|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,815,889 | 3,151,941 | 3,456,917 | 3,460,508 | 3,778,046 |
 | I. Cash and cash equivalents |
|
|
166,152 | 41,276 | 42,060 | 55,833 | 72,220 |
 | 1. Cash |
|
|
166,152 | 41,276 | 42,060 | 55,833 | 72,220 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
74,740 | 190,390 | 271,380 | 220,135 | 205,158 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
74,740 | 190,390 | 271,380 | 220,135 | 205,158 |
 | III. Short-term receivables |
|
|
909,761 | 1,102,333 | 938,431 | 966,382 | 962,647 |
 | 1. Short-term receivables of customers |
|
|
708,132 | 713,138 | 691,519 | 427,247 | 455,155 |
 | 2. Prepayments to suppliers |
|
|
148,709 | 281,454 | 184,120 | 419,034 | 375,682 |
 | 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 |
|
|
53,014 | 107,876 | 62,927 | 120,237 | 131,945 |
 | 7. Provision for doubtful short-term receivables |
|
|
-95 | -135 | -135 | -135 | -135 |
 | IV. Inventories |
|
|
1,616,489 | 1,761,683 | 2,152,041 | 2,145,938 | 2,467,979 |
 | 1. Inventories |
|
|
1,667,762 | 1,842,718 | 2,235,758 | 2,229,655 | 2,551,695 |
 | 2. Provision for decline in value of inventories |
|
|
-51,273 | -81,036 | -83,716 | -83,716 | -83,716 |
 | V. Other current assets |
|
|
48,747 | 56,259 | 53,005 | 72,219 | 70,043 |
 | 1. Short-term prepaid expenses |
|
|
1,884 | 2,909 | 5,216 | 3,630 | 2,380 |
 | 2. Deductible VAT |
|
|
40,605 | 46,158 | 41,530 | 62,331 | 61,404 |
 | 3. Taxes and the State Receivables |
|
|
6,258 | 7,192 | 6,259 | 6,258 | 6,258 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,067,825 | 1,024,786 | 1,053,829 | 1,071,523 | 1,054,873 |
 | I. Long-term receivables |
|
|
1,030 | 1,130 | 2,080 | 20,922 | 2,930 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 100 | 1,050 | 700 | 1,900 |
 | 5. Other long-term receivables |
|
|
1,030 | 1,030 | 1,030 | 20,222 | 1,030 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
523,399 | 544,775 | 701,567 | 790,518 | 668,901 |
 | 1. Tangible fixed assets |
|
|
360,277 | 352,429 | 524,832 | 630,099 | 490,323 |
 | - Cost |
|
|
817,306 | 831,708 | 1,022,610 | 1,149,723 | 1,028,323 |
 | - Accumulated depreciation |
|
|
-457,029 | -479,279 | -497,778 | -519,625 | -538,000 |
 | 2. Fixed assets of financial leasing |
|
|
118,451 | 147,703 | 131,831 | 115,958 | 132,061 |
 | - Cost |
|
|
139,713 | 184,838 | 184,838 | 184,838 | 218,250 |
 | - Accumulated depreciation |
|
|
-21,262 | -37,135 | -53,007 | -68,880 | -86,189 |
 | 3. Intangible fixed assets |
|
|
44,671 | 44,642 | 44,904 | 44,461 | 46,518 |
 | - Cost |
|
|
52,305 | 53,435 | 53,833 | 53,833 | 56,333 |
 | - Accumulated depreciation |
|
|
-7,634 | -8,794 | -8,929 | -9,372 | -9,815 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
461,957 | 423,651 | 260,868 | 153,394 | 299,789 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
461,957 | 423,651 | 260,868 | 153,394 | 299,789 |
 | IV. Long-term financial investments |
|
|
61,333 | 35,087 | 28,539 | 44,539 | 21,561 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
25,333 | 26,087 | 27,539 | 27,539 | 27,539 |
 | 3. Other investments in equity instruments |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -6,978 |
 | 5. Investments holding until maturity |
|
|
35,000 | 8,000 | | 16,000 | |
 | V. Total other long-term assets |
|
|
20,106 | 20,143 | 60,775 | 62,151 | 61,692 |
 | 1. Long-term prepaid expenses |
|
|
17,966 | 18,456 | 58,084 | 59,460 | 59,001 |
 | 2. Deferred income tax assets |
|
|
2,140 | 1,687 | 2,691 | 2,691 | 2,691 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,883,714 | 4,176,726 | 4,510,746 | 4,532,031 | 4,832,919 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,188,952 | 2,482,567 | 2,806,022 | 2,794,358 | 3,040,036 |
 | I. Current liabilities |
|
|
1,309,006 | 1,520,864 | 1,875,018 | 1,826,218 | 2,043,136 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
943,487 | 1,156,414 | 1,217,377 | 1,098,255 | 1,235,562 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
178,535 | 129,737 | 449,448 | 388,751 | 506,678 |
 | 4. Advances from customers |
|
|
103,096 | 162,126 | 129,159 | 266,211 | 206,394 |
 | 5. Taxes and other payables to the State Budget |
|
|
17,609 | 24,768 | 15,721 | 23,903 | 24,766 |
 | 6. Payables to employees |
|
|
24,959 | 17,341 | 24,558 | 19,948 | 33,270 |
 | 7. Short-term accrued expenses |
|
|
7,166 | 4,209 | 12,358 | 5,441 | 14,417 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
32,258 | 24,375 | 24,501 | 21,815 | 20,153 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,895 | 1,895 | 1,895 | 1,895 | 1,895 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
879,947 | 961,703 | 931,003 | 968,139 | 996,900 |
 | 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 |
|
|
450 | 450 | 450 | 450 | 450 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
879,497 | 961,253 | 930,553 | 967,689 | 996,450 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 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 |
|
|
1,694,762 | 1,694,159 | 1,704,724 | 1,737,674 | 1,792,883 |
 | I. ShareHolder's equity |
|
|
1,694,762 | 1,694,159 | 1,704,724 | 1,737,674 | 1,792,883 |
 | 1. Owner's investment capital |
|
|
1,018,990 | 1,018,990 | 1,018,990 | 1,018,990 | 1,018,990 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
241,575 | 241,575 | 242,814 | 242,814 | 242,814 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
480 | 480 | 480 | 480 | 480 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-57,525 | -48,914 | -49,787 | -25,395 | 13,152 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-129,942 | -71,714 | -81,002 | -81,002 | -81,002 |
 | - Profit after tax undistributed this period |
|
|
72,417 | 22,800 | 31,214 | 55,607 | 94,154 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
491,242 | 482,029 | 492,228 | 500,785 | 517,448 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,883,714 | 4,176,726 | 4,510,746 | 4,532,031 | 4,832,919 |
There is no report.
|
|