|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
40,530,333 | 37,256,663 | 35,488,962 | 33,607,166 | 26,842,001 |
 | I. Cash and cash equivalents |
|
|
6,306,598 | 3,024,831 | 3,834,751 | 4,721,657 | 4,240,105 |
 | 1. Cash |
|
|
4,475,598 | 3,011,231 | 3,834,751 | 4,621,657 | 3,898,105 |
 | 2. Cash equivalents |
|
|
1,831,000 | 13,600 | | 100,000 | 342,000 |
 | II. Short-term financial investments |
|
|
20,248,500 | 17,500,200 | 17,798,000 | 15,300,426 | 10,505,426 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
20,248,500 | 17,500,200 | 17,798,000 | 15,300,426 | 10,505,426 |
 | III. Short-term receivables |
|
|
12,144,405 | 14,734,416 | 11,331,915 | 10,653,835 | 8,252,630 |
 | 1. Short-term receivables of customers |
|
|
10,444,256 | 10,659,711 | 8,372,312 | 7,636,114 | 6,779,014 |
 | 2. Prepayments to suppliers |
|
|
4,834,518 | 7,167,739 | 6,273,746 | 6,557,617 | 4,226,085 |
 | 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 |
|
|
650,716 | 758,926 | 446,707 | 271,775 | 1,080,462 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,785,086 | -3,851,960 | -3,760,850 | -3,811,671 | -3,832,932 |
 | IV. Inventories |
|
|
294,299 | 294,929 | 309,035 | 321,546 | 352,094 |
 | 1. Inventories |
|
|
294,299 | 294,929 | 309,035 | 321,546 | 352,094 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
1,536,531 | 1,702,286 | 2,215,260 | 2,609,702 | 3,491,745 |
 | 1. Short-term prepaid expenses |
|
|
19,078 | 33,458 | 87,033 | 81,243 | 72,457 |
 | 2. Deductible VAT |
|
|
1,512,554 | 1,656,793 | 2,123,702 | 2,522,875 | 3,399,388 |
 | 3. Taxes and the State Receivables |
|
|
4,899 | 12,035 | 4,525 | 5,584 | 19,900 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
36,739,372 | 39,224,327 | 47,323,584 | 52,545,098 | 64,076,273 |
 | I. Long-term receivables |
|
|
265,502 | 265,502 | 265,502 | 265,502 | 265,522 |
 | 1. Long-term customer's receivables |
|
|
2,800 | 2,800 | 2,800 | 2,800 | 2,800 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
265,502 | 265,502 | 265,502 | 265,502 | 265,522 |
 | 6. Provision for doubtful long-term receivables |
|
|
-2,800 | -2,800 | -2,800 | -2,800 | -2,800 |
 | II. Fixed assets |
|
|
12,029,943 | 12,231,932 | 21,457,437 | 20,726,659 | 24,707,832 |
 | 1. Tangible fixed assets |
|
|
12,017,836 | 12,221,148 | 21,447,867 | 20,716,724 | 24,696,083 |
 | - Cost |
|
|
49,733,316 | 50,466,379 | 60,425,340 | 60,479,449 | 62,774,167 |
 | - Accumulated depreciation |
|
|
-37,715,479 | -38,245,231 | -38,977,473 | -39,762,725 | -38,078,084 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
12,106 | 10,784 | 9,570 | 9,935 | 11,749 |
 | - Cost |
|
|
37,637 | 37,637 | 37,756 | 39,742 | 42,509 |
 | - Accumulated depreciation |
|
|
-25,531 | -26,853 | -28,186 | -29,807 | -30,760 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
20,904,061 | 23,207,404 | 21,983,557 | 28,000,153 | 35,423,305 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | 28,000,153 | |
 | 2. Costs of construction in progress |
|
|
20,904,061 | 23,207,404 | 21,983,557 | | 35,423,305 |
 | IV. Long-term financial investments |
|
|
3,034,794 | 3,105,957 | 3,181,519 | 3,095,313 | 3,188,921 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,859,455 | 2,930,618 | 3,004,418 | 2,918,212 | 3,011,820 |
 | 3. Other investments in equity instruments |
|
|
235,339 | 235,339 | 237,101 | 237,101 | 237,101 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-60,000 | -60,000 | -60,000 | -60,000 | -60,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
505,072 | 413,532 | 435,569 | 457,471 | 490,693 |
 | 1. Long-term prepaid expenses |
|
|
74,242 | 106,020 | 128,057 | 149,959 | 183,181 |
 | 2. Deferred income tax assets |
|
|
430,830 | 307,512 | 307,512 | 307,512 | 307,512 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
77,269,704 | 76,480,989 | 82,812,545 | 86,152,264 | 90,918,274 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
17,328,682 | 13,723,974 | 18,803,311 | 19,376,982 | 20,988,633 |
 | I. Current liabilities |
|
|
7,721,769 | 4,032,662 | 8,390,031 | 9,228,366 | 11,316,896 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
395,933 | 407,283 | 437,950 | 432,514 | 411,575 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,689,500 | 965,594 | 1,868,980 | 1,817,744 | 2,988,648 |
 | 4. Advances from customers |
|
|
6,087 | 8,723 | 10,670 | 10,538 | 10,279 |
 | 5. Taxes and other payables to the State Budget |
|
|
3,481,930 | 1,098,295 | 2,186,277 | 3,343,449 | 3,591,360 |
 | 6. Payables to employees |
|
|
1,261,139 | 490,325 | 769,432 | 1,070,994 | 1,116,756 |
 | 7. Short-term accrued expenses |
|
|
258,905 | 358,134 | 1,808,454 | 1,456,039 | 2,422,094 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,577 | 18,555 | 9,735 | 21,661 | 4,507 |
 | 11. Other short-term payables |
|
|
186,858 | 258,910 | 179,696 | 147,735 | 147,072 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
436,841 | 426,842 | 1,118,837 | 927,691 | 624,605 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
9,606,912 | 9,691,312 | 10,413,281 | 10,148,616 | 9,671,737 |
 | 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 |
|
|
260,462 | 270,742 | 306,432 | 318,703 | 371,294 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
9,346,256 | 9,420,167 | 10,106,446 | 9,829,510 | 9,300,040 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
194 | 403 | 403 | 403 | 403 |
 | 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 |
|
|
59,941,023 | 62,757,015 | 64,009,234 | 66,775,282 | 69,929,641 |
 | I. ShareHolder's equity |
|
|
59,941,023 | 62,757,015 | 64,009,234 | 66,775,282 | 69,929,641 |
 | 1. Owner's investment capital |
|
|
21,771,732 | 21,771,732 | 21,771,732 | 35,828,475 | 35,828,475 |
 | 2. Share capital surplus |
|
|
14,603 | 14,603 | 14,603 | 14,603 | 14,603 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-2,919 | -2,919 | -2,919 | -6,858 | -6,858 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
6,034,594 | 6,034,594 | 9,110,512 | 9,110,512 | 13,166,947 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
32,066,622 | 34,879,457 | 33,066,101 | 21,776,357 | 20,870,106 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
21,745,378 | 32,166,286 | 28,141,214 | 14,084,472 | 10,028,036 |
 | - Profit after tax undistributed this period |
|
|
10,321,244 | 2,713,171 | 4,924,886 | 7,691,886 | 10,842,069 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
56,391 | 59,548 | 49,205 | 52,193 | 56,367 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
77,269,704 | 76,480,989 | 82,812,545 | 86,152,264 | 90,918,274 |
There is no report.
|
|