|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,959,114 | 8,773,263 | 9,447,958 | 9,103,314 | 10,684,583 |
 | I. Cash and cash equivalents |
|
|
2,273,944 | 946,414 | 1,855,085 | 1,071,235 | 1,755,287 |
 | 1. Cash |
|
|
571,178 | 281,496 | 208,043 | 174,881 | 301,103 |
 | 2. Cash equivalents |
|
|
1,702,766 | 664,918 | 1,647,042 | 896,354 | 1,454,183 |
 | II. Short-term financial investments |
|
|
491,714 | 364,436 | 349,757 | 365,398 | 422,346 |
 | 1. Trading securities |
|
|
128,210 | 37,500 | 37,500 | 37,500 | 37,500 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
363,504 | 326,936 | 312,257 | 327,898 | 384,846 |
 | III. Short-term receivables |
|
|
4,443,053 | 5,407,217 | 5,499,836 | 5,603,500 | 6,320,657 |
 | 1. Short-term receivables of customers |
|
|
1,446,104 | 1,647,165 | 1,823,135 | 1,781,479 | 1,922,018 |
 | 2. Prepayments to suppliers |
|
|
838,086 | 928,121 | 730,787 | 864,760 | 1,279,500 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
196,727 | 775,654 | 993,361 | 1,001,261 | 866,861 |
 | 6. Other short-term receivables |
|
|
2,195,988 | 2,284,307 | 2,195,326 | 2,197,661 | 2,496,028 |
 | 7. Provision for doubtful short-term receivables |
|
|
-233,852 | -228,030 | -242,773 | -241,660 | -243,752 |
 | IV. Inventories |
|
|
1,582,364 | 1,847,438 | 1,585,846 | 1,917,032 | 2,004,856 |
 | 1. Inventories |
|
|
1,596,882 | 1,861,956 | 1,598,412 | 1,929,598 | 2,032,849 |
 | 2. Provision for decline in value of inventories |
|
|
-14,518 | -14,518 | -12,567 | -12,567 | -27,992 |
 | V. Other current assets |
|
|
168,038 | 207,759 | 157,435 | 146,149 | 181,437 |
 | 1. Short-term prepaid expenses |
|
|
30,132 | 84,188 | 63,084 | 50,990 | 40,054 |
 | 2. Deductible VAT |
|
|
82,301 | 78,835 | 80,982 | 82,757 | 124,090 |
 | 3. Taxes and the State Receivables |
|
|
13,528 | 12,605 | 13,369 | 12,341 | 17,248 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | 62 | |
 | 5. Other current assets |
|
|
42,078 | 32,131 | | | 46 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
8,694,899 | 8,568,050 | 8,504,654 | 8,789,846 | 8,510,280 |
 | I. Long-term receivables |
|
|
105,880 | 72,117 | 79,368 | 89,326 | 80,462 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
105,880 | 72,117 | 79,368 | 89,326 | 80,462 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
7,181,543 | 7,144,690 | 6,991,831 | 7,183,087 | 6,830,526 |
 | 1. Tangible fixed assets |
|
|
5,590,262 | 5,582,655 | 5,483,817 | 5,694,542 | 5,539,085 |
 | - Cost |
|
|
11,357,459 | 11,528,635 | 11,584,943 | 11,959,497 | 11,283,111 |
 | - Accumulated depreciation |
|
|
-5,767,197 | -5,945,980 | -6,101,126 | -6,264,954 | -5,744,025 |
 | 2. Fixed assets of financial leasing |
|
|
245,583 | 250,217 | 209,262 | 229,539 | 276,967 |
 | - Cost |
|
|
283,129 | 295,899 | 243,237 | 267,816 | 318,438 |
 | - Accumulated depreciation |
|
|
-37,546 | -45,682 | -33,976 | -38,277 | -41,471 |
 | 3. Intangible fixed assets |
|
|
1,345,699 | 1,311,818 | 1,298,752 | 1,259,005 | 1,014,473 |
 | - Cost |
|
|
1,539,034 | 1,539,932 | 1,539,769 | 1,506,567 | 1,271,700 |
 | - Accumulated depreciation |
|
|
-193,335 | -228,114 | -241,016 | -247,562 | -257,227 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
631,126 | 723,619 | 731,530 | 829,981 | 896,901 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
631,126 | 723,619 | 731,530 | 829,981 | 896,901 |
 | IV. Long-term financial investments |
|
|
477,377 | 330,265 | 432,757 | 431,517 | 473,459 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
109,525 | 101,128 | 99,821 | 98,581 | 103,370 |
 | 3. Other investments in equity instruments |
|
|
351,821 | 213,856 | 357,010 | 357,010 | 357,010 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | -39,174 | -39,174 | -2,020 |
 | 5. Investments holding until maturity |
|
|
16,032 | 15,280 | 15,100 | 15,100 | 15,100 |
 | V. Total other long-term assets |
|
|
298,974 | 297,359 | 269,168 | 255,935 | 228,932 |
 | 1. Long-term prepaid expenses |
|
|
113,071 | 119,656 | 106,742 | 105,240 | 103,956 |
 | 2. Deferred income tax assets |
|
|
13,882 | 13,378 | 13,125 | 13,125 | 748 |
 | 3. Other long-term assets |
|
|
4,504 | 6,108 | 4,418 | 6,022 | 6,016 |
 | VI. Goodwills |
|
|
167,517 | 158,217 | 144,882 | 131,547 | 118,212 |
 | TOTAL ASSETS |
|
|
17,654,013 | 17,341,313 | 17,952,612 | 17,893,160 | 19,194,863 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,565,267 | 11,261,162 | 11,824,160 | 11,715,375 | 12,800,634 |
 | I. Current liabilities |
|
|
6,017,872 | 5,509,409 | 5,922,208 | 5,851,122 | 6,393,642 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,471,142 | 4,489,065 | 4,508,047 | 4,356,656 | 4,615,256 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
763,821 | 573,727 | 783,891 | 739,158 | 909,564 |
 | 4. Advances from customers |
|
|
34,668 | 80,809 | 38,801 | 45,711 | 38,534 |
 | 5. Taxes and other payables to the State Budget |
|
|
120,031 | 73,174 | 92,246 | 115,897 | 198,033 |
 | 6. Payables to employees |
|
|
126,406 | 65,730 | 77,498 | 86,771 | 118,150 |
 | 7. Short-term accrued expenses |
|
|
145,662 | 113,962 | 178,547 | 182,127 | 173,948 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
136 | 55 | 136 | 55 | 136 |
 | 11. Other short-term payables |
|
|
339,731 | 98,673 | 222,912 | 301,783 | 318,966 |
 | 12. Provision for short term payables |
|
|
8,590 | 7,167 | 9,593 | 11,956 | 10,500 |
 | 13. Bonus and welfare fund |
|
|
7,686 | 7,047 | 10,537 | 11,008 | 10,555 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,547,394 | 5,751,753 | 5,901,951 | 5,864,254 | 6,406,992 |
 | 1. Long-term payables to sellers |
|
|
| 1,750 | 64,678 | 69,599 | |
 | 2. Long-term accrued expenses |
|
|
| 43,361 | 44,933 | 46,511 | 49,651 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,460,163 | 1,574,822 | 1,691,315 | 1,823,502 | 1,958,108 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,734,103 | 3,781,883 | 3,758,497 | 3,591,991 | 4,120,515 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
350,249 | 345,830 | 340,196 | 329,285 | 276,324 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
900 | 2,336 | 554 | 1,847 | 1,127 |
 | 11. Long-term unrealized revenue |
|
|
1,980 | 1,772 | 1,779 | 1,520 | 1,268 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,088,746 | 6,080,152 | 6,128,453 | 6,177,785 | 6,394,229 |
 | I. ShareHolder's equity |
|
|
6,088,746 | 6,080,152 | 6,128,453 | 6,177,785 | 6,394,229 |
 | 1. Owner's investment capital |
|
|
1,409,748 | 1,409,748 | 1,409,748 | 1,409,748 | 1,409,748 |
 | 2. Share capital surplus |
|
|
506,899 | 506,899 | 506,899 | 506,899 | 506,899 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
45,780 | 45,780 | 45,780 | 45,780 | 45,780 |
 | 5. Treasury shares |
|
|
-28 | -28 | -28 | -28 | -28 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
5,190 | 17,186 | 21,805 | 21,805 | 21,805 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
100,708 | 100,892 | 124,653 | 154,296 | 236,805 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
57,035 | 92,795 | 86,325 | 86,325 | 88,874 |
 | - Profit after tax undistributed this period |
|
|
43,672 | 8,097 | 38,328 | 67,970 | 147,931 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,020,450 | 3,999,675 | 4,019,595 | 4,039,285 | 4,173,220 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
17,654,013 | 17,341,313 | 17,952,612 | 17,893,160 | 19,194,863 |
There is no report.
|
|