|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
657,458 | 626,419 | 823,149 | 615,957 | 443,027 |
 | I. Cash and cash equivalents |
|
|
263,929 | 80,848 | 137,587 | 54,602 | 136,549 |
 | 1. Cash |
|
|
38,929 | 11,848 | 48,387 | 9,402 | 86,349 |
 | 2. Cash equivalents |
|
|
225,000 | 69,000 | 89,200 | 45,200 | 50,200 |
 | II. Short-term financial investments |
|
|
156,900 | 112,650 | 203,577 | 221,178 | 27,483 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
156,900 | 112,650 | 203,577 | 221,178 | 27,483 |
 | III. Short-term receivables |
|
|
156,450 | 304,647 | 312,464 | 169,358 | 266,431 |
 | 1. Short-term receivables of customers |
|
|
25 | 35,183 | 8,962 | | |
 | 2. Prepayments to suppliers |
|
|
145,852 | 152,637 | 296,015 | 152,727 | 261,847 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 2,000 |
 | 6. Other short-term receivables |
|
|
5,574 | 111,827 | 2,488 | 11,632 | 2,584 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
77,253 | 123,769 | 164,763 | 165,061 | 11,845 |
 | 1. Inventories |
|
|
77,253 | 123,769 | 164,763 | 165,061 | 11,845 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
2,926 | 4,504 | 4,758 | 5,757 | 719 |
 | 1. Short-term prepaid expenses |
|
|
234 | 305 | 3,233 | 1,194 | 706 |
 | 2. Deductible VAT |
|
|
2,473 | 3,983 | 1,308 | 35 | |
 | 3. Taxes and the State Receivables |
|
|
220 | 217 | 217 | 4,528 | 14 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,366,201 | 2,506,698 | 2,481,068 | 2,808,086 | 2,953,089 |
 | I. Long-term receivables |
|
|
| | | | 123,940 |
 | 1. Long-term customer's receivables |
|
|
| | | | 123,940 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
695,853 | 667,780 | 640,048 | 612,108 | 586,769 |
 | 1. Tangible fixed assets |
|
|
648,512 | 620,825 | 593,480 | 565,926 | 540,973 |
 | - Cost |
|
|
1,522,643 | 1,522,675 | 1,523,041 | 1,523,118 | 1,524,516 |
 | - Accumulated depreciation |
|
|
-874,131 | -901,850 | -929,561 | -957,192 | -983,543 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
47,341 | 46,955 | 46,569 | 46,183 | 45,797 |
 | - Cost |
|
|
59,589 | 59,589 | 59,589 | 59,589 | 59,589 |
 | - Accumulated depreciation |
|
|
-12,248 | -12,634 | -13,020 | -13,406 | -13,792 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
7,478 | 9,531 | 11,707 | 14,869 | 21,076 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
7,478 | 9,531 | 11,707 | 14,869 | 21,076 |
 | IV. Long-term financial investments |
|
|
1,662,385 | 1,829,058 | 1,828,703 | 2,180,717 | 2,220,888 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,532,190 | 1,532,290 | 1,537,039 | 1,870,189 | 1,917,943 |
 | 3. Other investments in equity instruments |
|
|
196,918 | 366,397 | 366,397 | 389,397 | 392,397 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-66,724 | -69,629 | -74,733 | -78,869 | -89,452 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
484 | 329 | 609 | 392 | 417 |
 | 1. Long-term prepaid expenses |
|
|
484 | 329 | 609 | 392 | 417 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,023,658 | 3,133,117 | 3,304,217 | 3,424,043 | 3,396,116 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
505,444 | 641,491 | 759,974 | 849,586 | 811,301 |
 | I. Current liabilities |
|
|
238,256 | 388,347 | 315,457 | 256,016 | 266,428 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
112,479 | 145,255 | 206,147 | 183,084 | 130,787 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
6,574 | 8,795 | 6,076 | 4,913 | 2,668 |
 | 4. Advances from customers |
|
|
| 19,570 | | | 50,000 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,764 | | 3,705 | 219 | 17,710 |
 | 6. Payables to employees |
|
|
| | | | |
 | 7. Short-term accrued expenses |
|
|
3,219 | 569 | 3,165 | 8,630 | 5,071 |
 | 8. Short-term intercompany payables |
|
|
| | | 358 | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
275 | 154,300 | 37,279 | | 389 |
 | 12. Provision for short term payables |
|
|
1,126 | 751 | | | 1,312 |
 | 13. Bonus and welfare fund |
|
|
107,819 | 59,106 | 59,086 | 58,811 | 58,491 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
267,188 | 253,144 | 444,517 | 593,570 | 544,873 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
267,188 | 253,144 | 444,517 | 593,570 | 544,873 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,518,214 | 2,491,626 | 2,544,243 | 2,574,457 | 2,584,815 |
 | I. ShareHolder's equity |
|
|
2,518,214 | 2,491,626 | 2,544,243 | 2,574,457 | 2,584,815 |
 | 1. Owner's investment capital |
|
|
1,100,000 | 1,100,000 | 1,100,000 | 1,111,000 | 1,111,000 |
 | 2. Share capital surplus |
|
|
597,646 | 597,646 | 597,646 | 613,718 | 613,718 |
 | 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 |
|
|
447,343 | 480,048 | 480,048 | 480,048 | 480,048 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
373,226 | 313,932 | 366,549 | 369,691 | 380,049 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
168,818 | 170,168 | 170,168 | 170,168 | 170,168 |
 | - Profit after tax undistributed this period |
|
|
204,408 | 143,765 | 196,381 | 199,523 | 209,882 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,023,658 | 3,133,117 | 3,304,217 | 3,424,043 | 3,396,116 |
There is no report.
|
|