|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,820,029 | 1,537,091 | 1,560,287 | 1,452,914 | 1,850,417 |
 | I. Cash and cash equivalents |
|
|
95,037 | 135,787 | 138,446 | 170,397 | 29,140 |
 | 1. Cash |
|
|
95,037 | 135,787 | 138,446 | 170,397 | 29,140 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | 30,700 | 76,300 | 282,450 |
 | 1. Trading securities |
|
|
| | | | 175,000 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | 30,700 | 76,300 | 107,450 |
 | III. Short-term receivables |
|
|
1,610,557 | 1,286,944 | 1,276,043 | 1,091,304 | 1,432,995 |
 | 1. Short-term receivables of customers |
|
|
714,756 | 677,401 | 662,493 | 638,748 | 1,179,962 |
 | 2. Prepayments to suppliers |
|
|
51,578 | 47,370 | 46,273 | 47,388 | 51,198 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,945,220 | 1,955,303 | 1,941,424 | 1,710,858 | 1,518,237 |
 | 6. Other short-term receivables |
|
|
728,283 | 782,734 | 774,858 | 809,611 | 732,372 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,829,279 | -2,175,863 | -2,149,004 | -2,115,303 | -2,048,774 |
 | IV. Inventories |
|
|
112,637 | 112,637 | 112,637 | 112,741 | 103,822 |
 | 1. Inventories |
|
|
197,803 | 197,803 | 197,803 | 197,907 | 198,160 |
 | 2. Provision for decline in value of inventories |
|
|
-85,166 | -85,166 | -85,166 | -85,166 | -94,338 |
 | V. Other current assets |
|
|
1,798 | 1,723 | 2,460 | 2,174 | 2,011 |
 | 1. Short-term prepaid expenses |
|
|
331 | 234 | 318 | 265 | 413 |
 | 2. Deductible VAT |
|
|
739 | 765 | 777 | 784 | 836 |
 | 3. Taxes and the State Receivables |
|
|
727 | 725 | 1,365 | 1,124 | 762 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,528,598 | 2,777,873 | 2,730,511 | 2,926,575 | 2,365,628 |
 | I. Long-term receivables |
|
|
81,889 | 388,152 | 412,952 | 412,795 | 397,795 |
 | 1. Long-term customer's receivables |
|
|
| | | | 51,781 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
425,940 | 386,885 | 66,939 | 66,781 | |
 | 5. Other long-term receivables |
|
|
1,269 | 1,269 | 346,015 | 346,015 | 346,015 |
 | 6. Provision for doubtful long-term receivables |
|
|
-345,320 | -1 | -1 | -1 | -1 |
 | II. Fixed assets |
|
|
2,180,208 | 2,126,098 | 2,070,141 | 2,014,383 | 1,415,495 |
 | 1. Tangible fixed assets |
|
|
2,180,208 | 2,126,098 | 2,070,141 | 2,014,383 | 1,415,495 |
 | - Cost |
|
|
3,391,927 | 3,391,174 | 3,391,174 | 3,392,047 | 2,123,429 |
 | - Accumulated depreciation |
|
|
-1,211,719 | -1,265,076 | -1,321,033 | -1,377,664 | -707,934 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
479 | 479 | 479 | 479 | 399 |
 | - Accumulated depreciation |
|
|
-479 | -479 | -479 | -479 | -399 |
 | III. Real Estate Investments |
|
|
26,183 | 25,868 | 25,552 | 25,237 | 24,922 |
 | - Cost |
|
|
56,150 | 56,150 | 56,150 | 56,150 | 56,150 |
 | - Accumulated depreciation |
|
|
-29,967 | -30,282 | -30,597 | -30,913 | -31,228 |
 | IV. Long-term assets in progress |
|
|
47,695 | 52,754 | 35,930 | 36,409 | 36,485 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
47,695 | 52,754 | 35,930 | 36,409 | 36,485 |
 | IV. Long-term financial investments |
|
|
7,161 | 13,144 | 12,940 | 278,054 | 377,090 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
7,161 | 7,144 | 6,940 | 272,054 | 371,090 |
 | 3. Other investments in equity instruments |
|
|
480 | 6,480 | 6,480 | 6,480 | 6,480 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-480 | -480 | -480 | -480 | -480 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
185,461 | 171,857 | 172,995 | 159,698 | 113,841 |
 | 1. Long-term prepaid expenses |
|
|
78,957 | 69,905 | 75,528 | 66,720 | 26,285 |
 | 2. Deferred income tax assets |
|
|
10,003 | 9,733 | 9,530 | 9,323 | 8,183 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
96,501 | 92,219 | 87,937 | 83,655 | 79,373 |
 | TOTAL ASSETS |
|
|
4,348,627 | 4,314,965 | 4,290,798 | 4,379,489 | 4,216,046 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,590,488 | 3,522,030 | 3,474,370 | 3,473,431 | 3,220,488 |
 | I. Current liabilities |
|
|
2,092,633 | 2,050,028 | 2,089,843 | 2,092,816 | 2,002,561 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
864,787 | 802,547 | 815,207 | 777,848 | 706,648 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
205,873 | 196,652 | 169,849 | 170,326 | 140,399 |
 | 4. Advances from customers |
|
|
1,314 | 1,339 | 6,314 | 1,317 | 1,309 |
 | 5. Taxes and other payables to the State Budget |
|
|
37,467 | 33,574 | 40,154 | 45,332 | 37,224 |
 | 6. Payables to employees |
|
|
3,118 | 1,993 | 2,289 | 2,616 | 3,137 |
 | 7. Short-term accrued expenses |
|
|
313,724 | 323,474 | 336,388 | 355,522 | 363,653 |
 | 8. Short-term intercompany payables |
|
|
| | | | 258 |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
391 | 365 | 383 | 313 | |
 | 11. Other short-term payables |
|
|
664,157 | 688,288 | 717,461 | 737,744 | 748,136 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,803 | 1,798 | 1,798 | 1,798 | 1,798 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,497,855 | 1,472,002 | 1,384,527 | 1,380,615 | 1,217,927 |
 | 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 |
|
|
130 | 130 | 130 | 130 | 130 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,433,391 | 1,403,391 | 1,313,191 | 1,313,191 | 1,154,060 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
64,334 | 68,480 | 71,206 | 67,294 | 63,737 |
 | 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 |
|
|
758,139 | 792,935 | 816,427 | 906,059 | 995,558 |
 | I. ShareHolder's equity |
|
|
758,139 | 792,935 | 816,427 | 906,059 | 995,558 |
 | 1. Owner's investment capital |
|
|
2,993,097 | 2,993,097 | 2,993,097 | 2,993,097 | 2,993,097 |
 | 2. Share capital surplus |
|
|
50,511 | 50,511 | 50,511 | 50,511 | 50,511 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
6,196 | 6,196 | 6,196 | 6,196 | 6,196 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-2,453,302 | -2,428,076 | -2,411,260 | -2,336,440 | -2,091,637 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-2,664,380 | -2,456,466 | -2,456,466 | -2,456,466 | -2,456,466 |
 | - Profit after tax undistributed this period |
|
|
211,078 | 28,390 | 45,206 | 120,026 | 364,829 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
161,637 | 171,206 | 177,883 | 192,694 | 37,391 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,348,627 | 4,314,965 | 4,290,798 | 4,379,489 | 4,216,046 |
There is no report.
|
|