|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,563,961 | 3,595,465 | 3,623,957 | 3,310,865 | 3,463,278 |
 | I. Cash and cash equivalents |
|
|
169,043 | 200,010 | 339,184 | 328,355 | 198,148 |
 | 1. Cash |
|
|
109,035 | 114,725 | 171,443 | 120,471 | 103,335 |
 | 2. Cash equivalents |
|
|
60,008 | 85,285 | 167,740 | 207,884 | 94,813 |
 | II. Short-term financial investments |
|
|
2,107,776 | 2,142,039 | 1,976,597 | 1,727,860 | 2,030,628 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,107,776 | 2,142,039 | 1,976,597 | 1,727,860 | 2,030,628 |
 | III. Short-term receivables |
|
|
292,427 | 308,610 | 390,616 | 326,855 | 286,350 |
 | 1. Short-term receivables of customers |
|
|
230,735 | 237,487 | 237,056 | 245,461 | 318,333 |
 | 2. Prepayments to suppliers |
|
|
40,087 | 41,009 | 26,895 | 40,480 | 13,479 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1 | | | | 2,858 |
 | 6. Other short-term receivables |
|
|
107,877 | 117,196 | 212,563 | 126,903 | 83,187 |
 | 7. Provision for doubtful short-term receivables |
|
|
-86,272 | -87,082 | -85,898 | -85,989 | -131,506 |
 | IV. Inventories |
|
|
974,005 | 924,975 | 894,535 | 902,912 | 920,849 |
 | 1. Inventories |
|
|
1,006,459 | 954,112 | 924,248 | 932,417 | 965,268 |
 | 2. Provision for decline in value of inventories |
|
|
-32,454 | -29,137 | -29,713 | -29,505 | -44,419 |
 | V. Other current assets |
|
|
20,710 | 19,831 | 23,025 | 24,882 | 27,303 |
 | 1. Short-term prepaid expenses |
|
|
2,333 | 1,957 | 2,675 | 4,404 | 1,866 |
 | 2. Deductible VAT |
|
|
16,422 | 16,305 | 19,140 | 19,455 | 20,990 |
 | 3. Taxes and the State Receivables |
|
|
1,955 | 1,570 | 1,210 | 1,023 | 4,447 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,903,334 | 1,818,332 | 1,943,762 | 2,128,754 | 2,132,668 |
 | I. Long-term receivables |
|
|
12,686 | 1,575 | 1,575 | 1,575 | 1,576 |
 | 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 |
|
|
12,686 | 1,575 | 1,575 | 1,575 | 1,576 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
219,679 | 211,582 | 208,232 | 203,121 | 244,495 |
 | 1. Tangible fixed assets |
|
|
197,527 | 189,600 | 186,421 | 181,479 | 223,021 |
 | - Cost |
|
|
1,074,179 | 1,074,597 | 1,071,224 | 1,073,707 | 1,119,134 |
 | - Accumulated depreciation |
|
|
-876,652 | -884,997 | -884,803 | -892,227 | -896,113 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
22,153 | 21,982 | 21,811 | 21,642 | 21,474 |
 | - Cost |
|
|
53,433 | 53,433 | 53,433 | 53,433 | 53,433 |
 | - Accumulated depreciation |
|
|
-31,280 | -31,451 | -31,622 | -31,791 | -31,959 |
 | III. Real Estate Investments |
|
|
178,104 | 176,243 | 169,729 | 173,547 | 158,557 |
 | - Cost |
|
|
331,000 | 331,624 | 329,321 | 339,728 | 326,632 |
 | - Accumulated depreciation |
|
|
-152,897 | -155,381 | -159,592 | -166,181 | -168,075 |
 | IV. Long-term assets in progress |
|
|
27,669 | 49,124 | 45,659 | 46,078 | 11,627 |
 | 1. Costs of long-term production, business in progress |
|
|
10,000 | 10,000 | 10,000 | 10,000 | |
 | 2. Costs of construction in progress |
|
|
17,669 | 39,124 | 35,659 | 36,078 | 11,627 |
 | IV. Long-term financial investments |
|
|
1,401,280 | 1,313,904 | 1,452,132 | 1,639,986 | 1,626,385 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,335,040 | 1,297,934 | 1,279,398 | 1,353,952 | 1,520,337 |
 | 3. Other investments in equity instruments |
|
|
16,025 | 16,025 | 16,025 | 16,025 | 16,025 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -270 | -206 | -206 | -192 |
 | 5. Investments holding until maturity |
|
|
50,215 | 215 | 156,915 | 270,215 | 90,215 |
 | V. Total other long-term assets |
|
|
63,917 | 65,904 | 66,436 | 64,447 | 90,028 |
 | 1. Long-term prepaid expenses |
|
|
52,585 | 55,393 | 59,065 | 53,418 | 78,793 |
 | 2. Deferred income tax assets |
|
|
11,332 | 10,511 | 7,371 | 11,029 | 11,234 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,467,295 | 5,413,797 | 5,567,720 | 5,439,619 | 5,595,946 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
470,128 | 412,270 | 715,203 | 473,083 | 516,809 |
 | I. Current liabilities |
|
|
394,486 | 338,711 | 642,576 | 401,148 | 453,195 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
112,550 | 97,611 | 107,999 | 121,916 | 138,374 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
70,033 | 79,767 | 85,138 | 68,822 | 84,513 |
 | 4. Advances from customers |
|
|
27,862 | 25,968 | 17,773 | 22,184 | 16,300 |
 | 5. Taxes and other payables to the State Budget |
|
|
12,873 | 21,552 | 28,527 | 36,572 | 38,817 |
 | 6. Payables to employees |
|
|
50,584 | 20,145 | 41,477 | 36,444 | 65,805 |
 | 7. Short-term accrued expenses |
|
|
29,705 | 20,454 | 19,348 | 26,333 | 21,034 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
12,370 | 11,532 | 14,192 | 12,595 | 10,535 |
 | 11. Other short-term payables |
|
|
55,273 | 50,110 | 298,711 | 55,874 | 54,786 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
23,237 | 11,571 | 29,411 | 20,408 | 23,032 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
75,642 | 73,559 | 72,626 | 71,935 | 63,613 |
 | 1. Long-term payables to sellers |
|
|
330 | 330 | 330 | 330 | 330 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
37,835 | 35,875 | 35,139 | 37,021 | 34,870 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,411 | 1,120 | | 1,000 | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
18,321 | 18,550 | 19,533 | 16,020 | 11,924 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
17,744 | 17,684 | 17,624 | 17,564 | 16,489 |
 | B. OWNER'S EQUITY |
|
|
4,997,167 | 5,001,526 | 4,852,517 | 4,966,536 | 5,079,137 |
 | I. ShareHolder's equity |
|
|
4,995,483 | 5,000,307 | 4,851,281 | 4,965,364 | 5,077,339 |
 | 1. Owner's investment capital |
|
|
3,500,000 | 3,500,000 | 3,500,000 | 3,500,000 | 3,500,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
9,015 | 9,015 | 9,015 | 9,015 | 18,937 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-11,722 | -1,578 | 15,537 | 17,768 | 15,778 |
 | 8. Investment and development funds |
|
|
246,806 | 247,382 | 237,314 | 236,637 | 226,781 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
78 | 71 | 49 | 71 | 71 |
 | 11. After tax undistributed profit |
|
|
1,178,556 | 1,169,490 | 1,017,949 | 1,130,569 | 1,239,557 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
835,919 | 1,165,257 | 922,884 | 933,759 | 934,102 |
 | - Profit after tax undistributed this period |
|
|
342,637 | 4,232 | 95,066 | 196,810 | 305,454 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
72,750 | 75,928 | 71,416 | 71,304 | 76,215 |
 | II. Funding resources and other funds |
|
|
1,684 | 1,219 | 1,236 | 1,172 | 1,798 |
 | 1. Funding resources |
|
|
934 | 472 | 493 | 432 | 1,061 |
 | 2. Funding resources that form fixed assets |
|
|
750 | 747 | 744 | 740 | 737 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,467,295 | 5,413,797 | 5,567,720 | 5,439,619 | 5,595,946 |
There is no report.
|
|