|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,450,680 | 3,417,903 | 4,426,974 | 4,176,053 | 4,656,091 |
 | I. Cash and cash equivalents |
|
|
1,016,566 | 771,439 | 897,035 | 605,411 | 796,256 |
 | 1. Cash |
|
|
531,619 | 158,239 | 476,035 | 211,411 | 328,206 |
 | 2. Cash equivalents |
|
|
484,947 | 613,200 | 421,000 | 394,000 | 468,050 |
 | II. Short-term financial investments |
|
|
69,452 | 69,452 | 71,452 | 63,902 | 63,902 |
 | 1. Trading securities |
|
|
205 | 205 | 205 | 205 | 205 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
69,247 | 69,247 | 71,247 | 63,697 | 63,697 |
 | III. Short-term receivables |
|
|
1,097,062 | 1,094,010 | 1,236,268 | 1,261,240 | 1,418,700 |
 | 1. Short-term receivables of customers |
|
|
647,042 | 615,296 | 551,806 | 591,840 | 922,055 |
 | 2. Prepayments to suppliers |
|
|
385,667 | 403,586 | 655,567 | 607,923 | 442,777 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,300 | 1,300 | 1,300 | 31,300 | 31,300 |
 | 6. Other short-term receivables |
|
|
63,053 | 73,829 | 27,596 | 30,177 | 29,660 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | -7,092 |
 | IV. Inventories |
|
|
1,155,008 | 1,354,946 | 2,114,870 | 2,127,584 | 2,211,082 |
 | 1. Inventories |
|
|
1,155,008 | 1,354,946 | 2,114,870 | 2,127,584 | 2,211,082 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
112,593 | 128,056 | 107,349 | 117,915 | 166,151 |
 | 1. Short-term prepaid expenses |
|
|
2,354 | 2,115 | 2,677 | 2,463 | 1,250 |
 | 2. Deductible VAT |
|
|
68,061 | 80,249 | 53,356 | 56,928 | 94,015 |
 | 3. Taxes and the State Receivables |
|
|
42,178 | 45,691 | 51,316 | 58,524 | 70,886 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,957,201 | 2,883,223 | 2,884,975 | 3,033,525 | 3,469,725 |
 | I. Long-term receivables |
|
|
32,018 | 32,906 | 32,902 | 2,864 | 2,864 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
30,000 | 30,000 | 30,000 | | |
 | 5. Other long-term receivables |
|
|
2,018 | 2,906 | 2,902 | 2,864 | 2,864 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,197,476 | 2,163,452 | 2,105,851 | 2,095,746 | 2,102,414 |
 | 1. Tangible fixed assets |
|
|
2,191,234 | 2,120,799 | 2,060,935 | 2,051,115 | 2,058,116 |
 | - Cost |
|
|
3,358,940 | 3,320,062 | 3,247,990 | 3,273,195 | 3,315,696 |
 | - Accumulated depreciation |
|
|
-1,167,706 | -1,199,263 | -1,187,055 | -1,222,080 | -1,257,580 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
6,242 | 42,653 | 44,915 | 44,630 | 44,298 |
 | - Cost |
|
|
7,600 | 47,324 | 49,884 | 49,929 | 49,929 |
 | - Accumulated depreciation |
|
|
-1,358 | -4,672 | -4,968 | -5,298 | -5,630 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
561,934 | 530,220 | 581,716 | 751,285 | 1,167,535 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
561,934 | 530,220 | 581,716 | 751,285 | 1,167,535 |
 | IV. Long-term financial investments |
|
|
11,049 | 11,049 | 58,470 | 63,734 | 71,336 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 759 | 47,421 | 52,985 | 60,587 |
 | 3. Other investments in equity instruments |
|
|
759 | | 759 | 759 | 759 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
10,290 | 10,290 | 10,290 | 9,990 | 9,990 |
 | V. Total other long-term assets |
|
|
154,724 | 145,595 | 106,037 | 119,896 | 125,575 |
 | 1. Long-term prepaid expenses |
|
|
109,942 | 100,523 | 54,047 | 67,611 | 73,231 |
 | 2. Deferred income tax assets |
|
|
44,782 | 45,073 | 51,990 | 52,285 | 52,344 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
6,407,881 | 6,301,125 | 7,311,949 | 7,209,578 | 8,125,816 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,796,205 | 3,602,485 | 4,601,089 | 4,404,606 | 5,201,760 |
 | I. Current liabilities |
|
|
2,471,595 | 2,280,562 | 2,138,594 | 1,840,132 | 2,477,134 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,143,535 | 1,042,771 | 925,021 | 1,009,813 | 1,064,627 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
415,234 | 313,896 | 207,044 | 187,209 | 513,963 |
 | 4. Advances from customers |
|
|
732,641 | 803,888 | 869,751 | 524,612 | 638,894 |
 | 5. Taxes and other payables to the State Budget |
|
|
50,137 | 19,456 | 28,207 | 44,217 | 50,903 |
 | 6. Payables to employees |
|
|
47,701 | 15,917 | 8,773 | 9,092 | 34,590 |
 | 7. Short-term accrued expenses |
|
|
33,440 | 11,845 | 1,111 | 31,101 | 24,480 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
361 | 271 | | | 151 |
 | 11. Other short-term payables |
|
|
28,517 | 48,955 | 78,359 | 14,734 | 130,613 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
20,028 | 23,564 | 20,328 | 19,353 | 18,913 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,324,611 | 1,321,923 | 2,462,495 | 2,564,474 | 2,724,626 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | 757 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,323,836 | 1,321,149 | 2,461,811 | 2,563,790 | 2,723,185 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
684 | 684 | 684 | 684 | 684 |
 | 11. Long-term unrealized revenue |
|
|
90 | 90 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,611,675 | 2,698,640 | 2,710,860 | 2,804,972 | 2,924,056 |
 | I. ShareHolder's equity |
|
|
2,611,675 | 2,698,640 | 2,710,860 | 2,804,972 | 2,924,056 |
 | 1. Owner's investment capital |
|
|
629,996 | 629,996 | 1,007,990 | 1,007,990 | 1,007,990 |
 | 2. Share capital surplus |
|
|
17,732 | 17,732 | 17,732 | 17,732 | 17,732 |
 | 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 |
|
|
46,986 | 46,986 | 46,986 | 46,986 | 46,986 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,271,055 | 1,333,970 | 964,082 | 1,036,172 | 1,153,425 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,047,703 | 1,268,696 | 826,702 | 826,702 | 826,702 |
 | - Profit after tax undistributed this period |
|
|
223,352 | 65,274 | 137,380 | 209,470 | 326,722 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
645,907 | 669,957 | 674,070 | 696,092 | 697,924 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,407,881 | 6,301,125 | 7,311,949 | 7,209,578 | 8,125,816 |
There is no report.
|
|