|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,758,817 | 1,689,358 | 1,820,665 | 1,974,538 | 1,927,022 |
 | I. Cash and cash equivalents |
|
|
275,926 | 262,320 | 264,250 | 342,490 | 319,762 |
 | 1. Cash |
|
|
150,982 | 182,485 | 159,295 | 231,418 | 167,398 |
 | 2. Cash equivalents |
|
|
124,944 | 79,835 | 104,955 | 111,071 | 152,363 |
 | II. Short-term financial investments |
|
|
917,088 | 904,749 | 901,212 | 903,194 | 908,027 |
 | 1. Trading securities |
|
|
552,203 | 548,915 | 548,915 | 548,915 | 548,915 |
 | 2. Provision for diminution in value of trading securities |
|
|
-4,381 | -4,146 | -8,356 | -8,247 | -9,225 |
 | 3. Investments holding until maturity |
|
|
369,265 | 359,980 | 360,653 | 362,525 | 368,337 |
 | III. Short-term receivables |
|
|
518,262 | 474,561 | 600,036 | 666,483 | 627,939 |
 | 1. Short-term receivables of customers |
|
|
370,226 | 342,235 | 340,802 | 389,072 | 436,309 |
 | 2. Prepayments to suppliers |
|
|
16,463 | 21,126 | 59,711 | 79,896 | 21,739 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
61,622 | 61,622 | 91,622 | 91,622 | 71,622 |
 | 6. Other short-term receivables |
|
|
102,021 | 81,043 | 139,729 | 137,671 | 147,596 |
 | 7. Provision for doubtful short-term receivables |
|
|
-32,069 | -31,465 | -31,828 | -31,778 | -49,328 |
 | IV. Inventories |
|
|
28,050 | 28,380 | 31,927 | 36,480 | 31,203 |
 | 1. Inventories |
|
|
28,333 | 28,663 | 32,210 | 36,763 | 31,486 |
 | 2. Provision for decline in value of inventories |
|
|
-283 | -283 | -283 | -283 | -283 |
 | V. Other current assets |
|
|
19,492 | 19,348 | 23,241 | 25,892 | 40,092 |
 | 1. Short-term prepaid expenses |
|
|
16,655 | 16,772 | 19,515 | 16,681 | 17,593 |
 | 2. Deductible VAT |
|
|
2,781 | 2,440 | 3,678 | 9,143 | 22,122 |
 | 3. Taxes and the State Receivables |
|
|
55 | 136 | 47 | 68 | 376 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,511,894 | 1,504,939 | 1,525,296 | 1,592,001 | 1,735,208 |
 | I. Long-term receivables |
|
|
37,361 | 37,361 | 318,429 | 319,335 | 291,160 |
 | 1. Long-term customer's receivables |
|
|
26,100 | 26,100 | 26,100 | 26,100 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
11,261 | 11,261 | 292,329 | 293,235 | 291,160 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
457,313 | 458,647 | 460,040 | 457,427 | 483,342 |
 | 1. Tangible fixed assets |
|
|
418,982 | 421,076 | 422,367 | 420,298 | 446,520 |
 | - Cost |
|
|
1,233,311 | 1,254,622 | 1,270,676 | 1,294,081 | 1,334,420 |
 | - Accumulated depreciation |
|
|
-814,329 | -833,546 | -848,309 | -873,783 | -887,900 |
 | 2. Fixed assets of financial leasing |
|
|
4,126 | 3,793 | 3,463 | 3,171 | 3,069 |
 | - Cost |
|
|
7,987 | 7,987 | 7,987 | 3,234 | 3,234 |
 | - Accumulated depreciation |
|
|
-3,861 | -4,194 | -4,525 | -62 | -164 |
 | 3. Intangible fixed assets |
|
|
34,204 | 33,778 | 34,209 | 33,958 | 33,753 |
 | - Cost |
|
|
61,263 | 61,305 | 62,220 | 62,464 | 62,423 |
 | - Accumulated depreciation |
|
|
-27,059 | -27,527 | -28,011 | -28,506 | -28,670 |
 | III. Real Estate Investments |
|
|
1,862 | 1,651 | 13,182 | 12,373 | 11,589 |
 | - Cost |
|
|
4,159 | 4,159 | 16,100 | 16,100 | 16,100 |
 | - Accumulated depreciation |
|
|
-2,296 | -2,508 | -2,918 | -3,726 | -4,511 |
 | IV. Long-term assets in progress |
|
|
366,783 | 366,069 | 105,896 | 183,381 | 340,494 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
366,783 | 366,069 | 105,896 | 183,381 | 340,494 |
 | IV. Long-term financial investments |
|
|
242,357 | 242,536 | 233,279 | 230,517 | 232,901 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
240,407 | 240,586 | 231,779 | 229,017 | 229,401 |
 | 3. Other investments in equity instruments |
|
|
1,500 | 1,500 | 1,500 | 1,500 | 1,500 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
450 | 450 | | | 2,000 |
 | V. Total other long-term assets |
|
|
406,218 | 398,675 | 394,471 | 388,966 | 375,722 |
 | 1. Long-term prepaid expenses |
|
|
236,325 | 234,802 | 237,080 | 241,715 | 239,300 |
 | 2. Deferred income tax assets |
|
|
37,840 | 37,480 | 36,663 | 32,184 | 27,018 |
 | 3. Other long-term assets |
|
|
1,120 | 1,120 | 1,120 | 1,120 | 1,120 |
 | VI. Goodwills |
|
|
130,933 | 125,273 | 119,609 | 113,947 | 108,285 |
 | TOTAL ASSETS |
|
|
3,270,711 | 3,194,297 | 3,345,961 | 3,566,539 | 3,662,229 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,238,105 | 1,138,381 | 1,274,132 | 1,450,813 | 1,532,159 |
 | I. Current liabilities |
|
|
976,757 | 877,169 | 692,698 | 813,787 | 817,028 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
584,411 | 547,889 | 288,539 | 346,388 | 292,611 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
254,521 | 204,359 | 226,396 | 264,073 | 297,440 |
 | 4. Advances from customers |
|
|
411 | 853 | 5,853 | 3,188 | 11,056 |
 | 5. Taxes and other payables to the State Budget |
|
|
29,169 | 14,630 | 24,442 | 36,378 | 26,373 |
 | 6. Payables to employees |
|
|
52,019 | 30,526 | 39,117 | 45,477 | 78,521 |
 | 7. Short-term accrued expenses |
|
|
29,071 | 49,808 | 57,686 | 62,987 | 44,245 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
281 | 632 | 709 | 494 | 695 |
 | 11. Other short-term payables |
|
|
18,978 | 22,648 | 41,437 | 47,395 | 59,907 |
 | 12. Provision for short term payables |
|
|
1,962 | | | | |
 | 13. Bonus and welfare fund |
|
|
5,934 | 5,825 | 8,518 | 7,409 | 6,180 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
261,348 | 261,212 | 581,435 | 637,026 | 715,131 |
 | 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 |
|
|
12,923 | 12,854 | 12,904 | 6,399 | 7,206 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
189,645 | 190,243 | 510,656 | 578,452 | 661,249 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
57,545 | 56,881 | 56,641 | 50,941 | 45,422 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,234 | 1,234 | 1,234 | 1,234 | 1,254 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,032,606 | 2,055,916 | 2,071,828 | 2,115,726 | 2,130,070 |
 | I. ShareHolder's equity |
|
|
2,032,606 | 2,055,916 | 2,071,828 | 2,115,726 | 2,130,070 |
 | 1. Owner's investment capital |
|
|
907,847 | 907,847 | 907,847 | 907,847 | 907,847 |
 | 2. Share capital surplus |
|
|
67,260 | 67,260 | 67,260 | 67,260 | 67,260 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
5,732 | 5,732 | 14,637 | 14,637 | 14,637 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,330 | 1,330 | 1,330 | 1,330 | 1,330 |
 | 9. Financial reserve funds |
|
|
| | | | 1,369 |
 | 10. Other funds belonging to owner's equity |
|
|
1,369 | 1,369 | 1,369 | 1,369 | |
 | 11. After tax undistributed profit |
|
|
330,453 | 345,206 | 353,123 | 381,876 | 393,419 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
302,448 | 329,793 | 319,187 | 316,864 | 314,789 |
 | - Profit after tax undistributed this period |
|
|
28,005 | 15,413 | 33,935 | 65,012 | 78,630 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
718,616 | 727,173 | 726,264 | 741,409 | 744,209 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,270,711 | 3,194,297 | 3,345,961 | 3,566,539 | 3,662,229 |
There is no report.
|
|