|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,338,423 | 9,777,128 | 9,016,773 | 8,730,437 | 9,110,212 |
 | I. Cash and cash equivalents |
|
|
811,027 | 797,091 | 517,377 | 564,348 | 725,028 |
 | 1. Cash |
|
|
811,027 | 748,798 | 393,377 | 457,348 | 618,028 |
 | 2. Cash equivalents |
|
|
| 48,293 | 124,000 | 107,000 | 107,000 |
 | II. Short-term financial investments |
|
|
3,221,633 | 2,580,975 | 2,703,286 | 2,726,501 | 2,709,253 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,221,633 | 2,580,975 | 2,703,286 | 2,726,501 | 2,709,253 |
 | III. Short-term receivables |
|
|
1,242,365 | 1,501,862 | 1,651,738 | 1,970,175 | 1,675,952 |
 | 1. Short-term receivables of customers |
|
|
1,211,559 | 1,246,878 | 1,422,778 | 1,601,810 | 1,506,795 |
 | 2. Prepayments to suppliers |
|
|
14,342 | 18,306 | 62,465 | 74,863 | 73,698 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 199,494 | 160,626 | 284,126 | 88,708 |
 | 6. Other short-term receivables |
|
|
47,368 | 65,483 | 37,432 | 41,287 | 38,511 |
 | 7. Provision for doubtful short-term receivables |
|
|
-30,904 | -28,299 | -31,563 | -31,910 | -31,760 |
 | IV. Inventories |
|
|
4,584,591 | 4,404,753 | 3,678,758 | 3,081,092 | 3,582,330 |
 | 1. Inventories |
|
|
4,835,992 | 4,576,355 | 3,786,053 | 3,188,387 | 3,651,741 |
 | 2. Provision for decline in value of inventories |
|
|
-251,401 | -171,602 | -107,295 | -107,295 | -69,411 |
 | V. Other current assets |
|
|
478,806 | 492,446 | 465,614 | 388,321 | 417,649 |
 | 1. Short-term prepaid expenses |
|
|
32,030 | 26,379 | 30,622 | 25,712 | 29,255 |
 | 2. Deductible VAT |
|
|
446,757 | 465,246 | 434,964 | 362,435 | 387,341 |
 | 3. Taxes and the State Receivables |
|
|
20 | 821 | 29 | 174 | 1,052 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,600,544 | 2,585,548 | 2,721,797 | 2,827,103 | 2,790,395 |
 | I. Long-term receivables |
|
|
13,525 | 13,925 | 13,450 | 13,450 | 11,488 |
 | 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 |
|
|
13,525 | 13,925 | 13,450 | 13,450 | 11,488 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,942,246 | 1,938,291 | 1,875,617 | 1,923,885 | 1,864,364 |
 | 1. Tangible fixed assets |
|
|
1,715,804 | 1,709,079 | 1,651,692 | 1,705,058 | 1,648,782 |
 | - Cost |
|
|
4,558,176 | 4,609,064 | 4,612,121 | 4,726,139 | 4,721,877 |
 | - Accumulated depreciation |
|
|
-2,842,372 | -2,899,985 | -2,960,429 | -3,021,081 | -3,073,095 |
 | 2. Fixed assets of financial leasing |
|
|
103,377 | 105,978 | 101,002 | 96,207 | 91,515 |
 | - Cost |
|
|
137,561 | 144,995 | 144,995 | 144,995 | 144,995 |
 | - Accumulated depreciation |
|
|
-34,183 | -39,017 | -43,993 | -48,788 | -53,480 |
 | 3. Intangible fixed assets |
|
|
123,065 | 123,234 | 122,923 | 122,620 | 124,067 |
 | - Cost |
|
|
141,292 | 141,763 | 141,763 | 141,763 | 143,531 |
 | - Accumulated depreciation |
|
|
-18,227 | -18,529 | -18,840 | -19,144 | -19,464 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
65,722 | 70,975 | 293,622 | 206,019 | 216,850 |
 | 1. Costs of long-term production, business in progress |
|
|
25,622 | 26,151 | 27,348 | 27,981 | 27,902 |
 | 2. Costs of construction in progress |
|
|
40,100 | 44,824 | 266,274 | 178,038 | 188,947 |
 | IV. Long-term financial investments |
|
|
110,000 | 110,000 | 110,000 | 260,000 | 260,000 |
 | 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 |
|
|
110,000 | 110,000 | 110,000 | 260,000 | 260,000 |
 | V. Total other long-term assets |
|
|
469,051 | 452,357 | 429,108 | 423,749 | 437,693 |
 | 1. Long-term prepaid expenses |
|
|
404,395 | 404,453 | 392,827 | 388,795 | 410,190 |
 | 2. Deferred income tax assets |
|
|
56,872 | 40,339 | 28,934 | 27,825 | 20,592 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
7,783 | 7,565 | 7,347 | 7,129 | 6,911 |
 | TOTAL ASSETS |
|
|
12,938,967 | 12,362,675 | 11,738,570 | 11,557,541 | 11,900,607 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,123,862 | 8,514,092 | 7,917,001 | 7,650,948 | 7,933,576 |
 | I. Current liabilities |
|
|
9,001,586 | 8,375,476 | 7,712,159 | 7,439,130 | 7,747,212 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,778,798 | 6,675,166 | 6,113,718 | 5,971,395 | 6,042,202 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,833,267 | 1,447,899 | 1,440,762 | 1,295,869 | 1,413,146 |
 | 4. Advances from customers |
|
|
60,367 | 69,875 | 43,650 | 49,241 | 34,762 |
 | 5. Taxes and other payables to the State Budget |
|
|
225,462 | 39,176 | 28,005 | 38,472 | 99,860 |
 | 6. Payables to employees |
|
|
37,040 | 28,261 | 26,646 | 27,274 | 35,255 |
 | 7. Short-term accrued expenses |
|
|
12,040 | 2,235 | 7,112 | 6,365 | 10,155 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
12,427 | 66,084 | 5,487 | 4,436 | 65,052 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
42,184 | 46,779 | 46,779 | 46,078 | 46,779 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
122,276 | 138,616 | 204,842 | 211,818 | 186,364 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
66,591 | 82,930 | 204,842 | 211,818 | 186,364 |
 | 7. Convertible bonds |
|
|
55,686 | 55,686 | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,815,105 | 3,848,583 | 3,821,569 | 3,906,593 | 3,967,031 |
 | I. ShareHolder's equity |
|
|
3,815,105 | 3,848,583 | 3,821,569 | 3,906,593 | 3,967,031 |
 | 1. Owner's investment capital |
|
|
1,146,915 | 1,146,915 | 1,146,915 | 1,490,989 | 1,490,989 |
 | 2. Share capital surplus |
|
|
834,436 | 834,436 | 834,436 | 834,436 | 834,436 |
 | 3. Bond conversion option |
|
|
1,932 | 1,932 | 1,932 | 1,932 | 1,932 |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | -1,080 |
 | 8. Investment and development funds |
|
|
3,431 | 3,431 | 3,431 | 3,431 | 3,431 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,826,340 | 1,859,820 | 1,832,807 | 1,573,761 | 1,610,229 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,484,482 | 1,797,127 | 1,682,436 | 1,338,363 | 1,338,363 |
 | - Profit after tax undistributed this period |
|
|
341,858 | 62,692 | 150,371 | 235,398 | 271,866 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,051 | 2,050 | 2,047 | 2,044 | 27,095 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,938,967 | 12,362,675 | 11,738,570 | 11,557,541 | 11,900,607 |
There is no report.
|
|