
116,880 | 153,368 | 334,052 | 124,871 | 276,352 |
 | III. Short-term receivables |
|
|
1,414,243 | 1,508,808 | 1,543,127 | 2,307,246 | 3,522,828 |
 | 1. Short-term receivables of customers |
|
|
592,582 | 488,765 | 423,546 | 1,136,023 | 1,645,774 |
 | 2. Prepayments to suppliers |
|
|
380,864 | 498,381 | 519,481 | 620,738 | 961,700 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
141,140 | 143,960 | 244,960 | 300,060 | 300,460 |
 | 6. Other short-term receivables |
|
|
311,738 | 389,782 | 365,635 | 260,919 | 622,944 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,080 | -12,080 | -10,494 | -10,494 | -8,049 |
 | IV. Inventories |
|
|
4,096,821 | 3,968,273 | 7,736,389 | 7,263,615 | 7,305,374 |
 | 1. Inventories |
|
|
4,096,821 | 3,968,273 | 7,736,389 | 7,263,615 | 7,305,374 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
129,008 | 145,193 | 140,873 | 158,344 | 202,741 |
 | 1. Short-term prepaid expenses |
|
|
18,732 | 33,687 | 31,090 | 83,627 | 118,743 |
 | 2. Deductible VAT |
|
|
110,211 | 110,478 | 106,623 | 70,123 | 77,736 |
 | 3. Taxes and the State Receivables |
|
|
65 | 1,027 | 3,159 | 4,594 | 6,262 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,131,185 | 3,262,684 | 2,300,805 | 2,835,850 | 2,743,314 |
 | I. Long-term receivables |
|
|
619,901 | 658,371 | 12,165 | 511,953 | 423,265 |
 | 1. Long-term customer's receivables |
|
|
| 128,100 | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
128,000 | | 100 | 100 | 100 |
 | 5. Other long-term receivables |
|
|
506,192 | 544,562 | 26,356 | 526,144 | 437,456 |
 | 6. Provision for doubtful long-term receivables |
|
|
-14,291 | -14,291 | -14,291 | -14,291 | -14,291 |
 | II. Fixed assets |
|
|
853,566 | 847,118 | 842,277 | 842,317 | 835,028 |
 | 1. Tangible fixed assets |
|
|
566,416 | 561,998 | 559,295 | 561,767 | 557,662 |
 | - Cost |
|
|
663,182 | 667,117 | 673,132 | 682,664 | 687,038 |
 | - Accumulated depreciation |
|
|
-96,766 | -105,119 | -113,837 | -120,897 | -129,376 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
287,150 | 285,120 | 282,981 | 280,550 | 277,366 |
 | - Cost |
|
|
300,044 | 300,157 | 300,488 | 300,533 | 300,533 |
 | - Accumulated depreciation |
|
|
-12,894 | -15,037 | -17,506 | -19,983 | -23,167 |
 | III. Real Estate Investments |
|
|
318,877 | 315,698 | 312,608 | 309,469 | 306,333 |
 | - Cost |
|
|
392,624 | 392,624 | 392,624 | 392,624 | 392,624 |
 | - Accumulated depreciation |
|
|
-73,747 | -76,926 | -80,016 | -83,155 | -86,291 |
 | IV. Long-term assets in progress |
|
|
1,173,865 | 1,307,093 | 995,709 | 1,031,180 | 1,016,763 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,173,865 | 1,307,093 | 995,709 | 1,031,180 | 1,016,763 |
 | IV. Long-term financial investments |
|
|
36,510 | 13,349 | 14,146 | 14,234 | 14,229 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,606 | 2,566 | 3,363 | 3,451 | 3,446 |
 | 3. Other investments in equity instruments |
|
|
40,195 | 17,074 | 17,074 | 17,074 | 17,074 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-6,291 | -6,291 | -6,291 | -6,291 | -6,291 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
128,467 | 121,055 | 123,901 | 126,696 | 147,696 |
 | 1. Long-term prepaid expenses |
|
|
68,396 | 62,634 | 61,684 | 61,574 | 55,499 |
 | 2. Deferred income tax assets |
|
|
20,414 | 20,269 | 25,670 | 30,991 | 59,579 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
39,657 | 38,153 | 36,548 | 34,131 | 32,617 |
 | TOTAL ASSETS |
|
|
9,344,239 | 9,564,630 | 12,422,988 | 13,096,388 | 15,312,109 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,126,773 | 5,169,604 | 8,128,600 | 6,951,574 | 8,783,618 |
 | I. Current liabilities |
|
|
1,985,982 | 2,069,974 | 4,106,784 | 3,701,996 | 5,232,792 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
766,815 | 821,398 | 1,105,711 | 855,641 | 1,103,530 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
408,098 | 371,626 | 372,397 | 324,476 | 444,685 |
 | 4. Advances from customers |
|
|
132,721 | 199,268 | 307,696 | 1,215,753 | 2,446,203 |
 | 5. Taxes and other payables to the State Budget |
|
|
219,151 | 196,654 | 1,315,461 | 402,456 | 398,116 |
 | 6. Payables to employees |
|
|
30,639 | 15,321 | 22,149 | 20,102 | 34,241 |
 | 7. Short-term accrued expenses |
|
|
146,873 | 103,726 | 145,023 | 414,013 | 530,686 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
9,351 | 9,380 | 9,470 | 9,733 | 9,526 |
 | 11. Other short-term payables |
|
|
214,592 | 332,914 | 809,191 | 440,136 | 246,289 |
 | 12. Provision for short term payables |
|
|
28,832 | | | | |
 | 13. Bonus and welfare fund |
|
|
28,910 | 19,686 | 19,686 | 19,686 | 19,516 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,140,791 | 3,099,630 | 4,021,816 | 3,249,579 | 3,550,826 |
 | 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 |
|
|
224,488 | 127,888 | 131,614 | 130,086 | 143,754 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,732,942 | 2,778,283 | 3,700,077 | 2,930,841 | 3,223,829 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
143,320 | 142,657 | 141,994 | 141,330 | 140,522 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
14,168 | 25,821 | 24,042 | 24,125 | 20,415 |
 | 11. Long-term unrealized revenue |
|
|
25,873 | 24,981 | 24,089 | 23,197 | 22,305 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,217,466 | 4,395,026 | 4,294,387 | 6,144,813 | 6,528,491 |
 | I. ShareHolder's equity |
|
|
4,217,466 | 4,395,026 | 4,294,387 | 6,144,813 | 6,528,491 |
 | 1. Owner's investment capital |
|
|
2,970,000 | 3,118,500 | 3,118,500 | 3,600,000 | 3,600,000 |
 | 2. Share capital surplus |
|
|
109,480 | 109,480 | 109,112 | 1,120,162 | 1,120,162 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
6,315 | 6,315 | 6,315 | 6,315 | 6,315 |
 | 11. After tax undistributed profit |
|
|
621,220 | 660,191 | 227,318 | 440,061 | 829,093 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-8,526 | 639,946 | 172,171 | 172,382 | 187,411 |
 | - Profit after tax undistributed this period |
|
|
629,746 | 20,245 | 55,147 | 267,679 | 641,682 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
510,451 | 500,540 | 833,142 | 978,275 | 972,921 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,344,239 | 9,564,630 | 12,422,988 | 13,096,388 | 15,312,109 |
There is no report.
|
|