|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,448,109 | 4,798,803 | 4,561,509 | 4,386,646 | 4,557,158 |
 | I. Cash and cash equivalents |
|
|
2,420,846 | 2,106,559 | 1,708,780 | 1,748,169 | 1,625,233 |
 | 1. Cash |
|
|
1,653,383 | 1,187,183 | 1,404,300 | 1,197,396 | 1,190,431 |
 | 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 |
|
|
1,755,659 | 1,555,476 | 1,481,354 | 1,533,651 | 1,521,173 |
 | 1. Short-term receivables of customers |
|
|
1,212,644 | 718,452 | 852,116 | 845,951 | 710,608 |
 | 2. Prepayments to suppliers |
|
|
558,703 | 757,823 | 568,572 | 486,256 | 399,976 |
 | 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 |
|
|
97,165 | 102,564 | 74,150 | 60,904 | 127,295 |
 | 7. Provision for doubtful short-term receivables |
|
|
-114,353 | -24,863 | -33,483 | -45,460 | -29,793 |
 | IV. Inventories |
|
|
1,352,446 | 827,572 | 987,264 | 757,327 | 943,470 |
 | 1. Inventories |
|
|
1,355,635 | 829,115 | 988,270 | 758,333 | 945,475 |
 | 2. Provision for decline in value of inventories |
|
|
-3,190 | -1,543 | -1,006 | -1,006 | -2,005 |
 | V. Other current assets |
|
|
200,518 | 143,006 | 154,702 | 161,100 | 232,882 |
 | 1. Short-term prepaid expenses |
|
|
24,689 | 30,750 | 25,609 | 21,886 | 19,023 |
 | 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 |
|
|
6,976,416 | 7,051,488 | 7,316,916 | 7,566,204 | 8,050,325 |
 | I. Long-term receivables |
|
|
70,318 | 8,773 | 22,420 | 32,317 | 22,825 |
 | 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 |
|
|
7,994 | 8,773 | 22,420 | 21,899 | 22,825 |
 | 6. Provision for doubtful long-term receivables |
|
|
62,324 | | | 10,418 | |
 | II. Fixed assets |
|
|
3,039,541 | 2,763,596 | 2,812,891 | 2,788,795 | 2,783,295 |
 | 1. Tangible fixed assets |
|
|
2,837,172 | 2,576,879 | 2,640,130 | 2,621,675 | 2,620,814 |
 | - Cost |
|
|
5,405,812 | 4,893,604 | 5,058,402 | 5,100,415 | 5,187,251 |
 | - Accumulated depreciation |
|
|
-2,568,640 | -2,316,724 | -2,418,272 | -2,478,739 | -2,566,437 |
 | 2. Fixed assets of financial leasing |
|
|
56,809 | 55,275 | 35,578 | 33,617 | 32,668 |
 | - Cost |
|
|
68,149 | 68,149 | 41,204 | 47,221 | 47,221 |
 | - Accumulated depreciation |
|
|
-11,341 | -12,874 | -5,625 | -13,604 | -14,553 |
 | 3. Intangible fixed assets |
|
|
145,560 | 131,441 | 137,183 | 133,503 | 129,813 |
 | - Cost |
|
|
185,674 | 167,783 | 176,101 | 173,950 | 171,693 |
 | - Accumulated depreciation |
|
|
-40,113 | -36,342 | -38,918 | -40,447 | -41,880 |
 | III. Real Estate Investments |
|
|
1,292,867 | 1,277,325 | 1,261,820 | 1,274,660 | 1,259,564 |
 | - Cost |
|
|
1,504,476 | 1,504,476 | 1,504,476 | 1,532,508 | 1,532,508 |
 | - Accumulated depreciation |
|
|
-211,610 | -227,151 | -242,657 | -257,848 | -272,944 |
 | 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 |
|
|
270,944 | 576,965 | 487,497 | 507,019 | 512,250 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
240,567 | 546,509 | 457,041 | 476,563 | 481,794 |
 | 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 |
|
|
1,110,821 | 830,425 | 1,149,716 | 1,151,051 | 1,088,302 |
 | 1. Long-term prepaid expenses |
|
|
903,503 | 634,123 | 969,282 | 984,217 | 932,347 |
 | 2. Deferred income tax assets |
|
|
16,203 | 17,185 | 13,314 | 11,711 | 13,945 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
191,115 | 179,117 | 167,120 | 155,123 | 142,009 |
 | TOTAL ASSETS |
|
|
13,424,524 | 11,850,290 | 11,878,424 | 11,952,851 | 12,607,484 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,506,270 | 6,138,728 | 6,307,517 | 6,217,502 | 6,810,749 |
 | I. Current liabilities |
|
|
4,006,014 | 3,034,395 | 3,180,984 | 3,102,430 | 3,276,373 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,463,850 | 2,043,921 | 1,867,119 | 1,847,584 | 1,911,175 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
837,677 | 468,780 | 585,482 | 496,433 | 574,092 |
 | 4. Advances from customers |
|
|
135,107 | 121,551 | 149,541 | 132,881 | 138,597 |
 | 5. Taxes and other payables to the State Budget |
|
|
89,930 | 13,135 | 41,865 | 66,596 | 101,497 |
 | 6. Payables to employees |
|
|
68,663 | 57,358 | 59,122 | 57,708 | 62,663 |
 | 7. Short-term accrued expenses |
|
|
93,294 | 37,503 | 58,913 | 59,648 | 98,299 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
111,481 | 97,189 | 120,507 | 115,527 | 169,216 |
 | 11. Other short-term payables |
|
|
161,927 | 165,981 | 236,976 | 272,568 | 171,866 |
 | 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 |
|
|
3,500,257 | 3,104,333 | 3,126,533 | 3,115,072 | 3,534,376 |
 | 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 |
|
|
1,444,866 | 1,365,685 | 1,051,266 | 1,032,764 | 1,131,656 |
 | 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 |
|
|
5,918,254 | 5,711,563 | 5,570,908 | 5,735,349 | 5,796,735 |
 | I. ShareHolder's equity |
|
|
5,918,254 | 5,711,563 | 5,570,908 | 5,735,349 | 5,796,735 |
 | 1. Owner's investment capital |
|
|
2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 | 2,438,843 |
 | 2. Share capital surplus |
|
|
28,505 | 28,505 | 28,505 | 28,505 | 28,505 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
80,018 | 80,018 | 80,018 | 80,018 | 80,018 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
18,035 | 17,685 | 20,750 | 21,737 | 21,688 |
 | 8. Investment and development funds |
|
|
15,338 | 15,338 | 15,338 | 15,338 | 15,338 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-95,212 | -56,212 | -78,107 | -94,429 | -55,212 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-215,139 | -76,819 | -102,425 | -102,851 | -102,120 |
 | - Profit after tax undistributed this period |
|
|
119,927 | 20,607 | 24,319 | 8,422 | 46,909 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,432,727 | 3,187,385 | 3,065,561 | 3,245,337 | 3,267,554 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,424,524 | 11,850,290 | 11,878,424 | 11,952,851 | 12,607,484 |
There is no report.
|
|