|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,739,743 | 18,728,460 | 25,039,571 | 25,262,492 | 19,753,918 |
 | I. Cash and cash equivalents |
|
|
378,844 | 354,425 | 329,417 | 509,614 | 400,356 |
 | 1. Cash |
|
|
262,107 | 175,225 | 215,154 | 293,992 | 242,624 |
 | 2. Cash equivalents |
|
|
116,737 | 179,200 | 114,264 | 215,622 | 157,732 |
 | II. Short-term financial investments |
|
|
13,129,657 | 16,041,067 | 16,261,267 | 19,038,310 | 13,766,110 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
13,129,657 | 16,041,067 | 16,261,267 | 19,038,310 | 13,766,110 |
 | III. Short-term receivables |
|
|
3,854,347 | 965,851 | 7,076,380 | 4,340,528 | 4,299,550 |
 | 1. Short-term receivables of customers |
|
|
948,398 | 901,311 | 925,415 | 906,269 | 962,521 |
 | 2. Prepayments to suppliers |
|
|
199,250 | 201,419 | 204,982 | 213,010 | 216,328 |
 | 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 |
|
|
3,351,706 | 509,311 | 6,591,788 | 3,871,166 | 3,772,602 |
 | 7. Provision for doubtful short-term receivables |
|
|
-645,007 | -646,190 | -645,806 | -649,917 | -651,901 |
 | IV. Inventories |
|
|
1,247,093 | 1,229,096 | 1,232,925 | 1,237,185 | 1,151,105 |
 | 1. Inventories |
|
|
1,779,265 | 1,761,068 | 1,793,929 | 1,788,120 | 1,571,511 |
 | 2. Provision for decline in value of inventories |
|
|
-532,172 | -531,972 | -561,004 | -550,936 | -420,406 |
 | V. Other current assets |
|
|
129,802 | 138,021 | 139,581 | 136,856 | 136,798 |
 | 1. Short-term prepaid expenses |
|
|
22,346 | 28,922 | 25,494 | 23,533 | 19,076 |
 | 2. Deductible VAT |
|
|
106,391 | 108,029 | 111,615 | 112,527 | 115,854 |
 | 3. Taxes and the State Receivables |
|
|
1,065 | 1,071 | 2,472 | 797 | 1,869 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
8,822,020 | 9,889,872 | 5,721,942 | 7,261,046 | 8,788,074 |
 | I. Long-term receivables |
|
|
11,397 | 10,845 | 11,527 | 11,250 | 10,965 |
 | 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 |
|
|
11,397 | 10,845 | 11,527 | 11,250 | 10,965 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,423,083 | 1,385,917 | 1,344,832 | 1,296,283 | 1,286,285 |
 | 1. Tangible fixed assets |
|
|
1,346,661 | 1,310,165 | 1,269,629 | 1,221,576 | 1,210,585 |
 | - Cost |
|
|
5,490,378 | 5,484,345 | 5,498,761 | 5,504,946 | 5,545,003 |
 | - Accumulated depreciation |
|
|
-4,143,716 | -4,174,180 | -4,229,133 | -4,283,370 | -4,334,418 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
76,421 | 75,752 | 75,203 | 74,708 | 75,699 |
 | - Cost |
|
|
126,143 | 126,143 | 126,143 | 126,143 | 128,108 |
 | - Accumulated depreciation |
|
|
-49,722 | -50,391 | -50,940 | -51,436 | -52,409 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
84,136 | 84,655 | 85,506 | 90,573 | 86,418 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
84,136 | 84,655 | 85,506 | 90,573 | 86,418 |
 | IV. Long-term financial investments |
|
|
6,704,681 | 7,803,714 | 3,661,034 | 5,235,885 | 6,756,661 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
6,637,814 | 7,738,550 | 3,595,871 | 5,170,721 | 6,691,847 |
 | 3. Other investments in equity instruments |
|
|
66,314 | 66,314 | 66,314 | 66,314 | 66,314 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,150 | -1,150 | -1,150 | -1,150 | -1,500 |
 | 5. Investments holding until maturity |
|
|
1,703 | | | | |
 | V. Total other long-term assets |
|
|
598,723 | 604,741 | 619,044 | 627,054 | 647,746 |
 | 1. Long-term prepaid expenses |
|
|
598,656 | 604,693 | 618,996 | 627,007 | 647,704 |
 | 2. Deferred income tax assets |
|
|
67 | 47 | 47 | 47 | 42 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
27,561,763 | 28,618,332 | 30,761,513 | 32,523,538 | 28,541,993 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,323,518 | 1,127,250 | 1,175,411 | 1,134,334 | 1,325,283 |
 | I. Current liabilities |
|
|
1,272,257 | 1,076,598 | 1,121,570 | 1,081,350 | 1,274,218 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
127,156 | 145,385 | 135,331 | 121,981 | 108,039 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
354,539 | 289,504 | 295,313 | 255,805 | 298,825 |
 | 4. Advances from customers |
|
|
16,987 | 16,482 | 19,063 | 13,129 | 14,964 |
 | 5. Taxes and other payables to the State Budget |
|
|
74,416 | 68,209 | 88,739 | 104,121 | 79,858 |
 | 6. Payables to employees |
|
|
192,010 | 95,965 | 124,546 | 149,584 | 213,624 |
 | 7. Short-term accrued expenses |
|
|
86,909 | 81,619 | 86,999 | 88,442 | 108,521 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,134 | 4,768 | 5,348 | 3,291 | 4,402 |
 | 11. Other short-term payables |
|
|
170,272 | 173,469 | 174,406 | 200,259 | 201,404 |
 | 12. Provision for short term payables |
|
|
34,625 | 2,741 | 2,741 | 4,444 | 7,560 |
 | 13. Bonus and welfare fund |
|
|
210,208 | 198,456 | 189,084 | 140,294 | 237,020 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
51,261 | 50,652 | 53,842 | 52,985 | 51,065 |
 | 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 |
|
|
2,074 | 2,100 | 2,045 | 2,126 | 1,968 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
40,874 | 40,526 | 39,871 | 39,230 | 38,222 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
775 | 1,390 | 986 | 986 | 986 |
 | 11. Long-term unrealized revenue |
|
|
7,538 | 6,636 | 10,940 | 10,643 | 9,890 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
26,238,245 | 27,491,083 | 29,586,102 | 31,389,204 | 27,216,710 |
 | I. ShareHolder's equity |
|
|
26,235,766 | 27,488,739 | 29,583,877 | 31,386,039 | 27,213,871 |
 | 1. Owner's investment capital |
|
|
13,288,000 | 13,288,000 | 13,288,000 | 13,288,000 | 13,288,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
27,089 | 27,089 | 27,089 | 27,089 | 27,089 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-71,424 | -71,424 | -71,424 | -71,424 | -71,424 |
 | 7. Differences upon foreign exchange rate |
|
|
4,360 | 3,739 | 4,532 | 4,319 | 4,031 |
 | 8. Investment and development funds |
|
|
28,126 | 28,126 | 28,126 | 28,126 | 28,126 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,744,700 | 13,974,609 | 16,071,029 | 17,870,351 | 13,717,685 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,387,929 | 12,715,158 | 12,698,115 | 12,698,115 | 6,392,969 |
 | - Profit after tax undistributed this period |
|
|
7,356,771 | 1,259,451 | 3,372,914 | 5,172,236 | 7,324,716 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
214,916 | 238,600 | 236,526 | 239,579 | 220,365 |
 | II. Funding resources and other funds |
|
|
2,478 | 2,344 | 2,224 | 3,165 | 2,839 |
 | 1. Funding resources |
|
|
-98 | -98 | -83 | 992 | 801 |
 | 2. Funding resources that form fixed assets |
|
|
2,577 | 2,442 | 2,307 | 2,173 | 2,038 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
27,561,763 | 28,618,332 | 30,761,513 | 32,523,538 | 28,541,993 |
There is no report.
|
|