|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,641,239 | 3,058,857 | 3,552,619 | 3,797,956 | 3,806,150 |
 | I. Cash and cash equivalents |
|
|
1,077,461 | 1,529,273 | 1,472,056 | 1,454,683 | 1,159,214 |
 | 1. Cash |
|
|
91,861 | 130,523 | 391,906 | 426,771 | 477,362 |
 | 2. Cash equivalents |
|
|
985,600 | 1,398,750 | 1,080,150 | 1,027,912 | 681,852 |
 | II. Short-term financial investments |
|
|
140,043 | 129,263 | 176,471 | 316,613 | 1,055,925 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
140,043 | | | | |
 | 3. Investments holding until maturity |
|
|
| 129,263 | 176,471 | 316,613 | 1,055,925 |
 | III. Short-term receivables |
|
|
370,481 | 682,337 | 562,432 | 1,249,009 | 559,290 |
 | 1. Short-term receivables of customers |
|
|
356,928 | 663,282 | 544,419 | 1,221,593 | 534,216 |
 | 2. Prepayments to suppliers |
|
|
9,388 | 13,366 | 11,585 | 19,840 | 12,721 |
 | 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 |
|
|
4,165 | 5,690 | 6,428 | 7,577 | 12,353 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
1,001,948 | 661,121 | 1,277,382 | 652,594 | 884,713 |
 | 1. Inventories |
|
|
1,001,948 | 661,121 | 1,277,382 | 652,594 | 884,713 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
51,306 | 56,862 | 64,278 | 125,057 | 147,008 |
 | 1. Short-term prepaid expenses |
|
|
21,324 | 15,444 | 12,688 | 18,558 | 21,064 |
 | 2. Deductible VAT |
|
|
29,982 | 41,418 | 51,591 | 106,499 | 125,944 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,133,649 | 1,104,164 | 1,060,943 | 1,042,881 | 1,061,089 |
 | I. Long-term receivables |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
768,061 | 747,184 | 714,662 | 711,475 | 696,200 |
 | 1. Tangible fixed assets |
|
|
764,369 | 743,360 | 710,906 | 707,757 | 692,368 |
 | - Cost |
|
|
1,724,140 | 1,753,598 | 1,776,691 | 1,807,077 | 1,825,534 |
 | - Accumulated depreciation |
|
|
-959,770 | -1,010,238 | -1,065,785 | -1,099,320 | -1,133,166 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
3,692 | 3,824 | 3,756 | 3,718 | 3,832 |
 | - Cost |
|
|
6,100 | 6,278 | 6,278 | 6,308 | 6,509 |
 | - Accumulated depreciation |
|
|
-2,408 | -2,454 | -2,522 | -2,590 | -2,677 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
90,685 | 90,282 | 63,057 | 45,574 | 29,810 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
90,685 | 90,282 | 63,057 | 45,574 | 29,810 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
274,903 | 266,698 | 283,224 | 285,832 | 335,079 |
 | 1. Long-term prepaid expenses |
|
|
265,452 | 255,647 | 271,238 | 269,988 | 302,994 |
 | 2. Deferred income tax assets |
|
|
9,451 | 11,052 | 11,987 | 15,845 | 32,086 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,774,889 | 4,163,020 | 4,613,562 | 4,840,837 | 4,867,240 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,308,985 | 1,691,182 | 2,245,925 | 2,361,320 | 2,222,207 |
 | I. Current liabilities |
|
|
1,297,240 | 1,679,647 | 2,234,733 | 2,350,271 | 2,750,989 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
901,581 | 1,309,302 | 1,703,205 | 1,757,874 | 1,527,741 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
118,100 | 147,347 | 226,897 | 186,934 | 113,225 |
 | 4. Advances from customers |
|
|
15,134 | 269 | 24,191 | 5,260 | 6,825 |
 | 5. Taxes and other payables to the State Budget |
|
|
4,196 | 4,758 | 1,276 | 1,420 | 19,581 |
 | 6. Payables to employees |
|
|
96,887 | 57,475 | 56,912 | 51,827 | 84,541 |
 | 7. Short-term accrued expenses |
|
|
114,814 | 134,110 | 159,460 | 283,186 | 396,739 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
596 | 4,880 | 1,517 | 2,676 | 2,299 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
45,932 | 21,505 | 61,275 | 61,092 | 600,038 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
11,746 | 11,535 | 11,192 | 11,049 | 11,219 |
 | 1. Long-term payables to sellers |
|
|
885 | | | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| 880 | 880 | 880 | 880 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
10,861 | 10,655 | 10,312 | 10,169 | 10,339 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,465,903 | 2,471,838 | 2,367,637 | 2,479,516 | 2,645,032 |
 | I. ShareHolder's equity |
|
|
2,465,903 | 2,471,838 | 2,367,637 | 2,479,516 | 2,645,032 |
 | 1. Owner's investment capital |
|
|
653,889 | 653,889 | 653,889 | 653,889 | 653,889 |
 | 2. Share capital surplus |
|
|
593,681 | 593,681 | 593,681 | 593,681 | 593,681 |
 | 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 |
|
|
| | 37,304 | 37,304 | 37,304 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
920,131 | 917,942 | 809,113 | 906,277 | 1,064,744 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
614,430 | 888,326 | 699,057 | 699,057 | 699,057 |
 | - Profit after tax undistributed this period |
|
|
305,701 | 29,616 | 110,056 | 207,221 | 365,687 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
298,203 | 306,326 | 273,650 | 288,365 | 295,415 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,774,889 | 4,163,020 | 4,613,562 | 4,840,837 | 4,867,240 |
There is no report.
|
|