|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,903,528 | 12,360,484 | 14,960,887 | 14,309,034 | 15,061,505 |
 | I. Cash and cash equivalents |
|
|
1,958,087 | 1,536,839 | 2,216,075 | 1,909,101 | 1,956,662 |
 | 1. Cash |
|
|
779,109 | 732,279 | 1,212,925 | 1,141,401 | 1,134,935 |
 | 2. Cash equivalents |
|
|
1,178,978 | 804,560 | 1,003,150 | 767,700 | 821,728 |
 | II. Short-term financial investments |
|
|
1,576,475 | 1,624,403 | 1,835,303 | 1,684,901 | 1,869,462 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,576,475 | 1,624,403 | 1,835,303 | 1,684,901 | 1,869,462 |
 | III. Short-term receivables |
|
|
3,054,506 | 2,967,232 | 4,391,154 | 4,619,288 | 4,148,919 |
 | 1. Short-term receivables of customers |
|
|
3,218,025 | 3,153,625 | 4,512,430 | 4,709,237 | 4,294,906 |
 | 2. Prepayments to suppliers |
|
|
73,412 | 85,043 | 159,005 | 164,722 | 123,171 |
 | 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 |
|
|
330,197 | 294,165 | 284,392 | 302,719 | 289,939 |
 | 7. Provision for doubtful short-term receivables |
|
|
-567,129 | -565,601 | -564,673 | -557,390 | -559,097 |
 | IV. Inventories |
|
|
5,467,004 | 5,379,297 | 5,653,379 | 5,187,007 | 6,387,937 |
 | 1. Inventories |
|
|
5,546,464 | 5,463,447 | 5,742,866 | 5,280,489 | 6,474,718 |
 | 2. Provision for decline in value of inventories |
|
|
-79,460 | -84,151 | -89,487 | -93,483 | -86,782 |
 | V. Other current assets |
|
|
847,456 | 852,713 | 864,976 | 908,737 | 698,525 |
 | 1. Short-term prepaid expenses |
|
|
85,366 | 93,439 | 95,572 | 109,412 | 101,379 |
 | 2. Deductible VAT |
|
|
718,795 | 700,008 | 712,719 | 745,948 | 532,888 |
 | 3. Taxes and the State Receivables |
|
|
43,273 | 59,266 | 56,686 | 53,377 | 64,258 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
23 | | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,241,928 | 12,171,112 | 12,513,508 | 12,928,844 | 12,976,934 |
 | I. Long-term receivables |
|
|
65,878 | 68,255 | 68,451 | 68,642 | 67,856 |
 | 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 |
|
|
65,878 | 68,255 | 68,451 | 68,642 | 67,856 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,437,878 | 2,372,843 | 3,046,663 | 2,976,025 | 2,910,774 |
 | 1. Tangible fixed assets |
|
|
1,610,429 | 1,545,906 | 2,220,851 | 2,151,754 | 2,097,394 |
 | - Cost |
|
|
12,552,242 | 12,552,295 | 14,669,896 | 14,448,138 | 14,075,430 |
 | - Accumulated depreciation |
|
|
-10,941,813 | -11,006,388 | -12,449,045 | -12,296,383 | -11,978,035 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
827,450 | 826,937 | 825,812 | 824,270 | 813,380 |
 | - Cost |
|
|
975,255 | 976,676 | 992,588 | 992,588 | 993,284 |
 | - Accumulated depreciation |
|
|
-147,805 | -149,739 | -166,777 | -168,318 | -179,904 |
 | III. Real Estate Investments |
|
|
75,479 | 74,334 | 73,207 | 73,021 | 71,899 |
 | - Cost |
|
|
192,269 | 192,269 | 192,269 | 193,212 | 193,212 |
 | - Accumulated depreciation |
|
|
-116,791 | -117,935 | -119,062 | -120,191 | -121,313 |
 | IV. Long-term assets in progress |
|
|
6,423,205 | 6,429,385 | 6,480,725 | 6,566,605 | 6,602,938 |
 | 1. Costs of long-term production, business in progress |
|
|
46,158 | 46,158 | 48,650 | 48,650 | 25,116 |
 | 2. Costs of construction in progress |
|
|
6,377,047 | 6,383,227 | 6,432,075 | 6,517,956 | 6,577,822 |
 | IV. Long-term financial investments |
|
|
2,888,499 | 2,878,026 | 2,415,985 | 2,813,707 | 2,875,378 |
 | 1. Investment in subsidiaries |
|
|
34,512 | 34,512 | 34,512 | 34,512 | 34,512 |
 | 2. Investments in associated companies, joint ventures |
|
|
2,469,740 | 2,458,590 | 1,997,177 | 2,394,899 | 2,459,187 |
 | 3. Other investments in equity instruments |
|
|
456,586 | 456,586 | 456,036 | 456,036 | 456,036 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-72,339 | -71,662 | -71,740 | -71,740 | -74,356 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
350,988 | 348,268 | 428,478 | 430,843 | 448,088 |
 | 1. Long-term prepaid expenses |
|
|
347,374 | 345,416 | 374,873 | 377,511 | 416,645 |
 | 2. Deferred income tax assets |
|
|
3,614 | 2,852 | 14,889 | 14,742 | 16,606 |
 | 3. Other long-term assets |
|
|
| | 15,306 | 15,181 | 14,837 |
 | VI. Goodwills |
|
|
| | 23,410 | 23,410 | |
 | TOTAL ASSETS |
|
|
25,145,456 | 24,531,595 | 27,474,395 | 27,237,878 | 28,038,439 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
15,762,763 | 15,089,674 | 17,296,582 | 16,920,320 | 17,733,420 |
 | I. Current liabilities |
|
|
12,491,441 | 11,760,802 | 13,795,347 | 13,383,853 | 14,196,777 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,342,713 | 6,634,803 | 8,513,340 | 7,779,505 | 8,301,170 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,061,521 | 2,010,448 | 1,775,188 | 2,092,907 | 2,262,616 |
 | 4. Advances from customers |
|
|
90,009 | 122,798 | 117,510 | 278,113 | 301,643 |
 | 5. Taxes and other payables to the State Budget |
|
|
166,050 | 175,314 | 304,249 | 268,732 | 173,936 |
 | 6. Payables to employees |
|
|
281,246 | 169,329 | 293,044 | 285,495 | 341,605 |
 | 7. Short-term accrued expenses |
|
|
1,877,866 | 2,014,871 | 2,087,113 | 2,019,989 | 2,009,757 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,249 | 8,814 | 7,514 | 3,760 | 2,384 |
 | 11. Other short-term payables |
|
|
571,333 | 511,267 | 561,575 | 522,105 | 687,523 |
 | 12. Provision for short term payables |
|
|
19,071 | 35,028 | 39,715 | 47,218 | 43,992 |
 | 13. Bonus and welfare fund |
|
|
79,383 | 78,130 | 96,098 | 86,029 | 72,152 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,271,322 | 3,328,871 | 3,501,235 | 3,536,467 | 3,536,643 |
 | 1. Long-term payables to sellers |
|
|
287,283 | 288,819 | 290,685 | 291,475 | 291,102 |
 | 2. Long-term accrued expenses |
|
|
611,485 | 646,343 | 689,474 | 720,469 | 742,373 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
627,188 | 628,141 | 628,782 | 629,063 | 630,967 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,684,285 | 1,703,006 | 1,823,958 | 1,833,582 | 1,824,302 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
5,846 | 5,365 | 5,789 | 5,666 | 5,668 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
55,236 | 57,198 | 58,547 | 52,212 | 38,232 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | 4,000 | 4,000 | 4,000 |
 | B. OWNER'S EQUITY |
|
|
9,382,693 | 9,441,922 | 10,177,813 | 10,317,558 | 10,305,018 |
 | I. ShareHolder's equity |
|
|
9,382,693 | 9,441,922 | 10,177,813 | 10,317,558 | 10,305,018 |
 | 1. Owner's investment capital |
|
|
6,780,000 | 6,780,000 | 6,780,000 | 6,780,000 | 6,780,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
146,914 | 146,914 | 146,914 | 146,914 | 133,626 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-803,624 | -803,624 | -803,624 | -803,443 | -780,744 |
 | 7. Differences upon foreign exchange rate |
|
|
-258,594 | -278,878 | -311,872 | -322,444 | -317,395 |
 | 8. Investment and development funds |
|
|
417,932 | 422,579 | 486,701 | 486,701 | 476,951 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,010 | 1,010 | 1,010 | 1,010 | 1,010 |
 | 11. After tax undistributed profit |
|
|
2,019,756 | 2,104,296 | 2,282,244 | 2,433,479 | 2,465,379 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,733,295 | 2,009,685 | 1,926,216 | 1,930,482 | 1,946,167 |
 | - Profit after tax undistributed this period |
|
|
286,461 | 94,611 | 356,028 | 502,997 | 519,212 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,079,300 | 1,069,625 | 1,596,442 | 1,595,342 | 1,546,191 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
25,145,456 | 24,531,595 | 27,474,395 | 27,237,878 | 28,038,439 |
There is no report.
|
|