|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,811,557 | 2,184,150 | 2,856,221 | 5,505,921 | 4,001,843 |
 | I. Cash and cash equivalents |
|
|
546,631 | 883,424 | 676,759 | 793,464 | 915,804 |
 | 1. Cash |
|
|
340,111 | 393,724 | 325,290 | 369,424 | 491,504 |
 | 2. Cash equivalents |
|
|
206,520 | 489,700 | 351,469 | 424,040 | 424,300 |
 | II. Short-term financial investments |
|
|
806,333 | 853,381 | 1,721,384 | 2,411,895 | 1,337,462 |
 | 1. Trading securities |
|
|
546,648 | 692,356 | 1,404,543 | 2,073,538 | 975,850 |
 | 2. Provision for diminution in value of trading securities |
|
|
-26,065 | -11,125 | -2,309 | -13,503 | -64,548 |
 | 3. Investments holding until maturity |
|
|
285,750 | 172,150 | 319,150 | 351,860 | 426,160 |
 | III. Short-term receivables |
|
|
354,875 | 336,165 | 348,421 | 2,188,143 | 1,633,399 |
 | 1. Short-term receivables of customers |
|
|
236,744 | 229,779 | 262,210 | 246,340 | 214,387 |
 | 2. Prepayments to suppliers |
|
|
18,809 | 26,805 | 18,347 | 954,784 | 10,101 |
 | 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 |
|
|
103,074 | 83,332 | 71,796 | 991,221 | 1,413,623 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,751 | -3,751 | -3,931 | -4,202 | -4,712 |
 | IV. Inventories |
|
|
47,470 | 45,731 | 44,757 | 50,391 | 49,551 |
 | 1. Inventories |
|
|
47,470 | 45,731 | 44,757 | 50,391 | 49,551 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
56,247 | 65,450 | 64,900 | 62,028 | 65,628 |
 | 1. Short-term prepaid expenses |
|
|
17,693 | 17,808 | 17,948 | 15,955 | 19,972 |
 | 2. Deductible VAT |
|
|
35,640 | 46,304 | 45,631 | 44,494 | 45,501 |
 | 3. Taxes and the State Receivables |
|
|
2,914 | 1,339 | 1,321 | 1,579 | 155 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,983,572 | 6,028,146 | 5,918,867 | 5,820,252 | 8,961,066 |
 | I. Long-term receivables |
|
|
3,625 | 3,625 | 3,655 | 3,655 | 918,039 |
 | 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 |
|
|
3,625 | 3,625 | 3,655 | 3,655 | 918,039 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,611,422 | 3,681,308 | 3,597,774 | 3,514,067 | 3,514,659 |
 | 1. Tangible fixed assets |
|
|
1,347,446 | 1,437,693 | 1,374,790 | 1,311,825 | 1,252,151 |
 | - Cost |
|
|
4,195,839 | 4,348,064 | 4,348,637 | 4,346,730 | 4,247,478 |
 | - Accumulated depreciation |
|
|
-2,848,393 | -2,910,371 | -2,973,847 | -3,034,905 | -2,995,327 |
 | 2. Fixed assets of financial leasing |
|
|
4,467 | 4,323 | 4,178 | 4,034 | 85,218 |
 | - Cost |
|
|
5,188 | 5,188 | 5,188 | 5,188 | 86,581 |
 | - Accumulated depreciation |
|
|
-721 | -865 | -1,009 | -1,153 | -1,363 |
 | 3. Intangible fixed assets |
|
|
2,259,509 | 2,239,293 | 2,218,805 | 2,198,207 | 2,177,290 |
 | - Cost |
|
|
2,320,998 | 2,321,484 | 2,321,484 | 2,321,484 | 2,321,834 |
 | - Accumulated depreciation |
|
|
-61,488 | -82,191 | -102,679 | -123,277 | -144,544 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
396 | 396 | 396 | 699 | 690 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
396 | 396 | 396 | 699 | 690 |
 | IV. Long-term financial investments |
|
|
759,362 | 757,861 | 757,902 | 764,345 | 3,014,519 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
759,207 | 757,706 | 757,747 | 764,190 | 3,014,364 |
 | 3. Other investments in equity instruments |
|
|
155 | 155 | 155 | 155 | 155 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,158,723 | 1,146,888 | 1,132,720 | 1,122,746 | 1,110,363 |
 | 1. Long-term prepaid expenses |
|
|
1,152,723 | 1,140,888 | 1,125,720 | 1,115,746 | 1,103,363 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
6,000 | 6,000 | 7,000 | 7,000 | 7,000 |
 | VI. Goodwills |
|
|
450,044 | 438,068 | 426,420 | 414,740 | 402,795 |
 | TOTAL ASSETS |
|
|
7,795,130 | 8,212,295 | 8,775,088 | 11,326,173 | 12,962,909 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,899,014 | 3,087,885 | 3,704,970 | 5,416,737 | 6,576,308 |
 | I. Current liabilities |
|
|
715,021 | 788,936 | 1,443,590 | 2,299,164 | 3,076,018 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
299,754 | 343,247 | 867,327 | 1,759,100 | 2,380,487 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
107,683 | 89,767 | 97,388 | 98,904 | 148,110 |
 | 4. Advances from customers |
|
|
4,174 | 5,455 | 5,062 | 5,452 | 4,215 |
 | 5. Taxes and other payables to the State Budget |
|
|
47,069 | 41,921 | 63,219 | 74,867 | 132,911 |
 | 6. Payables to employees |
|
|
70,613 | 46,867 | 18,927 | 18,444 | 78,002 |
 | 7. Short-term accrued expenses |
|
|
76,697 | 53,854 | 121,937 | 163,371 | 156,484 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
181 | 72 | | | 82,104 |
 | 11. Other short-term payables |
|
|
19,917 | 122,196 | 166,622 | 77,180 | 22,251 |
 | 12. Provision for short term payables |
|
|
76,036 | 76,216 | 76,582 | 76,582 | 50,507 |
 | 13. Bonus and welfare fund |
|
|
12,896 | 9,340 | 26,526 | 25,264 | 20,946 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,183,993 | 2,298,948 | 2,261,380 | 3,117,573 | 3,500,290 |
 | 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 |
|
|
785 | 606 | 1,759 | 1,741 | 1,721 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,650,299 | 1,772,000 | 1,741,022 | 2,603,743 | 2,993,027 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
530,379 | 524,109 | 517,134 | 510,624 | 503,847 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,530 | 2,233 | 1,466 | 1,466 | 1,696 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,896,116 | 5,124,410 | 5,070,118 | 5,909,436 | 6,386,601 |
 | I. ShareHolder's equity |
|
|
4,896,116 | 5,124,410 | 5,070,118 | 5,909,436 | 6,386,601 |
 | 1. Owner's investment capital |
|
|
2,867,968 | 2,995,008 | 3,743,704 | 3,743,704 | 3,743,704 |
 | 2. Share capital surplus |
|
|
39,498 | 39,498 | 94 | 94 | 94 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,383 | 1,383 | 1,383 | 1,383 | 1,383 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
892,644 | 894,797 | 275,328 | 275,328 | 275,328 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
719,517 | 817,754 | 643,920 | 1,343,659 | 1,394,055 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
383,357 | 706,548 | 447,044 | 474,405 | 440,044 |
 | - Profit after tax undistributed this period |
|
|
336,160 | 111,206 | 196,876 | 869,254 | 954,011 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
375,106 | 375,971 | 405,689 | 545,268 | 972,038 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,795,130 | 8,212,295 | 8,775,088 | 11,326,173 | 12,962,909 |
There is no report.
|
|