|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,543,121 | 5,737,684 | 5,664,294 | 4,512,896 | 5,126,911 |
 | I. Cash and cash equivalents |
|
|
547,262 | 153,114 | 262,160 | 301,740 | 584,469 |
 | 1. Cash |
|
|
247,262 | 153,114 | 262,160 | 301,740 | 289,469 |
 | 2. Cash equivalents |
|
|
300,000 | | | | 295,000 |
 | II. Short-term financial investments |
|
|
400,000 | 400,000 | 1,406,389 | 1,406,389 | 865,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
400,000 | 400,000 | 1,406,389 | 1,406,389 | 865,000 |
 | III. Short-term receivables |
|
|
3,927,689 | 4,528,211 | 3,347,505 | 2,215,332 | 2,781,010 |
 | 1. Short-term receivables of customers |
|
|
3,581,370 | 4,165,913 | 2,998,886 | 1,859,296 | 2,512,689 |
 | 2. Prepayments to suppliers |
|
|
318,423 | 317,018 | 321,650 | 315,423 | 243,327 |
 | 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 |
|
|
30,830 | 48,215 | 29,904 | 43,548 | 27,928 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,935 | -2,935 | -2,935 | -2,935 | -2,935 |
 | IV. Inventories |
|
|
410,078 | 420,013 | 446,104 | 397,026 | 575,769 |
 | 1. Inventories |
|
|
410,097 | 420,032 | 446,123 | 397,045 | 575,958 |
 | 2. Provision for decline in value of inventories |
|
|
-19 | -19 | -19 | -19 | -189 |
 | V. Other current assets |
|
|
258,091 | 236,346 | 202,136 | 192,411 | 320,664 |
 | 1. Short-term prepaid expenses |
|
|
9,695 | 13,355 | 13,399 | 10,489 | 8,575 |
 | 2. Deductible VAT |
|
|
216,314 | 178,360 | 162,544 | 154,174 | 282,320 |
 | 3. Taxes and the State Receivables |
|
|
32,082 | 44,631 | 26,192 | 27,748 | 29,768 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,014,732 | 9,760,415 | 9,660,705 | 9,682,900 | 10,220,415 |
 | I. Long-term receivables |
|
|
32,190 | 33,178 | 33,279 | 33,334 | 33,421 |
 | 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 |
|
|
32,190 | 33,178 | 33,279 | 33,334 | 33,421 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
8,339,900 | 8,054,371 | 7,791,549 | 7,511,423 | 7,211,161 |
 | 1. Tangible fixed assets |
|
|
8,284,257 | 7,999,163 | 7,736,778 | 7,457,091 | 7,157,266 |
 | - Cost |
|
|
34,121,247 | 34,119,781 | 34,146,019 | 34,136,422 | 34,177,179 |
 | - Accumulated depreciation |
|
|
-25,836,990 | -26,120,617 | -26,409,241 | -26,679,332 | -27,019,914 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
55,644 | 55,208 | 54,771 | 54,333 | 53,895 |
 | - Cost |
|
|
75,511 | 75,511 | 75,511 | 75,511 | 75,511 |
 | - Accumulated depreciation |
|
|
-19,867 | -20,303 | -20,741 | -21,178 | -21,616 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
171,058 | 205,178 | 347,140 | 663,768 | 1,436,348 |
 | 1. Costs of long-term production, business in progress |
|
|
1,996 | 1,996 | | | |
 | 2. Costs of construction in progress |
|
|
169,062 | 203,182 | 347,140 | 663,768 | 1,436,348 |
 | IV. Long-term financial investments |
|
|
1,224,939 | 1,224,939 | 1,224,939 | 1,224,939 | 1,224,939 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
1,224,939 | 1,224,939 | 1,224,939 | 1,224,939 | 1,224,939 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
246,645 | 242,749 | 263,798 | 249,436 | 314,546 |
 | 1. Long-term prepaid expenses |
|
|
129,501 | 127,886 | 148,920 | 138,180 | 206,349 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
117,143 | 114,863 | 114,878 | 111,255 | 108,197 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
15,557,853 | 15,498,099 | 15,324,998 | 14,195,796 | 15,347,326 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,032,664 | 6,721,974 | 6,635,826 | 5,509,556 | 6,578,887 |
 | I. Current liabilities |
|
|
5,996,479 | 5,666,808 | 5,401,090 | 4,241,942 | 5,042,652 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,959,784 | 2,799,597 | 2,373,793 | 1,814,406 | 1,914,307 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,744,950 | 2,525,439 | 2,412,728 | 1,866,742 | 2,789,937 |
 | 4. Advances from customers |
|
|
3,554 | 2,414 | 2,062 | 1,006 | 763 |
 | 5. Taxes and other payables to the State Budget |
|
|
38,802 | 61,567 | 90,079 | 64,915 | 75,737 |
 | 6. Payables to employees |
|
|
126,968 | 42,506 | 101,048 | 94,795 | 84,647 |
 | 7. Short-term accrued expenses |
|
|
46,609 | 20,526 | 49,550 | 68,142 | 89,839 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
34,157 | 32,951 | 32,606 | 29,439 | 26,234 |
 | 12. Provision for short term payables |
|
|
| 151,286 | 250,836 | 225,569 | |
 | 13. Bonus and welfare fund |
|
|
41,655 | 30,522 | 88,388 | 76,929 | 61,189 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,036,186 | 1,055,166 | 1,234,736 | 1,267,614 | 1,536,235 |
 | 1. Long-term payables to sellers |
|
|
412,714 | 415,767 | 424,812 | 427,170 | 426,056 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| 227 | 227 | 227 | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
622,029 | 637,904 | 799,587 | 830,192 | 1,100,565 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,443 | 1,269 | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | 10,110 | 10,025 | 9,614 |
 | B. OWNER'S EQUITY |
|
|
8,525,189 | 8,776,124 | 8,689,173 | 8,686,240 | 8,768,439 |
 | I. ShareHolder's equity |
|
|
8,525,189 | 8,776,124 | 8,689,173 | 8,686,240 | 8,768,439 |
 | 1. Owner's investment capital |
|
|
6,827,675 | 6,827,675 | 6,827,675 | 6,827,675 | 6,827,675 |
 | 2. Share capital surplus |
|
|
-28 | -28 | -28 | -28 | -28 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-1,848 | -1,848 | -1,848 | -1,848 | -1,848 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
485,682 | 485,682 | 696,561 | 696,561 | 696,561 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,198,898 | 1,448,484 | 1,150,379 | 1,147,176 | 1,231,059 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
506,385 | 1,197,704 | 576,930 | 576,930 | 576,930 |
 | - Profit after tax undistributed this period |
|
|
692,513 | 250,781 | 573,449 | 570,246 | 654,129 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
14,810 | 16,159 | 16,435 | 16,705 | 15,021 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,557,853 | 15,498,099 | 15,324,998 | 14,195,796 | 15,347,326 |
There is no report.
|
|