|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
37,553,650 | 38,407,988 | 38,255,092 | 38,746,851 | 36,261,181 |
 | I. Cash and cash equivalents |
|
|
2,225,944 | 2,538,024 | 2,498,443 | 5,154,466 | 1,794,880 |
 | 1. Cash |
|
|
1,877,944 | 1,228,704 | 2,137,443 | 1,427,466 | 1,630,880 |
 | 2. Cash equivalents |
|
|
348,000 | 1,309,320 | 361,000 | 3,727,000 | 164,000 |
 | II. Short-term financial investments |
|
|
23,260,089 | 23,170,819 | 22,249,418 | 21,133,947 | 21,354,864 |
 | 1. Trading securities |
|
|
1,248 | 1,258 | 1,285 | 1,292 | 1,289 |
 | 2. Provision for diminution in value of trading securities |
|
|
-921 | -927 | -1,053 | -1,058 | -849 |
 | 3. Investments holding until maturity |
|
|
23,259,761 | 23,170,489 | 22,249,186 | 21,133,714 | 21,354,424 |
 | III. Short-term receivables |
|
|
6,233,759 | 5,469,228 | 6,147,236 | 5,910,569 | 6,027,719 |
 | 1. Short-term receivables of customers |
|
|
4,793,133 | 4,116,404 | 4,539,164 | 4,813,124 | 4,701,653 |
 | 2. Prepayments to suppliers |
|
|
566,479 | 438,005 | 596,144 | 320,501 | 443,955 |
 | 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 |
|
|
896,480 | 935,973 | 1,034,092 | 795,316 | 915,888 |
 | 7. Provision for doubtful short-term receivables |
|
|
-22,333 | -21,154 | -22,164 | -18,374 | -33,777 |
 | IV. Inventories |
|
|
5,686,840 | 6,979,212 | 7,047,731 | 6,308,583 | 6,839,280 |
 | 1. Inventories |
|
|
5,723,932 | 7,015,839 | 7,090,238 | 6,348,325 | 6,897,878 |
 | 2. Provision for decline in value of inventories |
|
|
-37,092 | -36,627 | -42,507 | -39,741 | -58,598 |
 | V. Other current assets |
|
|
147,019 | 250,705 | 312,263 | 239,285 | 244,439 |
 | 1. Short-term prepaid expenses |
|
|
89,544 | 163,775 | 177,791 | 150,923 | 150,006 |
 | 2. Deductible VAT |
|
|
33,581 | 65,318 | 105,721 | 56,032 | 64,352 |
 | 3. Taxes and the State Receivables |
|
|
23,893 | 21,612 | 28,752 | 32,331 | 30,080 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
17,495,411 | 16,605,802 | 17,027,570 | 16,930,971 | 17,051,190 |
 | I. Long-term receivables |
|
|
17,592 | 18,365 | 20,531 | 21,075 | 23,255 |
 | 1. Long-term customer's receivables |
|
|
398 | 379 | 328 | 249 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
17,194 | 17,985 | 20,203 | 20,826 | 23,255 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,550,565 | 12,309,661 | 12,784,786 | 12,862,945 | 12,648,916 |
 | 1. Tangible fixed assets |
|
|
11,520,201 | 11,292,625 | 11,720,622 | 11,811,988 | 11,618,119 |
 | - Cost |
|
|
32,713,052 | 32,930,434 | 33,813,573 | 34,365,302 | 34,581,520 |
 | - Accumulated depreciation |
|
|
-21,192,851 | -21,637,809 | -22,092,951 | -22,553,314 | -22,963,401 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,030,364 | 1,017,037 | 1,064,163 | 1,050,957 | 1,030,797 |
 | - Cost |
|
|
1,466,192 | 1,469,197 | 1,535,874 | 1,544,552 | 1,545,930 |
 | - Accumulated depreciation |
|
|
-435,828 | -452,160 | -471,711 | -493,594 | -515,133 |
 | III. Real Estate Investments |
|
|
53,618 | 53,124 | 52,630 | 52,191 | 51,780 |
 | - Cost |
|
|
98,823 | 98,823 | 98,823 | 98,823 | 98,823 |
 | - Accumulated depreciation |
|
|
-45,205 | -45,699 | -46,193 | -46,632 | -47,042 |
 | IV. Long-term assets in progress |
|
|
1,539,776 | 1,661,907 | 1,494,636 | 1,220,522 | 1,320,804 |
 | 1. Costs of long-term production, business in progress |
|
|
404,666 | 360,422 | 372,761 | 417,929 | 449,021 |
 | 2. Costs of construction in progress |
|
|
1,135,110 | 1,301,485 | 1,121,875 | 802,593 | 871,783 |
 | IV. Long-term financial investments |
|
|
1,373,190 | 709,386 | 813,459 | 820,154 | 957,073 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
622,224 | 638,413 | 642,173 | 439,261 | 511,184 |
 | 3. Other investments in equity instruments |
|
|
94,549 | 94,555 | 94,576 | 94,581 | 94,578 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-23,583 | -23,583 | -23,583 | -23,984 | -23,984 |
 | 5. Investments holding until maturity |
|
|
680,000 | | 100,293 | 310,295 | 375,294 |
 | V. Total other long-term assets |
|
|
1,960,671 | 1,853,360 | 1,861,529 | 1,954,084 | 2,049,361 |
 | 1. Long-term prepaid expenses |
|
|
792,476 | 785,472 | 853,505 | 982,715 | 1,104,736 |
 | 2. Deferred income tax assets |
|
|
92,173 | 52,686 | 54,317 | 79,834 | 115,261 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
1,076,022 | 1,015,202 | 953,707 | 891,535 | 829,364 |
 | TOTAL ASSETS |
|
|
55,049,062 | 55,013,790 | 55,282,661 | 55,677,822 | 53,312,371 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
18,874,659 | 17,391,302 | 19,595,608 | 17,725,023 | 18,829,355 |
 | I. Current liabilities |
|
|
18,459,547 | 16,981,778 | 19,190,691 | 17,327,809 | 18,520,286 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
9,115,435 | 10,060,066 | 9,636,809 | 8,124,848 | 9,393,737 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,874,064 | 3,916,355 | 4,333,668 | 3,494,295 | 3,923,309 |
 | 4. Advances from customers |
|
|
191,336 | 123,043 | 410,601 | 272,600 | 253,081 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,014,478 | 418,357 | 1,500,902 | 1,945,039 | 1,803,999 |
 | 6. Payables to employees |
|
|
307,904 | 217,416 | 250,161 | 276,402 | 321,579 |
 | 7. Short-term accrued expenses |
|
|
2,115,775 | 1,680,684 | 2,229,706 | 2,174,602 | 1,754,110 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
264 | 154 | 44 | 110 | |
 | 11. Other short-term payables |
|
|
1,148,532 | 123,038 | 96,211 | 90,417 | 102,363 |
 | 12. Provision for short term payables |
|
|
11,776 | 9,999 | 12,272 | 8,783 | 15,063 |
 | 13. Bonus and welfare fund |
|
|
679,982 | 432,666 | 720,317 | 940,713 | 953,047 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
415,112 | 409,524 | 404,917 | 397,214 | 309,069 |
 | 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 |
|
|
157,904 | 153,956 | 152,078 | 147,667 | 62,908 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
256,485 | 254,856 | 252,127 | 248,893 | 245,547 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
36,174,403 | 37,622,489 | 35,687,053 | 37,952,799 | 34,483,015 |
 | I. ShareHolder's equity |
|
|
36,174,403 | 37,622,489 | 35,687,053 | 37,952,799 | 34,483,015 |
 | 1. Owner's investment capital |
|
|
20,899,554 | 20,899,554 | 20,899,554 | 20,899,554 | 20,899,554 |
 | 2. Share capital surplus |
|
|
34,111 | 34,111 | 34,111 | 34,111 | 34,111 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
499,081 | 746,827 | 746,827 | 746,827 | 746,827 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
295,734 | 321,288 | 394,438 | 412,111 | 403,592 |
 | 8. Investment and development funds |
|
|
7,079,115 | 7,221,110 | 78,723 | 78,723 | 78,723 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,471,225 | 4,474,317 | 9,620,701 | 11,926,643 | 8,522,576 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
349,300 | 3,207,048 | 6,025,637 | 6,066,482 | 5,330,405 |
 | - Profit after tax undistributed this period |
|
|
3,121,925 | 1,267,269 | 3,595,064 | 5,860,160 | 3,192,172 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,895,583 | 3,925,281 | 3,912,699 | 3,854,830 | 3,797,632 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
55,049,062 | 55,013,790 | 55,282,661 | 55,677,822 | 53,312,371 |
There is no report.
|
|