|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
25,507,217 | 25,538,045 | 29,647,156 | 31,490,644 | 27,724,524 |
 | I. Cash and cash equivalents |
|
|
1,889,379 | 1,141,683 | 1,806,735 | 5,198,588 | 1,700,231 |
 | 1. Cash |
|
|
889,379 | 521,754 | 1,206,735 | 4,417,588 | 1,209,231 |
 | 2. Cash equivalents |
|
|
1,000,000 | 619,929 | 600,000 | 781,000 | 491,000 |
 | II. Short-term financial investments |
|
|
1,561,352 | 2,498,968 | 2,341,957 | 1,745,487 | 1,975,541 |
 | 1. Trading securities |
|
|
1,406,325 | 1,406,325 | 1,406,325 | 1,406,325 | 1,406,325 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
155,027 | 1,092,643 | 935,632 | 339,162 | 569,216 |
 | III. Short-term receivables |
|
|
15,601,105 | 15,389,176 | 19,017,000 | 17,724,883 | 17,966,522 |
 | 1. Short-term receivables of customers |
|
|
992,291 | 900,507 | 961,725 | 1,092,508 | 923,389 |
 | 2. Prepayments to suppliers |
|
|
1,246,065 | 1,061,284 | 1,056,785 | 3,388,518 | 4,049,356 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
12,464,401 | 11,796,401 | 15,514,826 | 11,284,826 | 10,699,826 |
 | 6. Other short-term receivables |
|
|
945,756 | 1,669,141 | 1,524,341 | 1,998,095 | 2,333,288 |
 | 7. Provision for doubtful short-term receivables |
|
|
-47,408 | -38,157 | -40,677 | -39,064 | -39,337 |
 | IV. Inventories |
|
|
5,851,593 | 5,691,533 | 5,678,723 | 5,748,318 | 5,490,260 |
 | 1. Inventories |
|
|
5,851,593 | 5,691,533 | 5,678,723 | 5,748,318 | 5,490,260 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
603,788 | 816,685 | 802,741 | 1,073,368 | 591,970 |
 | 1. Short-term prepaid expenses |
|
|
176,640 | 207,583 | 238,784 | 553,036 | 140,513 |
 | 2. Deductible VAT |
|
|
348,530 | 530,484 | 485,339 | 441,715 | 343,109 |
 | 3. Taxes and the State Receivables |
|
|
78,618 | 78,618 | 78,618 | 78,617 | 108,348 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
50,975,924 | 52,531,234 | 47,567,998 | 57,128,863 | 59,165,857 |
 | I. Long-term receivables |
|
|
5,148,499 | 4,533,495 | 222,714 | 10,406,324 | 13,319,608 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
4,879,275 | 4,391,000 | 100,000 | 660,000 | 3,047,000 |
 | 5. Other long-term receivables |
|
|
269,224 | 142,495 | 122,714 | 9,746,324 | 10,272,608 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
33,100,808 | 35,352,342 | 34,779,961 | 33,751,835 | 33,144,763 |
 | 1. Tangible fixed assets |
|
|
32,070,092 | 34,310,785 | 33,715,381 | 32,679,695 | 32,091,065 |
 | - Cost |
|
|
44,481,428 | 47,319,049 | 47,456,098 | 47,127,622 | 47,247,334 |
 | - Accumulated depreciation |
|
|
-12,411,336 | -13,008,264 | -13,740,717 | -14,447,927 | -15,156,269 |
 | 2. Fixed assets of financial leasing |
|
|
287,417 | 281,643 | 275,739 | 269,770 | 263,801 |
 | - Cost |
|
|
346,134 | 346,134 | 346,134 | 346,134 | 346,134 |
 | - Accumulated depreciation |
|
|
-58,717 | -64,491 | -70,395 | -76,364 | -82,333 |
 | 3. Intangible fixed assets |
|
|
743,299 | 759,914 | 788,841 | 802,370 | 789,897 |
 | - Cost |
|
|
1,092,752 | 1,122,399 | 1,166,772 | 1,195,083 | 1,195,760 |
 | - Accumulated depreciation |
|
|
-349,453 | -362,485 | -377,931 | -392,713 | -405,863 |
 | III. Real Estate Investments |
|
|
579,546 | 571,440 | 559,912 | 550,110 | 542,319 |
 | - Cost |
|
|
787,583 | 787,397 | 782,074 | 779,898 | 779,898 |
 | - Accumulated depreciation |
|
|
-208,037 | -215,957 | -222,162 | -229,788 | -237,579 |
 | IV. Long-term assets in progress |
|
|
5,029,426 | 4,960,479 | 4,815,949 | 5,185,337 | 4,984,749 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,029,426 | 4,960,479 | 4,815,949 | 5,185,337 | 4,984,749 |
 | IV. Long-term financial investments |
|
|
1,365,834 | 1,435,403 | 1,623,732 | 1,787,467 | 1,877,467 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,365,834 | 1,435,403 | 1,623,732 | 1,787,467 | 1,877,467 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
5,751,811 | 5,678,075 | 5,565,730 | 5,447,790 | 5,296,951 |
 | 1. Long-term prepaid expenses |
|
|
694,319 | 754,835 | 776,573 | 792,884 | 790,861 |
 | 2. Deferred income tax assets |
|
|
134,940 | 134,940 | 135,108 | 135,108 | 120,544 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
4,922,552 | 4,788,300 | 4,654,049 | 4,519,798 | 4,385,546 |
 | TOTAL ASSETS |
|
|
76,483,141 | 78,069,279 | 77,215,154 | 88,619,507 | 86,890,381 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
44,999,176 | 42,482,771 | 41,460,238 | 52,695,255 | 50,263,383 |
 | I. Current liabilities |
|
|
30,403,183 | 27,811,594 | 27,481,402 | 26,617,592 | 24,639,153 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,459,311 | 2,576,699 | 3,176,468 | 3,219,675 | 2,709,625 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,202,092 | 2,570,560 | 2,266,767 | 1,719,221 | 2,477,443 |
 | 4. Advances from customers |
|
|
13,573,064 | 13,211,298 | 12,931,974 | 12,687,603 | 11,325,514 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,186,006 | 1,051,311 | 578,460 | 787,377 | 503,079 |
 | 6. Payables to employees |
|
|
1,693 | 5,350 | 5,388 | 6,490 | 6,529 |
 | 7. Short-term accrued expenses |
|
|
2,647,691 | 2,389,099 | 2,242,807 | 1,887,486 | 2,016,493 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
124,943 | 95,777 | 177,869 | 350,922 | 394,691 |
 | 11. Other short-term payables |
|
|
5,207,051 | 5,810,970 | 6,068,211 | 5,925,360 | 5,172,395 |
 | 12. Provision for short term payables |
|
|
| 99,200 | 32,127 | 32,127 | 32,127 |
 | 13. Bonus and welfare fund |
|
|
1,332 | 1,330 | 1,331 | 1,331 | 1,257 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,595,993 | 14,671,177 | 13,978,836 | 26,077,663 | 25,624,230 |
 | 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 |
|
|
3,652,041 | 3,657,142 | 2,778,908 | 15,278,288 | 15,288,607 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
9,414,227 | 9,477,721 | 9,712,763 | 9,311,706 | 8,882,713 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,051,474 | 1,024,875 | 990,539 | 962,655 | 942,996 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 32,127 | 976 | 976 | 11,383 |
 | 11. Long-term unrealized revenue |
|
|
478,251 | 479,312 | 495,650 | 524,038 | 498,531 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
31,483,965 | 35,586,508 | 35,754,916 | 35,924,252 | 36,626,998 |
 | I. ShareHolder's equity |
|
|
31,483,965 | 35,586,508 | 35,754,916 | 35,924,252 | 36,626,998 |
 | 1. Owner's investment capital |
|
|
17,232,122 | 17,933,004 | 17,933,004 | 17,933,004 | 17,933,004 |
 | 2. Share capital surplus |
|
|
11,389,128 | 15,686,884 | 15,686,884 | 15,686,884 | 15,686,884 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,177 | 2,177 | 2,177 | 2,177 | 2,177 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
-213,406 | -1,199,952 | -1,199,952 | -1,199,952 | -1,199,952 |
 | 11. After tax undistributed profit |
|
|
3,071,173 | 3,161,507 | 3,329,877 | 3,499,168 | 4,201,877 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
521,449 | 3,071,173 | 3,071,173 | 3,071,173 | 3,071,173 |
 | - Profit after tax undistributed this period |
|
|
2,549,724 | 90,334 | 258,704 | 427,995 | 1,130,704 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,771 | 2,888 | 2,926 | 2,971 | 3,008 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
76,483,141 | 78,069,279 | 77,215,154 | 88,619,507 | 86,890,381 |
There is no report.
|
|