|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,441,856 | 4,793,960 | 4,553,020 | 4,377,037 | 4,532,817 |
 | I. Cash and cash equivalents |
|
|
2,419,518 | 2,106,077 | 1,706,426 | 1,741,374 | 1,617,746 |
 | 1. Cash |
|
|
1,652,055 | 1,186,702 | 1,401,946 | 1,190,600 | 1,182,944 |
 | 2. Cash equivalents |
|
|
767,463 | 919,375 | 304,480 | 550,774 | 434,802 |
 | II. Short-term financial investments |
|
|
718,639 | 166,191 | 229,408 | 186,400 | 234,400 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
718,639 | 166,191 | 229,408 | 186,400 | 234,400 |
 | III. Short-term receivables |
|
|
1,751,232 | 1,551,511 | 1,475,455 | 1,531,252 | 1,504,657 |
 | 1. Short-term receivables of customers |
|
|
1,205,625 | 712,646 | 844,294 | 841,483 | 703,466 |
 | 2. Prepayments to suppliers |
|
|
558,693 | 757,805 | 568,507 | 486,392 | 399,960 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,500 | 1,500 | 20,000 | 186,000 | 313,086 |
 | 6. Other short-term receivables |
|
|
78,642 | 84,248 | 55,962 | 42,662 | 104,262 |
 | 7. Provision for doubtful short-term receivables |
|
|
-93,228 | -4,689 | -13,309 | -25,285 | -16,118 |
 | IV. Inventories |
|
|
1,352,422 | 827,536 | 987,232 | 757,283 | 943,451 |
 | 1. Inventories |
|
|
1,354,122 | 827,589 | 987,232 | 757,283 | 944,450 |
 | 2. Provision for decline in value of inventories |
|
|
-1,700 | -53 | | | -999 |
 | V. Other current assets |
|
|
200,045 | 142,645 | 154,499 | 160,728 | 232,563 |
 | 1. Short-term prepaid expenses |
|
|
24,216 | 30,390 | 25,407 | 21,515 | 18,704 |
 | 2. Deductible VAT |
|
|
175,201 | 111,871 | 128,910 | 139,110 | 213,781 |
 | 3. Taxes and the State Receivables |
|
|
628 | 385 | 183 | 104 | 78 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,306,027 | 7,390,793 | 7,606,508 | 7,864,701 | 8,358,787 |
 | I. Long-term receivables |
|
|
445,612 | 389,371 | 348,769 | 363,188 | 358,217 |
 | 1. Long-term customer's receivables |
|
|
| | 299,000 | | 299,000 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
358,500 | 358,500 | | 299,000 | |
 | 5. Other long-term receivables |
|
|
24,788 | 30,871 | 49,769 | 53,770 | 59,217 |
 | 6. Provision for doubtful long-term receivables |
|
|
62,324 | | | 10,418 | |
 | II. Fixed assets |
|
|
3,037,271 | 2,761,544 | 2,811,034 | 2,787,129 | 2,781,815 |
 | 1. Tangible fixed assets |
|
|
2,836,544 | 2,576,369 | 2,639,714 | 2,621,352 | 2,620,582 |
 | - Cost |
|
|
5,028,006 | 4,515,798 | 4,680,596 | 4,722,609 | 4,809,445 |
 | - Accumulated depreciation |
|
|
-2,191,462 | -1,939,429 | -2,040,882 | -2,101,257 | -2,188,863 |
 | 2. Fixed assets of financial leasing |
|
|
56,809 | 55,275 | 35,578 | 33,617 | 32,668 |
 | - Cost |
|
|
58,342 | 58,342 | 31,396 | 37,414 | 37,414 |
 | - Accumulated depreciation |
|
|
-1,533 | -3,067 | 4,182 | -3,797 | -4,746 |
 | 3. Intangible fixed assets |
|
|
143,918 | 129,900 | 135,742 | 132,160 | 128,566 |
 | - Cost |
|
|
174,788 | 156,898 | 165,215 | 163,064 | 160,808 |
 | - Accumulated depreciation |
|
|
-30,870 | -26,998 | -29,473 | -30,904 | -32,242 |
 | III. Real Estate Investments |
|
|
1,303,971 | 1,288,374 | 1,272,813 | 1,285,597 | 1,270,446 |
 | - Cost |
|
|
1,515,803 | 1,515,803 | 1,515,803 | 1,543,834 | 1,543,834 |
 | - Accumulated depreciation |
|
|
-211,832 | -227,429 | -242,990 | -258,237 | -273,388 |
 | IV. Long-term assets in progress |
|
|
1,191,926 | 1,594,403 | 1,582,572 | 1,812,362 | 2,384,091 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,191,926 | 1,594,403 | 1,582,572 | 1,812,362 | 2,384,091 |
 | IV. Long-term financial investments |
|
|
254,659 | 560,680 | 471,213 | 490,735 | 495,965 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
224,282 | 530,224 | 440,757 | 460,278 | 465,509 |
 | 3. Other investments in equity instruments |
|
|
30,377 | 30,456 | 30,456 | 30,456 | 30,456 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
916,158 | 647,844 | 979,385 | 992,822 | 943,239 |
 | 1. Long-term prepaid expenses |
|
|
902,849 | 633,458 | 968,547 | 983,549 | 931,694 |
 | 2. Deferred income tax assets |
|
|
13,310 | 14,386 | 10,839 | 9,273 | 11,545 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
156,431 | 148,576 | 140,722 | 132,868 | 125,014 |
 | TOTAL ASSETS |
|
|
13,747,884 | 12,184,753 | 12,159,528 | 12,241,738 | 12,891,605 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,512,721 | 6,147,473 | 6,314,821 | 6,223,855 | 6,812,374 |
 | I. Current liabilities |
|
|
4,026,705 | 3,056,908 | 3,190,440 | 3,110,747 | 3,279,776 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,463,850 | 2,043,921 | 1,857,119 | 1,837,584 | 1,901,175 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
852,891 | 484,197 | 600,481 | 513,134 | 587,552 |
 | 4. Advances from customers |
|
|
135,107 | 121,551 | 146,541 | 126,881 | 132,097 |
 | 5. Taxes and other payables to the State Budget |
|
|
89,174 | 13,027 | 41,692 | 66,432 | 101,189 |
 | 6. Payables to employees |
|
|
67,393 | 56,461 | 58,129 | 56,706 | 61,579 |
 | 7. Short-term accrued expenses |
|
|
92,479 | 37,503 | 58,913 | 59,648 | 97,426 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
111,467 | 97,185 | 120,472 | 115,502 | 169,202 |
 | 11. Other short-term payables |
|
|
170,260 | 174,086 | 245,633 | 281,374 | 180,588 |
 | 12. Provision for short term payables |
|
|
4,336 | | | | |
 | 13. Bonus and welfare fund |
|
|
39,747 | 28,976 | 61,460 | 53,485 | 48,969 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,486,016 | 3,090,565 | 3,124,381 | 3,113,107 | 3,532,598 |
 | 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 |
|
|
3,949 | 3,694 | 3,694 | 3,694 | 3,694 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,430,626 | 1,351,918 | 1,049,115 | 1,030,800 | 1,129,879 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
11,930 | 11,925 | 14,086 | 14,037 | 11,774 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 4,578 | 4,953 | 4,273 | 4,323 |
 | 11. Long-term unrealized revenue |
|
|
2,039,512 | 1,718,451 | 2,052,534 | 2,060,304 | 2,382,929 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,235,162 | 6,037,280 | 5,844,707 | 6,017,883 | 6,079,230 |
 | I. ShareHolder's equity |
|
|
6,235,162 | 6,037,280 | 5,844,707 | 6,017,883 | 6,079,230 |
 | 1. Owner's investment capital |
|
|
3,822,745 | 3,822,745 | 3,822,745 | 3,937,427 | 3,937,427 |
 | 2. Share capital surplus |
|
|
823,946 | 823,946 | 823,946 | 823,946 | 823,946 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
18,751 | 18,751 | 18,751 | 18,751 | 18,751 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
35,396 | 34,698 | 40,807 | 42,776 | 42,896 |
 | 8. Investment and development funds |
|
|
80,482 | 80,482 | 80,482 | 80,482 | 80,482 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
13,177 | 13,177 | 13,177 | 13,177 | 13,177 |
 | 11. After tax undistributed profit |
|
|
529,234 | 594,090 | 453,286 | 471,372 | 551,745 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
514,679 | 535,295 | 369,520 | 253,988 | 255,445 |
 | - Profit after tax undistributed this period |
|
|
14,556 | 58,795 | 83,766 | 217,384 | 296,300 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
911,430 | 649,390 | 591,512 | 629,952 | 610,806 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,747,884 | 12,184,753 | 12,159,528 | 12,241,738 | 12,891,605 |
There is no report.
|
|