|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,095,775 | 4,028,992 | 4,111,070 | 3,809,673 | 3,776,507 |
 | I. Cash and cash equivalents |
|
|
420,708 | 411,753 | 592,845 | 586,800 | 122,064 |
 | 1. Cash |
|
|
80,708 | 79,653 | 231,845 | 239,800 | 100,064 |
 | 2. Cash equivalents |
|
|
340,000 | 332,100 | 361,000 | 347,000 | 22,000 |
 | II. Short-term financial investments |
|
|
2,989,300 | 2,929,300 | 2,711,375 | 2,456,075 | 2,753,075 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,989,300 | 2,929,300 | 2,711,375 | 2,456,075 | 2,753,075 |
 | III. Short-term receivables |
|
|
378,929 | 279,272 | 384,803 | 321,827 | 371,898 |
 | 1. Short-term receivables of customers |
|
|
212,958 | 170,511 | 259,361 | 208,472 | 215,262 |
 | 2. Prepayments to suppliers |
|
|
73,477 | 46,352 | 31,400 | 38,358 | 61,801 |
 | 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 |
|
|
98,189 | 64,144 | 95,828 | 76,797 | 96,904 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,694 | -1,734 | -1,786 | -1,800 | -2,069 |
 | IV. Inventories |
|
|
259,499 | 371,020 | 376,431 | 399,439 | 480,491 |
 | 1. Inventories |
|
|
264,793 | 376,874 | 387,652 | 411,456 | 490,774 |
 | 2. Provision for decline in value of inventories |
|
|
-5,294 | -5,854 | -11,221 | -12,017 | -10,283 |
 | V. Other current assets |
|
|
47,339 | 37,647 | 45,616 | 45,533 | 48,979 |
 | 1. Short-term prepaid expenses |
|
|
10,121 | 9,366 | 12,082 | 11,306 | 13,076 |
 | 2. Deductible VAT |
|
|
13,600 | 7,216 | 10,141 | 12,292 | 17,040 |
 | 3. Taxes and the State Receivables |
|
|
23,618 | 21,065 | 23,394 | 21,934 | 18,862 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,738,207 | 2,698,271 | 2,827,226 | 2,878,428 | 2,860,766 |
 | I. Long-term receivables |
|
|
635 | 635 | 652 | 652 | 471 |
 | 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 |
|
|
635 | 635 | 652 | 652 | 471 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,481,985 | 1,457,744 | 2,026,343 | 2,021,332 | 2,003,901 |
 | 1. Tangible fixed assets |
|
|
1,074,642 | 1,059,156 | 1,636,602 | 1,640,503 | 1,631,734 |
 | - Cost |
|
|
2,083,592 | 2,094,773 | 2,682,015 | 2,720,070 | 2,726,494 |
 | - Accumulated depreciation |
|
|
-1,008,950 | -1,035,616 | -1,045,413 | -1,079,567 | -1,094,760 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
407,344 | 398,587 | 389,741 | 380,829 | 372,167 |
 | - Cost |
|
|
695,144 | 695,144 | 692,156 | 692,156 | 692,156 |
 | - Accumulated depreciation |
|
|
-287,800 | -296,557 | -302,415 | -311,327 | -319,989 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
884,968 | 964,711 | 538,459 | 526,293 | 592,209 |
 | 1. Costs of long-term production, business in progress |
|
|
20,571 | 19,059 | 16,352 | 18,061 | 24,775 |
 | 2. Costs of construction in progress |
|
|
864,397 | 945,652 | 522,106 | 508,232 | 567,434 |
 | IV. Long-term financial investments |
|
|
252,488 | 172,350 | 172,604 | 255,737 | 190,083 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
172,404 | 172,266 | 172,520 | 165,653 | 164,999 |
 | 3. Other investments in equity instruments |
|
|
22,379 | 22,379 | 22,379 | 22,379 | 22,379 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-22,295 | -22,295 | -22,295 | -22,295 | -22,295 |
 | 5. Investments holding until maturity |
|
|
80,000 | | | 90,000 | 25,000 |
 | V. Total other long-term assets |
|
|
118,131 | 102,830 | 89,169 | 74,414 | 74,103 |
 | 1. Long-term prepaid expenses |
|
|
25,946 | 22,331 | 19,218 | 16,409 | 28,043 |
 | 2. Deferred income tax assets |
|
|
| | 1,266 | 1,266 | 1,266 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
92,185 | 80,499 | 68,684 | 56,739 | 44,794 |
 | TOTAL ASSETS |
|
|
6,833,983 | 6,727,262 | 6,938,296 | 6,688,101 | 6,637,274 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
826,305 | 712,778 | 939,705 | 716,250 | 710,288 |
 | I. Current liabilities |
|
|
716,933 | 606,439 | 837,177 | 617,178 | 614,793 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
99,000 | 164,000 | 228,000 | 127,000 | 67,000 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
317,045 | 266,402 | 339,595 | 225,184 | 268,985 |
 | 4. Advances from customers |
|
|
4,698 | 7,549 | 6,212 | 9,124 | 33,125 |
 | 5. Taxes and other payables to the State Budget |
|
|
9,661 | 10,062 | 45,597 | 53,443 | 20,704 |
 | 6. Payables to employees |
|
|
23,295 | 15,025 | 17,223 | 19,569 | 25,748 |
 | 7. Short-term accrued expenses |
|
|
181,541 | 70,574 | 118,064 | 100,684 | 119,478 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
6,353 | 8,640 | 10,805 | 10,160 | 7,554 |
 | 12. Provision for short term payables |
|
|
2,462 | 2,519 | 2,576 | 2,634 | 3,743 |
 | 13. Bonus and welfare fund |
|
|
72,878 | 61,668 | 69,104 | 69,379 | 68,456 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
109,372 | 106,339 | 102,529 | 99,072 | 95,494 |
 | 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 |
|
|
723 | 712 | 712 | 655 | 614 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
105,495 | 102,491 | 99,187 | 95,793 | 92,419 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
3,155 | 3,136 | 2,630 | 2,624 | 2,461 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,007,678 | 6,014,484 | 5,998,591 | 5,971,851 | 5,926,986 |
 | I. ShareHolder's equity |
|
|
6,007,678 | 6,014,484 | 5,998,591 | 5,971,851 | 5,926,986 |
 | 1. Owner's investment capital |
|
|
2,124,916 | 2,124,916 | 2,124,916 | 2,124,916 | 2,124,916 |
 | 2. Share capital surplus |
|
|
1,192,427 | 1,192,427 | 1,192,427 | 1,192,427 | 1,192,427 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
37,813 | 37,813 | 37,813 | 37,813 | 37,813 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-64,810 | -64,404 | -64,404 | -64,404 | -64,404 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
116,422 | 116,422 | 116,422 | 116,422 | 116,422 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
122,473 | 120,546 | 130,599 | 112,833 | 109,757 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
81,379 | 122,473 | 122,473 | 122,473 | 122,473 |
 | - Profit after tax undistributed this period |
|
|
41,094 | -1,927 | 8,125 | -9,641 | -12,716 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,478,437 | 2,486,764 | 2,460,818 | 2,451,844 | 2,410,055 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,833,983 | 6,727,262 | 6,938,296 | 6,688,101 | 6,637,274 |
There is no report.
|
|