|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,236,772 | 5,819,047 | 2,840,629 | 2,232,146 | 1,956,591 |
 | I. Cash and cash equivalents |
|
|
100,484 | 167,280 | 177,742 | 39,395 | 22,045 |
 | 1. Cash |
|
|
26,484 | 162,780 | 173,217 | 39,395 | 22,045 |
 | 2. Cash equivalents |
|
|
74,000 | 4,500 | 4,524 | | |
 | II. Short-term financial investments |
|
|
76,104 | 30,104 | 27,310 | 27,310 | 22,811 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
76,104 | 30,104 | 27,310 | 27,310 | 22,811 |
 | III. Short-term receivables |
|
|
5,028,795 | 4,717,489 | 1,844,240 | 1,465,179 | 1,313,685 |
 | 1. Short-term receivables of customers |
|
|
519,189 | 509,575 | 475,484 | 381,100 | 231,743 |
 | 2. Prepayments to suppliers |
|
|
215 | 16,399 | 2,711 | 2,418 | 1,470 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
2,699,468 | 2,558,058 | | | |
 | 6. Other short-term receivables |
|
|
1,836,924 | 1,660,457 | 1,393,046 | 1,108,661 | 1,107,471 |
 | 7. Provision for doubtful short-term receivables |
|
|
-27,000 | -27,000 | -27,000 | -27,000 | -27,000 |
 | IV. Inventories |
|
|
899,794 | 775,944 | 670,616 | 604,747 | 522,794 |
 | 1. Inventories |
|
|
899,794 | 775,944 | 670,616 | 604,747 | 522,794 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
131,595 | 128,230 | 120,721 | 95,516 | 75,256 |
 | 1. Short-term prepaid expenses |
|
|
128,568 | 111,949 | 105,496 | 84,231 | 65,213 |
 | 2. Deductible VAT |
|
|
3,027 | 16,281 | 15,225 | 11,278 | 10,037 |
 | 3. Taxes and the State Receivables |
|
|
| | | 6 | 6 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
967,784 | 1,216,437 | 4,096,307 | 4,080,605 | 4,055,028 |
 | I. Long-term receivables |
|
|
688,419 | 1,086,856 | 3,976,803 | 3,979,969 | 3,986,509 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
206,610 | 260,410 | | | |
 | 5. Other long-term receivables |
|
|
481,809 | 826,446 | 3,976,803 | 3,979,969 | 3,986,509 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
22,151 | 20,151 | 18,151 | 15,981 | 12,273 |
 | 1. Tangible fixed assets |
|
|
10,746 | 10,069 | 9,392 | 8,715 | 6,301 |
 | - Cost |
|
|
24,370 | 24,370 | 24,370 | 24,370 | 20,094 |
 | - Accumulated depreciation |
|
|
-13,623 | -14,300 | -14,978 | -15,655 | -13,793 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
11,405 | 10,082 | 8,758 | 7,266 | 5,972 |
 | - Cost |
|
|
19,238 | 19,238 | 19,238 | 19,039 | 19,039 |
 | - Accumulated depreciation |
|
|
-7,834 | -9,157 | -10,480 | -11,773 | -13,066 |
 | III. Real Estate Investments |
|
|
63,799 | 31,815 | 25,347 | 24,111 | 23,960 |
 | - Cost |
|
|
68,144 | 40,356 | 27,367 | 26,283 | 26,283 |
 | - Accumulated depreciation |
|
|
-4,346 | -8,541 | -2,020 | -2,172 | -2,324 |
 | IV. Long-term assets in progress |
|
|
| | 1,171 | 2,776 | 1,190 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
| | 1,171 | 2,776 | 1,190 |
 | IV. Long-term financial investments |
|
|
89,425 | | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -89,425 | -89,425 | -89,425 | |
 | 5. Investments holding until maturity |
|
|
89,425 | 89,425 | 89,425 | 89,425 | |
 | V. Total other long-term assets |
|
|
103,991 | 77,616 | 74,836 | 57,768 | 31,096 |
 | 1. Long-term prepaid expenses |
|
|
4,763 | 4,039 | 4,187 | 3,403 | 5,330 |
 | 2. Deferred income tax assets |
|
|
99,228 | 73,577 | 70,649 | 54,365 | 25,766 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,204,556 | 7,035,484 | 6,936,937 | 6,312,751 | 6,011,619 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,088,541 | 3,898,395 | 3,791,819 | 3,086,104 | 2,675,939 |
 | I. Current liabilities |
|
|
3,456,257 | 3,210,829 | 3,108,876 | 2,523,292 | 2,121,661 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
820,150 | 1,046,029 | 1,047,076 | 959,374 | 928,358 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
301,413 | 285,989 | 251,749 | 123,785 | 97,636 |
 | 4. Advances from customers |
|
|
655,783 | 479,847 | 393,799 | 328,101 | 234,164 |
 | 5. Taxes and other payables to the State Budget |
|
|
309,017 | 197,216 | 154,244 | 138,107 | 82,329 |
 | 6. Payables to employees |
|
|
12 | 160 | | 125 | |
 | 7. Short-term accrued expenses |
|
|
632,619 | 436,494 | 438,214 | 341,975 | 219,828 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
40 | 26 | 6 | 10 | 5 |
 | 11. Other short-term payables |
|
|
717,223 | 745,068 | 803,786 | 594,525 | 522,053 |
 | 12. Provision for short term payables |
|
|
| | | 17,290 | 17,289 |
 | 13. Bonus and welfare fund |
|
|
20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
632,283 | 687,566 | 682,942 | 562,812 | 554,277 |
 | 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 |
|
|
114,381 | 114,627 | 114,451 | 114,941 | 114,923 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
215,775 | 371,116 | 371,116 | 271,218 | 264,718 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
229,751 | 129,224 | 124,504 | 120,744 | 118,439 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
72,376 | 72,599 | 72,871 | 55,909 | 56,197 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,116,016 | 3,137,089 | 3,145,118 | 3,226,647 | 3,335,680 |
 | I. ShareHolder's equity |
|
|
3,116,016 | 3,137,089 | 3,145,118 | 3,226,647 | 3,335,680 |
 | 1. Owner's investment capital |
|
|
1,563,973 | 1,625,281 | 1,625,281 | 1,625,281 | 1,625,281 |
 | 2. Share capital surplus |
|
|
179,039 | 179,039 | 179,039 | 179,039 | 179,039 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,305,616 | 1,291,766 | 1,302,035 | 1,422,253 | 1,531,249 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,055,574 | 994,266 | 1,291,766 | 1,331,385 | 1,331,385 |
 | - Profit after tax undistributed this period |
|
|
250,042 | 297,501 | 10,269 | 90,867 | 199,864 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
67,388 | 41,002 | 38,763 | 74 | 111 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,204,556 | 7,035,484 | 6,936,937 | 6,312,751 | 6,011,619 |
There is no report.
|
|