|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,229,023 | 16,151,117 | 16,656,857 | 16,022,834 | 16,933,781 |
 | I. Cash and cash equivalents |
|
|
679,277 | 407,083 | 786,167 | 413,107 | 713,425 |
 | 1. Cash |
|
|
349,170 | 406,452 | 785,996 | 412,605 | 442,912 |
 | 2. Cash equivalents |
|
|
330,107 | 632 | 171 | 503 | 270,513 |
 | II. Short-term financial investments |
|
|
11,376,822 | 12,286,302 | 12,439,051 | 12,054,469 | 12,378,501 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
11,376,822 | 12,286,302 | 12,439,051 | 12,054,469 | 12,378,501 |
 | III. Short-term receivables |
|
|
1,786,754 | 1,988,377 | 1,998,993 | 2,213,304 | 2,152,610 |
 | 1. Short-term receivables of customers |
|
|
1,757,533 | 1,779,073 | 1,885,724 | 2,031,348 | 2,048,505 |
 | 2. Prepayments to suppliers |
|
|
134,946 | 172,272 | 190,375 | 173,374 | 163,138 |
 | 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 |
|
|
158,904 | 217,761 | 167,681 | 256,126 | 191,823 |
 | 7. Provision for doubtful short-term receivables |
|
|
-264,628 | -180,728 | -244,787 | -247,544 | -250,856 |
 | IV. Inventories |
|
|
1,196,303 | 1,219,125 | 1,179,075 | 1,086,854 | 1,426,950 |
 | 1. Inventories |
|
|
1,213,429 | 1,233,291 | 1,193,851 | 1,101,566 | 1,441,729 |
 | 2. Provision for decline in value of inventories |
|
|
-17,126 | -14,166 | -14,776 | -14,712 | -14,780 |
 | V. Other current assets |
|
|
189,866 | 250,230 | 253,571 | 255,099 | 262,295 |
 | 1. Short-term prepaid expenses |
|
|
145,836 | 174,627 | 217,308 | 224,410 | 226,041 |
 | 2. Deductible VAT |
|
|
43,922 | 37,309 | 22,195 | 30,689 | 20,369 |
 | 3. Taxes and the State Receivables |
|
|
109 | 38,294 | 14,068 | | 15,885 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
8,539,303 | 8,511,994 | 8,589,638 | 8,772,522 | 9,170,994 |
 | I. Long-term receivables |
|
|
25,896 | 23,753 | 22,962 | 22,869 | 26,190 |
 | 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 |
|
|
25,896 | 23,753 | 22,962 | 22,869 | 26,190 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,688,194 | 5,617,516 | 5,482,284 | 5,425,795 | 5,785,976 |
 | 1. Tangible fixed assets |
|
|
5,078,688 | 5,018,742 | 5,009,967 | 4,956,370 | 5,323,298 |
 | - Cost |
|
|
13,369,038 | 13,577,699 | 13,833,444 | 14,050,183 | 14,676,925 |
 | - Accumulated depreciation |
|
|
-8,290,350 | -8,558,956 | -8,823,476 | -9,093,813 | -9,353,627 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
609,506 | 598,773 | 472,316 | 469,424 | 462,678 |
 | - Cost |
|
|
1,253,886 | 1,254,016 | 1,137,735 | 1,148,097 | 1,150,250 |
 | - Accumulated depreciation |
|
|
-644,379 | -655,242 | -665,419 | -678,673 | -687,572 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
389,574 | 420,803 | 592,286 | 766,358 | 696,595 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
389,574 | 420,803 | 592,286 | 766,358 | 696,595 |
 | IV. Long-term financial investments |
|
|
6,200 | 6,200 | 6,200 | 6,000 | 6,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
9,685 | 9,685 | 9,685 | 9,685 | 9,685 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,685 | -3,685 | -3,685 | -3,685 | -3,685 |
 | 5. Investments holding until maturity |
|
|
200 | 200 | 200 | | |
 | V. Total other long-term assets |
|
|
2,429,438 | 2,443,723 | 2,485,906 | 2,551,500 | 2,656,233 |
 | 1. Long-term prepaid expenses |
|
|
2,405,561 | 2,423,617 | 2,468,899 | 2,536,923 | 2,638,969 |
 | 2. Deferred income tax assets |
|
|
23,876 | 20,106 | 17,007 | 14,577 | 17,264 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
23,768,325 | 24,663,111 | 25,246,495 | 24,795,356 | 26,104,775 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,122,061 | 14,228,942 | 15,466,773 | 14,110,810 | 14,873,990 |
 | I. Current liabilities |
|
|
13,000,284 | 14,105,912 | 15,329,647 | 13,864,382 | 14,680,701 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,540,636 | 7,534,746 | 9,172,989 | 7,588,452 | 7,359,517 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,541,349 | 1,456,806 | 1,514,125 | 1,428,459 | 1,874,610 |
 | 4. Advances from customers |
|
|
123,278 | 91,944 | 121,760 | 113,551 | 134,288 |
 | 5. Taxes and other payables to the State Budget |
|
|
426,358 | 262,086 | 327,145 | 329,368 | 400,302 |
 | 6. Payables to employees |
|
|
1,497,092 | 1,147,717 | 1,521,892 | 1,833,539 | 1,783,804 |
 | 7. Short-term accrued expenses |
|
|
308,483 | 374,805 | 429,330 | 407,917 | 413,207 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,745,703 | 1,640,368 | 1,767,613 | 1,704,158 | 1,881,663 |
 | 11. Other short-term payables |
|
|
317,133 | 1,224,709 | 237,419 | 254,516 | 272,485 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
500,253 | 372,730 | 237,374 | 204,422 | 560,824 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
121,778 | 123,029 | 137,126 | 246,429 | 193,289 |
 | 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 |
|
|
1,682 | 1,810 | 1,780 | 2,152 | 2,740 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
81,784 | 85,728 | 99,995 | 210,897 | 151,290 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
3,420 | 1,062 | 1,386 | 1,209 | 7,875 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
34,891 | 34,430 | 33,964 | 32,170 | 31,383 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
10,646,264 | 10,434,170 | 9,779,722 | 10,684,545 | 11,230,785 |
 | I. ShareHolder's equity |
|
|
10,646,264 | 10,434,170 | 9,779,722 | 10,684,545 | 11,230,785 |
 | 1. Owner's investment capital |
|
|
4,925,092 | 4,925,092 | 7,387,635 | 7,387,635 | 7,387,635 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
55,392 | 55,392 | 55,392 | 55,392 | 55,392 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,122,084 | 2,122,084 | | | 515,018 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,189,865 | 2,969,612 | 2,035,403 | 2,920,211 | 2,937,623 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,081,486 | 2,204,846 | 386,860 | 386,860 | 386,860 |
 | - Profit after tax undistributed this period |
|
|
2,108,379 | 764,766 | 1,648,543 | 2,533,351 | 2,550,763 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
353,833 | 361,990 | 301,293 | 321,308 | 335,118 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,768,325 | 24,663,111 | 25,246,495 | 24,795,356 | 26,104,775 |
There is no report.
|
|