|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,964,438 | 3,791,499 | 4,075,552 | 4,413,245 | 5,728,659 |
 | I. Cash and cash equivalents |
|
|
660,741 | 781,438 | 472,898 | 582,894 | 473,873 |
 | 1. Cash |
|
|
602,612 | 686,951 | 399,111 | 524,867 | 434,257 |
 | 2. Cash equivalents |
|
|
58,129 | 94,487 | 73,787 | 58,026 | 39,615 |
 | II. Short-term financial investments |
|
|
1,283,864 | 1,271,527 | 1,262,881 | 1,418,870 | 2,801,218 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,283,864 | 1,271,527 | 1,262,881 | 1,418,870 | 2,801,218 |
 | III. Short-term receivables |
|
|
1,700,554 | 1,325,870 | 1,850,556 | 1,880,636 | 2,016,372 |
 | 1. Short-term receivables of customers |
|
|
1,519,896 | 1,185,106 | 1,583,611 | 1,613,755 | 1,690,206 |
 | 2. Prepayments to suppliers |
|
|
118,582 | 83,841 | 181,164 | 147,439 | 205,596 |
 | 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 |
|
|
108,133 | 106,369 | 136,403 | 171,261 | 174,015 |
 | 7. Provision for doubtful short-term receivables |
|
|
-46,057 | -49,446 | -50,622 | -51,819 | -53,444 |
 | IV. Inventories |
|
|
212,764 | 280,044 | 339,647 | 394,200 | 277,749 |
 | 1. Inventories |
|
|
212,764 | 280,044 | 339,647 | 394,200 | 277,749 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
106,516 | 132,621 | 149,570 | 136,645 | 159,446 |
 | 1. Short-term prepaid expenses |
|
|
67,247 | 79,655 | 97,871 | 80,901 | 111,176 |
 | 2. Deductible VAT |
|
|
36,096 | 51,693 | 49,655 | 53,686 | 46,669 |
 | 3. Taxes and the State Receivables |
|
|
3,173 | 1,273 | 2,044 | 2,058 | 1,601 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,755,297 | 3,885,556 | 3,800,128 | 4,163,966 | 4,319,557 |
 | I. Long-term receivables |
|
|
31,331 | 25,969 | 28,569 | 30,039 | 31,751 |
 | 1. Long-term customer's receivables |
|
|
| | 3 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 1,000 |
 | 5. Other long-term receivables |
|
|
31,331 | 25,969 | 28,567 | 30,039 | 30,751 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,239,548 | 2,224,007 | 2,235,214 | 2,369,936 | 2,413,179 |
 | 1. Tangible fixed assets |
|
|
1,831,969 | 1,795,365 | 1,818,703 | 1,962,907 | 2,018,079 |
 | - Cost |
|
|
3,803,993 | 3,839,857 | 3,944,137 | 4,178,492 | 4,322,847 |
 | - Accumulated depreciation |
|
|
-1,972,024 | -2,044,492 | -2,125,434 | -2,215,585 | -2,304,768 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
407,579 | 428,642 | 416,511 | 407,029 | 395,100 |
 | - Cost |
|
|
670,930 | 703,257 | 703,537 | 706,397 | 691,119 |
 | - Accumulated depreciation |
|
|
-263,351 | -274,615 | -287,027 | -299,369 | -296,019 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
977,614 | 1,120,806 | 1,027,068 | 1,061,573 | 1,154,815 |
 | 1. Costs of long-term production, business in progress |
|
|
190 | 190 | 190 | 809 | 4,017 |
 | 2. Costs of construction in progress |
|
|
977,424 | 1,120,616 | 1,026,878 | 1,060,764 | 1,150,798 |
 | IV. Long-term financial investments |
|
|
84,127 | 94,006 | 105,444 | 305,213 | 318,068 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
82,127 | 92,006 | 103,444 | 83,213 | 96,068 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
2,000 | 2,000 | 2,000 | 222,000 | 222,000 |
 | V. Total other long-term assets |
|
|
422,678 | 420,580 | 403,670 | 397,067 | 401,630 |
 | 1. Long-term prepaid expenses |
|
|
422,320 | 420,493 | 403,591 | 396,995 | 401,566 |
 | 2. Deferred income tax assets |
|
|
146 | 87 | 79 | 71 | 64 |
 | 3. Other long-term assets |
|
|
212 | | | | |
 | VI. Goodwills |
|
|
| 187 | 163 | 138 | 114 |
 | TOTAL ASSETS |
|
|
7,719,735 | 7,677,055 | 7,875,680 | 8,577,211 | 10,048,216 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,134,018 | 3,999,539 | 4,076,266 | 4,711,622 | 6,056,743 |
 | I. Current liabilities |
|
|
3,163,827 | 3,056,272 | 3,097,256 | 3,634,543 | 3,622,612 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
894,595 | 898,100 | 877,237 | 1,225,830 | 1,209,171 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
906,333 | 692,589 | 872,322 | 833,753 | 778,854 |
 | 4. Advances from customers |
|
|
85,480 | 135,110 | 120,556 | 140,142 | 121,052 |
 | 5. Taxes and other payables to the State Budget |
|
|
76,366 | 56,022 | 98,785 | 90,189 | 103,108 |
 | 6. Payables to employees |
|
|
205,468 | 275,463 | 166,250 | 225,837 | 254,327 |
 | 7. Short-term accrued expenses |
|
|
603,251 | 627,588 | 506,364 | 744,951 | 644,197 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
240,852 | 241,948 | 302,735 | 196,138 | 306,339 |
 | 11. Other short-term payables |
|
|
100,042 | 83,337 | 111,314 | 113,871 | 147,619 |
 | 12. Provision for short term payables |
|
|
8,176 | 6,516 | 7,493 | 9,300 | 11,898 |
 | 13. Bonus and welfare fund |
|
|
43,262 | 39,601 | 34,201 | 54,532 | 46,048 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
970,191 | 943,267 | 979,010 | 1,077,079 | 2,434,132 |
 | 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 |
|
|
14,245 | 18,094 | 18,155 | 18,179 | 18,439 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
891,691 | 873,832 | 908,012 | 997,661 | 2,364,446 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
26,349 | 25,513 | 25,338 | 25,195 | 25,017 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
29,102 | 25,828 | 27,505 | 29,439 | 26,229 |
 | 12. Development fund of science and technology |
|
|
8,803 | | | 6,605 | |
 | B. OWNER'S EQUITY |
|
|
3,585,717 | 3,677,516 | 3,799,414 | 3,865,589 | 3,991,473 |
 | I. ShareHolder's equity |
|
|
3,585,717 | 3,677,516 | 3,799,414 | 3,865,589 | 3,991,473 |
 | 1. Owner's investment capital |
|
|
1,903,975 | 2,113,396 | 2,113,396 | 2,117,839 | 2,117,839 |
 | 2. Share capital surplus |
|
|
27,063 | 27,063 | 27,063 | 27,063 | 27,063 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
371,663 | 371,663 | 371,663 | 371,663 | 371,663 |
 | 5. Treasury shares |
|
|
-28 | -388 | -388 | -388 | -537 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-1,968 | -2,329 | 2,903 | -7,428 | -8,254 |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
552,577 | 413,314 | 507,465 | 553,461 | 677,986 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
292,901 | 64,673 | 413,314 | 369,315 | 429,779 |
 | - Profit after tax undistributed this period |
|
|
259,676 | 348,641 | 94,151 | 184,145 | 248,207 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
732,436 | 754,798 | 777,313 | 803,380 | 805,713 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,719,735 | 7,677,055 | 7,875,680 | 8,577,211 | 10,048,216 |
There is no report.
|
|