|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,620,002 | 2,862,183 | 3,550,537 | 3,328,360 | 3,385,881 |
 | I. Cash and cash equivalents |
|
|
644,563 | 234,460 | 63,236 | 150,626 | 317,238 |
 | 1. Cash |
|
|
250,635 | 29,460 | 63,236 | 150,626 | 317,238 |
 | 2. Cash equivalents |
|
|
393,928 | 205,000 | | | |
 | II. Short-term financial investments |
|
|
60,000 | 260,000 | 465,000 | 466,557 | 466,557 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
60,000 | 260,000 | 465,000 | 466,557 | 466,557 |
 | III. Short-term receivables |
|
|
740,189 | 667,819 | 1,265,532 | 1,300,867 | 1,030,293 |
 | 1. Short-term receivables of customers |
|
|
690,550 | 619,639 | 1,233,989 | 1,288,666 | 1,013,721 |
 | 2. Prepayments to suppliers |
|
|
2,843 | 11,141 | 7,931 | 4,040 | 2,123 |
 | 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 |
|
|
51,438 | 41,681 | 39,948 | 27,203 | 19,681 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,641 | -4,641 | -16,337 | -19,042 | -5,233 |
 | IV. Inventories |
|
|
1,060,420 | 1,541,507 | 1,561,031 | 1,200,934 | 1,445,531 |
 | 1. Inventories |
|
|
1,087,515 | 1,558,711 | 1,584,493 | 1,224,504 | 1,503,042 |
 | 2. Provision for decline in value of inventories |
|
|
-27,096 | -17,204 | -23,463 | -23,569 | -57,511 |
 | V. Other current assets |
|
|
114,830 | 158,397 | 195,739 | 209,376 | 126,262 |
 | 1. Short-term prepaid expenses |
|
|
26,981 | 31,525 | 28,386 | 21,460 | 27,469 |
 | 2. Deductible VAT |
|
|
70,270 | 117,172 | 159,500 | 180,064 | 98,792 |
 | 3. Taxes and the State Receivables |
|
|
17,579 | 9,700 | 7,852 | 7,852 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,192,433 | 3,289,777 | 3,253,008 | 3,373,936 | 3,540,736 |
 | I. Long-term receivables |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
 | 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 |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,077,735 | 2,094,594 | 2,426,281 | 2,507,647 | 2,716,056 |
 | 1. Tangible fixed assets |
|
|
1,921,410 | 1,932,356 | 2,221,709 | 2,286,966 | 2,456,309 |
 | - Cost |
|
|
3,438,007 | 3,501,941 | 3,810,183 | 3,935,279 | 4,166,430 |
 | - Accumulated depreciation |
|
|
-1,516,598 | -1,569,585 | -1,588,473 | -1,648,313 | -1,710,120 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
156,325 | 162,239 | 204,572 | 220,681 | 259,747 |
 | - Cost |
|
|
197,885 | 205,176 | 249,967 | 267,888 | 308,863 |
 | - Accumulated depreciation |
|
|
-41,560 | -42,938 | -45,395 | -47,207 | -49,116 |
 | III. Real Estate Investments |
|
|
300,199 | 298,548 | 307,566 | 305,857 | 304,149 |
 | - Cost |
|
|
310,085 | 310,085 | 320,164 | 320,164 | 320,164 |
 | - Accumulated depreciation |
|
|
-9,887 | -11,537 | -12,599 | -14,307 | -16,016 |
 | IV. Long-term assets in progress |
|
|
458,723 | 565,236 | 213,399 | 249,501 | 174,486 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
458,723 | 565,236 | 213,399 | 249,501 | 174,486 |
 | IV. Long-term financial investments |
|
|
140,000 | 140,029 | 140,029 | 140,029 | 140,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
140,788 | 140,818 | 140,818 | 140,818 | 140,788 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-788 | -788 | -788 | -788 | -788 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
205,096 | 180,689 | 155,052 | 160,220 | 195,365 |
 | 1. Long-term prepaid expenses |
|
|
187,536 | 179,193 | 153,183 | 137,955 | 173,099 |
 | 2. Deferred income tax assets |
|
|
1,119 | 1,495 | 1,870 | 1,870 | 1,870 |
 | 3. Other long-term assets |
|
|
16,441 | | | 20,396 | 20,396 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,812,435 | 6,151,960 | 6,803,545 | 6,702,296 | 6,926,618 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,919,108 | 4,265,260 | 4,966,547 | 4,748,254 | 4,925,351 |
 | I. Current liabilities |
|
|
2,745,629 | 2,944,564 | 3,922,341 | 3,626,705 | 3,818,455 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,606,743 | 1,926,795 | 2,743,069 | 2,218,261 | 2,371,044 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
776,663 | 788,311 | 761,768 | 804,343 | 862,125 |
 | 4. Advances from customers |
|
|
7,329 | 38,466 | 7,368 | 29,870 | 3,647 |
 | 5. Taxes and other payables to the State Budget |
|
|
31,551 | 18,149 | 51,953 | 66,253 | 65,141 |
 | 6. Payables to employees |
|
|
256,936 | 120,299 | 234,041 | 399,615 | 418,541 |
 | 7. Short-term accrued expenses |
|
|
21,394 | 14,571 | 19,842 | 20,336 | 22,639 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,947 | 2,136 | 2,929 | 4,499 | 7,839 |
 | 11. Other short-term payables |
|
|
16,035 | 15,084 | 14,980 | 25,178 | 17,536 |
 | 12. Provision for short term payables |
|
|
360 | 430 | 450 | 392 | 473 |
 | 13. Bonus and welfare fund |
|
|
26,669 | 20,323 | 85,942 | 57,957 | 49,469 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,173,480 | 1,320,696 | 1,044,206 | 1,121,549 | 1,106,896 |
 | 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 |
|
|
1,093,122 | 1,229,848 | 938,130 | 969,125 | 956,342 |
 | 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 |
|
|
80,358 | 90,848 | 106,076 | 152,424 | 150,554 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,893,327 | 1,886,700 | 1,836,998 | 1,954,042 | 2,001,267 |
 | I. ShareHolder's equity |
|
|
1,893,327 | 1,886,700 | 1,836,998 | 1,954,042 | 2,001,267 |
 | 1. Owner's investment capital |
|
|
1,226,012 | 1,226,012 | 1,226,012 | 1,226,012 | 1,287,313 |
 | 2. Share capital surplus |
|
|
40,989 | 40,989 | 40,989 | 40,989 | 40,989 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
55 | 55 | 55 | 55 | 55 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
290,776 | 290,776 | 290,776 | 290,776 | 290,776 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
112,265 | 112,265 | 112,265 | 112,265 | 112,265 |
 | 11. After tax undistributed profit |
|
|
223,229 | 216,602 | 166,900 | 283,944 | 269,868 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,581 | 173,283 | 3,566 | 3,566 | 3,566 |
 | - Profit after tax undistributed this period |
|
|
217,648 | 43,319 | 163,335 | 280,379 | 266,303 |
 | 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 |
|
|
5,812,435 | 6,151,960 | 6,803,545 | 6,702,296 | 6,926,618 |
There is no report.
|
|