|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,119,961 | 4,504,539 | 4,447,694 | 4,568,094 | 5,150,094 |
 | I. Cash and cash equivalents |
|
|
155,330 | 159,523 | 30,528 | 38,917 | 387,707 |
 | 1. Cash |
|
|
155,330 | 159,523 | 30,528 | 38,917 | 87,707 |
 | 2. Cash equivalents |
|
|
| | | | 300,000 |
 | II. Short-term financial investments |
|
|
2,048,350 | 2,274,350 | 2,295,350 | 2,081,364 | 1,764,864 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,048,350 | 2,274,350 | 2,295,350 | 2,081,364 | 1,764,864 |
 | III. Short-term receivables |
|
|
931,966 | 908,485 | 897,452 | 1,083,150 | 1,347,735 |
 | 1. Short-term receivables of customers |
|
|
667,211 | 606,274 | 587,397 | 660,512 | 701,703 |
 | 2. Prepayments to suppliers |
|
|
31,349 | 59,832 | 34,377 | 120,989 | 292,072 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
257,898 | 257,798 | 257,748 | 257,698 | 457,608 |
 | 6. Other short-term receivables |
|
|
177,987 | 184,988 | 216,450 | 250,767 | 189,484 |
 | 7. Provision for doubtful short-term receivables |
|
|
-202,479 | -200,406 | -198,520 | -206,816 | -293,131 |
 | IV. Inventories |
|
|
967,637 | 1,118,501 | 1,173,440 | 1,287,641 | 1,543,779 |
 | 1. Inventories |
|
|
1,002,380 | 1,163,368 | 1,213,740 | 1,329,568 | 1,592,020 |
 | 2. Provision for decline in value of inventories |
|
|
-34,743 | -44,867 | -40,300 | -41,926 | -48,241 |
 | V. Other current assets |
|
|
16,678 | 43,680 | 50,925 | 77,022 | 106,009 |
 | 1. Short-term prepaid expenses |
|
|
14,377 | 20,406 | 20,431 | 19,680 | 14,471 |
 | 2. Deductible VAT |
|
|
2,198 | 22,701 | 29,637 | 56,487 | 90,420 |
 | 3. Taxes and the State Receivables |
|
|
103 | 573 | 857 | 855 | 1,118 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,519,853 | 1,250,663 | 1,180,222 | 1,413,150 | 1,821,906 |
 | I. Long-term receivables |
|
|
145,662 | 142,825 | 142,823 | 144,518 | 164,038 |
 | 1. Long-term customer's receivables |
|
|
3,825 | 720 | 36 | 1,500 | 1,528 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
141,836 | 142,106 | 142,787 | 143,018 | 162,509 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
374,278 | 358,042 | 334,714 | 325,191 | 320,907 |
 | 1. Tangible fixed assets |
|
|
347,327 | 332,332 | 308,185 | 298,052 | 287,510 |
 | - Cost |
|
|
1,113,044 | 1,113,057 | 1,088,835 | 1,089,093 | 1,071,258 |
 | - Accumulated depreciation |
|
|
-765,717 | -780,725 | -780,649 | -791,042 | -783,748 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | 5,171 |
 | - Cost |
|
|
| | | | 5,218 |
 | - Accumulated depreciation |
|
|
| | | | -47 |
 | 3. Intangible fixed assets |
|
|
26,951 | 25,710 | 26,529 | 27,139 | 28,225 |
 | - Cost |
|
|
55,967 | 56,320 | 58,314 | 60,072 | 62,359 |
 | - Accumulated depreciation |
|
|
-29,016 | -30,611 | -31,786 | -32,933 | -34,133 |
 | III. Real Estate Investments |
|
|
| 4,172 | 22,793 | 25,608 | 13,171 |
 | - Cost |
|
|
| 4,214 | 22,878 | 25,735 | 13,340 |
 | - Accumulated depreciation |
|
|
| -42 | -84 | -126 | -169 |
 | IV. Long-term assets in progress |
|
|
3,048 | 5,827 | 6,080 | 245,838 | 32,854 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,048 | 5,827 | 6,080 | 245,838 | 32,854 |
 | IV. Long-term financial investments |
|
|
780,329 | 525,329 | 464,631 | 465,992 | 465,715 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
406,129 | 406,129 | 345,431 | 346,792 | 346,515 |
 | 3. Other investments in equity instruments |
|
|
119,200 | 119,200 | 119,200 | 119,200 | 119,200 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
255,000 | | | | |
 | V. Total other long-term assets |
|
|
216,537 | 214,468 | 209,181 | 206,002 | 825,222 |
 | 1. Long-term prepaid expenses |
|
|
176,138 | 173,728 | 171,320 | 166,580 | 768,872 |
 | 2. Deferred income tax assets |
|
|
40,398 | 40,740 | 37,861 | 39,423 | 56,350 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,639,814 | 5,755,202 | 5,627,916 | 5,981,244 | 6,972,000 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,463,640 | 1,494,162 | 1,377,755 | 1,547,726 | 2,562,962 |
 | I. Current liabilities |
|
|
1,450,830 | 1,480,669 | 1,367,345 | 1,535,081 | 2,489,192 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
728,009 | 882,490 | 722,376 | 648,494 | 1,209,034 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
318,315 | 326,690 | 266,709 | 460,749 | 819,393 |
 | 4. Advances from customers |
|
|
135,686 | 97,456 | 106,362 | 151,281 | 147,898 |
 | 5. Taxes and other payables to the State Budget |
|
|
76,188 | 29,403 | 81,195 | 84,182 | 85,287 |
 | 6. Payables to employees |
|
|
82,022 | 19,374 | 17,172 | 21,747 | 98,239 |
 | 7. Short-term accrued expenses |
|
|
30,577 | 41,572 | 54,678 | 61,845 | 38,125 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,070 | 719 | 368 | 112 | 1,752 |
 | 11. Other short-term payables |
|
|
3,015 | 8,078 | 9,737 | 3,985 | 2,184 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
75,949 | 74,887 | 108,748 | 102,687 | 87,280 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
12,810 | 13,494 | 10,410 | 12,644 | 73,771 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 56,006 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
12,810 | 12,810 | 10,410 | 12,644 | 12,941 |
 | 11. Long-term unrealized revenue |
|
|
| 684 | | | 4,824 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,176,174 | 4,261,040 | 4,250,160 | 4,433,518 | 4,409,038 |
 | I. ShareHolder's equity |
|
|
4,176,174 | 4,261,040 | 4,250,160 | 4,433,518 | 4,409,038 |
 | 1. Owner's investment capital |
|
|
1,507,879 | 1,507,879 | 1,507,879 | 1,507,879 | 1,507,879 |
 | 2. Share capital surplus |
|
|
1,418,741 | 1,418,741 | 1,418,741 | 1,418,741 | 1,418,741 |
 | 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 |
|
|
| | 20,999 | 20,999 | 20,999 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,249,553 | 1,334,419 | 1,302,541 | 1,437,895 | 1,387,559 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
829,438 | 1,249,410 | 1,079,595 | 1,079,595 | 883,570 |
 | - Profit after tax undistributed this period |
|
|
420,115 | 85,009 | 222,946 | 358,300 | 503,989 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | 48,004 | 73,859 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,639,814 | 5,755,202 | 5,627,916 | 5,981,244 | 6,972,000 |
There is no report.
|
|