|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,963,327 | 16,365,399 | 16,449,900 | 16,594,152 | 16,660,836 |
 | I. Cash and cash equivalents |
|
|
895,166 | 494,582 | 585,614 | 1,349,423 | 3,279,178 |
 | 1. Cash |
|
|
391,704 | 213,657 | 198,219 | 718,352 | 1,065,262 |
 | 2. Cash equivalents |
|
|
503,461 | 280,926 | 387,395 | 631,071 | 2,213,917 |
 | II. Short-term financial investments |
|
|
785,900 | 781,100 | 666,900 | 659,400 | 251,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
785,900 | 781,100 | 666,900 | 659,400 | 251,000 |
 | III. Short-term receivables |
|
|
5,858,106 | 5,780,393 | 5,742,765 | 5,639,771 | 6,204,539 |
 | 1. Short-term receivables of customers |
|
|
1,188,157 | 1,132,925 | 1,069,899 | 971,411 | 1,723,382 |
 | 2. Prepayments to suppliers |
|
|
29,349 | 29,580 | 29,636 | 32,071 | 32,235 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
102,000 | 77,500 | 120,300 | 141,700 | 163,100 |
 | 6. Other short-term receivables |
|
|
4,548,330 | 4,550,131 | 4,532,666 | 4,504,325 | 4,295,909 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,730 | -9,744 | -9,736 | -9,736 | -10,087 |
 | IV. Inventories |
|
|
8,154,338 | 9,085,555 | 9,189,562 | 8,655,114 | 6,639,048 |
 | 1. Inventories |
|
|
8,156,771 | 9,087,989 | 9,191,995 | 8,657,548 | 6,641,481 |
 | 2. Provision for decline in value of inventories |
|
|
-2,434 | -2,434 | -2,434 | -2,434 | -2,434 |
 | V. Other current assets |
|
|
269,817 | 223,768 | 265,060 | 290,444 | 287,071 |
 | 1. Short-term prepaid expenses |
|
|
169,308 | 175,520 | 217,600 | 186,553 | 184,142 |
 | 2. Deductible VAT |
|
|
75,447 | 21,589 | 16,745 | 71,824 | 71,538 |
 | 3. Taxes and the State Receivables |
|
|
25,063 | 26,659 | 30,715 | 32,067 | 31,391 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,571,657 | 2,544,853 | 2,524,480 | 2,419,282 | 2,357,126 |
 | I. Long-term receivables |
|
|
336,819 | 944,608 | 896,465 | 187,014 | 165,614 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
256,765 | 171,200 | 128,400 | 107,000 | 85,600 |
 | 5. Other long-term receivables |
|
|
80,054 | 773,408 | 768,065 | 80,014 | 80,014 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
892,685 | 830,608 | 839,824 | 1,354,046 | 1,336,804 |
 | 1. Tangible fixed assets |
|
|
806,392 | 744,515 | 753,306 | 1,267,698 | 1,250,594 |
 | - Cost |
|
|
1,213,347 | 1,159,720 | 1,177,410 | 1,704,935 | 1,704,774 |
 | - Accumulated depreciation |
|
|
-406,955 | -415,206 | -424,104 | -437,238 | -454,180 |
 | 2. Fixed assets of financial leasing |
|
|
| | 579 | 565 | 550 |
 | - Cost |
|
|
| | 586 | 586 | 586 |
 | - Accumulated depreciation |
|
|
| | -7 | -21 | -36 |
 | 3. Intangible fixed assets |
|
|
86,293 | 86,093 | 85,938 | 85,783 | 85,660 |
 | - Cost |
|
|
89,776 | 89,776 | 89,776 | 89,776 | 89,835 |
 | - Accumulated depreciation |
|
|
-3,483 | -3,683 | -3,837 | -3,992 | -4,175 |
 | III. Real Estate Investments |
|
|
108,563 | 157,660 | 142,922 | 165,825 | 164,818 |
 | - Cost |
|
|
155,029 | 208,549 | 196,855 | 218,729 | 218,729 |
 | - Accumulated depreciation |
|
|
-46,467 | -50,890 | -53,934 | -52,904 | -53,911 |
 | IV. Long-term assets in progress |
|
|
96,682 | 97,071 | 127,460 | 114,998 | 118,199 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
96,682 | 97,071 | 127,460 | 114,998 | 118,199 |
 | IV. Long-term financial investments |
|
|
332,903 | 343,616 | 351,606 | 348,009 | 329,303 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
300,423 | 311,336 | 319,327 | 335,730 | 318,024 |
 | 3. Other investments in equity instruments |
|
|
2,344 | 2,344 | 2,344 | 2,344 | 2,344 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
135 | -65 | -65 | -65 | -65 |
 | 5. Investments holding until maturity |
|
|
30,000 | 30,000 | 30,000 | 10,000 | 9,000 |
 | V. Total other long-term assets |
|
|
694,724 | 63,192 | 62,715 | 150,515 | 148,124 |
 | 1. Long-term prepaid expenses |
|
|
671,716 | 35,051 | 34,205 | 122,017 | 119,874 |
 | 2. Deferred income tax assets |
|
|
23,008 | 28,141 | 28,510 | 28,497 | 28,250 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
109,282 | 108,100 | 103,488 | 98,876 | 94,264 |
 | TOTAL ASSETS |
|
|
18,534,984 | 18,910,252 | 18,974,380 | 19,013,434 | 19,017,962 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
10,468,108 | 10,927,620 | 10,921,819 | 10,785,891 | 8,989,434 |
 | I. Current liabilities |
|
|
7,675,743 | 8,366,969 | 8,186,350 | 8,021,862 | 7,215,469 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,292,870 | 1,051,799 | 893,234 | 787,516 | 723,041 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
510,567 | 769,000 | 338,804 | 521,816 | 529,069 |
 | 4. Advances from customers |
|
|
2,426,154 | 2,589,136 | 3,007,619 | 3,044,055 | 3,035,422 |
 | 5. Taxes and other payables to the State Budget |
|
|
99,335 | 52,030 | 64,822 | 147,919 | 440,467 |
 | 6. Payables to employees |
|
|
34,016 | 16,065 | 19,931 | 23,191 | 47,614 |
 | 7. Short-term accrued expenses |
|
|
342,316 | 339,139 | 319,554 | 313,319 | 293,846 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
56,563 | 55,180 | 55,997 | 55,119 | 55,936 |
 | 11. Other short-term payables |
|
|
2,864,735 | 3,436,718 | 3,434,344 | 3,081,819 | 2,082,763 |
 | 12. Provision for short term payables |
|
|
| 3,708 | 2,225 | 2,225 | |
 | 13. Bonus and welfare fund |
|
|
49,188 | 54,195 | 49,819 | 44,885 | 7,310 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,792,365 | 2,560,651 | 2,735,469 | 2,764,029 | 1,773,965 |
 | 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 |
|
|
51,843 | 51,836 | 52,176 | 52,511 | 34,637 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,556,674 | 2,298,526 | 2,473,643 | 2,492,060 | 1,514,451 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
22,365 | 26,108 | 28,239 | 38,046 | 48,747 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,478 | 2,770 | 2,770 | 2,770 | 258 |
 | 11. Long-term unrealized revenue |
|
|
155,004 | 181,411 | 178,642 | 178,642 | 175,872 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,066,876 | 7,982,632 | 8,052,561 | 8,227,544 | 10,028,528 |
 | I. ShareHolder's equity |
|
|
8,066,876 | 7,982,632 | 8,052,561 | 8,227,544 | 10,028,528 |
 | 1. Owner's investment capital |
|
|
6,098,520 | 6,098,520 | 6,464,312 | 6,464,312 | 7,964,312 |
 | 2. Share capital surplus |
|
|
1,046,338 | 1,046,338 | 1,046,338 | 1,046,313 | 1,345,902 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
14,895 | 14,895 | 16,546 | 16,546 | 16,546 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-487 | | | | |
 | 8. Investment and development funds |
|
|
84,751 | 84,751 | 84,947 | 84,947 | 84,947 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
500,799 | 502,853 | 200,669 | 391,825 | 577,280 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
395,814 | 538,207 | 169,300 | 167,172 | 167,187 |
 | - Profit after tax undistributed this period |
|
|
104,985 | -35,353 | 31,369 | 224,654 | 410,093 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
322,060 | 235,275 | 239,749 | 223,601 | 39,542 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
18,534,984 | 18,910,252 | 18,974,380 | 19,013,434 | 19,017,962 |
There is no report.
|
|