|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,130,333 | 4,032,596 | 3,489,479 | 3,810,798 | 4,355,896 |
 | I. Cash and cash equivalents |
|
|
161,162 | 824,974 | 382,960 | 142,776 | 364,481 |
 | 1. Cash |
|
|
152,362 | 819,874 | 227,860 | 142,776 | 363,281 |
 | 2. Cash equivalents |
|
|
8,800 | 5,100 | 155,100 | | 1,200 |
 | II. Short-term financial investments |
|
|
267,705 | 316,343 | 245,712 | 360,766 | 478,869 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
267,705 | 316,343 | 245,712 | 360,766 | 478,869 |
 | III. Short-term receivables |
|
|
511,151 | 604,589 | 574,143 | 747,335 | 714,733 |
 | 1. Short-term receivables of customers |
|
|
194,031 | 189,058 | 42,296 | 41,342 | 82,986 |
 | 2. Prepayments to suppliers |
|
|
244,401 | 356,444 | 460,279 | 607,210 | 531,559 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 201 | 187 | 175 |
 | 6. Other short-term receivables |
|
|
82,626 | 63,353 | 78,260 | 105,490 | 106,906 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,908 | -4,266 | -6,893 | -6,893 | -6,893 |
 | IV. Inventories |
|
|
2,151,703 | 2,237,956 | 2,235,049 | 2,511,877 | 2,692,007 |
 | 1. Inventories |
|
|
2,151,703 | 2,237,956 | 2,235,049 | 2,511,877 | 2,692,007 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
38,613 | 48,733 | 51,615 | 48,044 | 105,808 |
 | 1. Short-term prepaid expenses |
|
|
25,300 | 34,744 | 38,305 | 32,502 | 90,125 |
 | 2. Deductible VAT |
|
|
13,260 | 10,438 | 10,048 | 9,105 | 12,228 |
 | 3. Taxes and the State Receivables |
|
|
52 | 3,551 | 3,262 | 6,437 | 3,454 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,336,178 | 4,555,501 | 5,012,283 | 5,795,483 | 6,387,710 |
 | I. Long-term receivables |
|
|
212,506 | 227,594 | 223,798 | 233,267 | 246,264 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
75 | | | | |
 | 5. Other long-term receivables |
|
|
212,431 | 227,594 | 223,798 | 233,267 | 246,264 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,374,987 | 2,415,599 | 3,014,295 | 2,981,464 | 3,447,750 |
 | 1. Tangible fixed assets |
|
|
2,350,718 | 2,374,097 | 2,951,469 | 2,918,291 | 3,316,808 |
 | - Cost |
|
|
2,772,083 | 2,846,021 | 3,488,007 | 3,514,067 | 3,978,854 |
 | - Accumulated depreciation |
|
|
-421,364 | -471,924 | -536,538 | -595,776 | -662,046 |
 | 2. Fixed assets of financial leasing |
|
|
18,544 | 36,344 | 58,107 | 58,646 | 126,863 |
 | - Cost |
|
|
19,505 | 38,699 | 61,230 | 63,350 | 133,826 |
 | - Accumulated depreciation |
|
|
-961 | -2,355 | -3,122 | -4,704 | -6,962 |
 | 3. Intangible fixed assets |
|
|
5,724 | 5,158 | 4,718 | 4,527 | 4,078 |
 | - Cost |
|
|
12,852 | 12,696 | 12,696 | 12,934 | 12,934 |
 | - Accumulated depreciation |
|
|
-7,128 | -7,538 | -7,978 | -8,407 | -8,856 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
931,976 | 988,786 | 731,612 | 1,314,624 | 1,396,134 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
931,976 | 988,786 | 731,612 | 1,314,624 | 1,396,134 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
816,708 | 923,522 | 1,042,578 | 1,266,128 | 1,297,562 |
 | 1. Long-term prepaid expenses |
|
|
805,149 | 912,647 | 1,025,411 | 1,249,218 | 1,273,079 |
 | 2. Deferred income tax assets |
|
|
9,401 | 8,812 | 15,199 | 14,671 | 21,947 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
2,158 | 2,063 | 1,968 | 2,239 | 2,537 |
 | TOTAL ASSETS |
|
|
7,466,511 | 8,588,097 | 8,501,762 | 9,606,281 | 10,743,607 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,526,159 | 5,518,800 | 4,222,203 | 5,304,249 | 6,706,465 |
 | I. Current liabilities |
|
|
2,782,769 | 3,069,216 | 2,167,775 | 3,356,799 | 4,343,596 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
841,565 | 1,255,840 | 1,024,797 | 1,567,340 | 2,178,194 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,801,591 | 1,563,661 | 988,466 | 1,584,896 | 2,004,719 |
 | 4. Advances from customers |
|
|
5,261 | 5,682 | 5,166 | 10,154 | 5,970 |
 | 5. Taxes and other payables to the State Budget |
|
|
47,446 | 11,450 | 20,373 | 23,433 | 21,262 |
 | 6. Payables to employees |
|
|
38,391 | 37,507 | 42,400 | 19,298 | 45,329 |
 | 7. Short-term accrued expenses |
|
|
47,270 | 52,025 | 74,433 | 141,135 | 63,096 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | 209 | 203 |
 | 11. Other short-term payables |
|
|
1,244 | 143,051 | 12,140 | 10,334 | 24,824 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,743,390 | 2,449,584 | 2,054,429 | 1,947,450 | 2,362,869 |
 | 1. Long-term payables to sellers |
|
|
| | | | 36,687 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| 1,006,620 | | | 38,300 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,262,447 | 953,736 | 1,558,600 | 1,445,790 | 1,779,095 |
 | 7. Convertible bonds |
|
|
475,247 | 481,080 | 487,153 | 493,511 | 500,111 |
 | 8. Deferred income tax payables |
|
|
5,696 | 8,148 | 8,676 | 8,148 | 8,676 |
 | 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 |
|
|
2,940,352 | 3,069,298 | 4,279,559 | 4,302,032 | 4,037,141 |
 | I. ShareHolder's equity |
|
|
2,940,352 | 3,069,298 | 4,279,559 | 4,302,032 | 4,037,141 |
 | 1. Owner's investment capital |
|
|
2,390,216 | 2,390,216 | 3,040,216 | 3,040,216 | 3,040,216 |
 | 2. Share capital surplus |
|
|
| | 356,620 | 356,620 | 356,620 |
 | 3. Bond conversion option |
|
|
137,649 | 137,649 | 137,649 | 137,649 | 137,649 |
 | 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 |
|
|
403,495 | 530,706 | 740,775 | 761,416 | 496,511 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
80,883 | 398,258 | 398,258 | 398,258 | 398,258 |
 | - Profit after tax undistributed this period |
|
|
322,613 | 132,447 | 342,517 | 363,157 | 98,252 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
8,992 | 10,727 | 4,299 | 6,131 | 6,145 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,466,511 | 8,588,097 | 8,501,762 | 9,606,281 | 10,743,607 |
There is no report.
|
|