|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,491,688 | 6,675,803 | 6,266,773 | 6,743,446 | 6,117,646 |
 | I. Cash and cash equivalents |
|
|
1,166,551 | 3,964,295 | 3,675,638 | 3,748,759 | 2,205,275 |
 | 1. Cash |
|
|
423,688 | 3,198,202 | 2,320,684 | 2,308,040 | 1,174,041 |
 | 2. Cash equivalents |
|
|
742,863 | 766,092 | 1,354,954 | 1,440,719 | 1,031,234 |
 | II. Short-term financial investments |
|
|
601,541 | 1,021,206 | 1,132,109 | 1,263,416 | 2,207,344 |
 | 1. Trading securities |
|
|
34,302 | 34,302 | 29,924 | 29,924 | |
 | 2. Provision for diminution in value of trading securities |
|
|
-24,061 | -25,396 | -22,917 | -24,322 | |
 | 3. Investments holding until maturity |
|
|
591,300 | 1,012,300 | 1,125,101 | 1,257,813 | 2,207,344 |
 | III. Short-term receivables |
|
|
1,309,981 | 1,235,233 | 1,129,410 | 1,359,613 | 1,302,961 |
 | 1. Short-term receivables of customers |
|
|
661,529 | 599,237 | 605,100 | 689,519 | 738,149 |
 | 2. Prepayments to suppliers |
|
|
284,445 | 279,598 | 212,408 | 223,360 | 222,666 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
110,924 | 30,924 | 30,924 | 61,424 | 50,924 |
 | 6. Other short-term receivables |
|
|
296,729 | 373,305 | 329,138 | 433,577 | 339,562 |
 | 7. Provision for doubtful short-term receivables |
|
|
-43,645 | -47,830 | -48,159 | -48,266 | -48,339 |
 | IV. Inventories |
|
|
72,338 | 83,407 | 74,969 | 95,520 | 85,149 |
 | 1. Inventories |
|
|
72,338 | 83,407 | 74,969 | 95,520 | 85,149 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
341,277 | 371,663 | 254,646 | 276,138 | 316,916 |
 | 1. Short-term prepaid expenses |
|
|
18,592 | 21,203 | 25,688 | 28,235 | 27,568 |
 | 2. Deductible VAT |
|
|
311,388 | 335,043 | 214,363 | 245,429 | 287,545 |
 | 3. Taxes and the State Receivables |
|
|
11,298 | 15,417 | 14,596 | 2,474 | 1,803 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,874,722 | 11,309,805 | 11,822,504 | 12,342,551 | 13,204,762 |
 | I. Long-term receivables |
|
|
45,013 | 44,729 | 45,707 | 45,689 | 45,776 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
8,100 | 8,100 | 8,100 | 8,100 | 8,100 |
 | 5. Other long-term receivables |
|
|
36,913 | 36,629 | 37,607 | 37,589 | 37,676 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,062,907 | 4,033,162 | 4,067,657 | 4,025,159 | 3,977,862 |
 | 1. Tangible fixed assets |
|
|
3,824,461 | 3,786,072 | 3,822,619 | 3,777,452 | 3,730,422 |
 | - Cost |
|
|
6,222,579 | 6,270,931 | 6,394,515 | 6,435,986 | 6,469,797 |
 | - Accumulated depreciation |
|
|
-2,398,119 | -2,484,859 | -2,571,896 | -2,658,534 | -2,739,375 |
 | 2. Fixed assets of financial leasing |
|
|
44 | 9 | | | |
 | - Cost |
|
|
235,414 | 235,414 | 235,461 | 235,461 | 235,461 |
 | - Accumulated depreciation |
|
|
-235,369 | -235,404 | -235,461 | -235,461 | -235,461 |
 | 3. Intangible fixed assets |
|
|
238,402 | 247,081 | 245,038 | 247,707 | 247,440 |
 | - Cost |
|
|
362,854 | 377,654 | 378,820 | 386,217 | 389,921 |
 | - Accumulated depreciation |
|
|
-124,453 | -130,573 | -133,783 | -138,510 | -142,481 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,624,374 | 1,716,854 | 1,905,812 | 2,238,335 | 2,783,951 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,624,374 | 1,716,854 | 1,905,812 | 2,238,335 | 2,783,951 |
 | IV. Long-term financial investments |
|
|
3,511,218 | 3,840,696 | 4,145,067 | 4,359,662 | 4,741,844 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
3,461,786 | 3,791,525 | 4,095,896 | 4,320,432 | 4,702,269 |
 | 3. Other investments in equity instruments |
|
|
41,914 | 41,914 | 41,914 | 41,914 | 41,914 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,481 | -2,743 | -2,743 | -2,683 | -2,339 |
 | 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | | |
 | V. Total other long-term assets |
|
|
1,493,192 | 1,543,247 | 1,534,045 | 1,556,390 | 1,544,916 |
 | 1. Long-term prepaid expenses |
|
|
1,297,623 | 1,296,627 | 1,281,735 | 1,270,692 | 1,252,216 |
 | 2. Deferred income tax assets |
|
|
195,569 | 246,620 | 252,310 | 285,698 | 292,700 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
138,018 | 131,117 | 124,216 | 117,315 | 110,414 |
 | TOTAL ASSETS |
|
|
14,366,410 | 17,985,608 | 18,089,277 | 19,085,997 | 19,322,408 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,838,203 | 4,232,245 | 3,988,123 | 5,307,979 | 5,134,122 |
 | I. Current liabilities |
|
|
1,942,346 | 2,107,076 | 1,988,119 | 3,150,593 | 2,570,694 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
410,222 | 422,040 | 298,988 | 403,660 | 310,858 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
533,152 | 461,670 | 540,247 | 618,775 | 700,188 |
 | 4. Advances from customers |
|
|
14,653 | 7,632 | 6,336 | 2,422 | 7,100 |
 | 5. Taxes and other payables to the State Budget |
|
|
87,703 | 69,883 | 58,576 | 155,002 | 158,697 |
 | 6. Payables to employees |
|
|
165,106 | 189,091 | 107,471 | 116,976 | 136,610 |
 | 7. Short-term accrued expenses |
|
|
352,593 | 339,333 | 306,640 | 360,002 | 628,745 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,540 | 1,216 | 1,221 | 1,734 | 3,706 |
 | 11. Other short-term payables |
|
|
284,489 | 382,055 | 476,313 | 1,199,907 | 356,575 |
 | 12. Provision for short term payables |
|
|
20,223 | 169,874 | 148,305 | 152,105 | 152,105 |
 | 13. Bonus and welfare fund |
|
|
71,666 | 64,282 | 44,021 | 140,011 | 116,109 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,895,857 | 2,125,169 | 2,000,004 | 2,157,386 | 2,563,429 |
 | 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 |
|
|
266,907 | 115,705 | 118,096 | 122,115 | 229,674 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
110,344 | 1,745,343 | 1,620,574 | 1,776,724 | 2,076,517 |
 | 7. Convertible bonds |
|
|
1,518,606 | | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| 264,120 | 261,333 | 258,547 | 257,237 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
10,528,207 | 13,753,363 | 14,101,154 | 13,778,018 | 14,188,286 |
 | I. ShareHolder's equity |
|
|
10,528,207 | 13,753,363 | 14,101,154 | 13,778,018 | 14,188,286 |
 | 1. Owner's investment capital |
|
|
3,104,870 | 4,139,826 | 4,201,923 | 4,201,923 | 4,201,923 |
 | 2. Share capital surplus |
|
|
1,941,832 | 3,920,183 | 3,920,183 | 3,920,183 | 3,920,183 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
128,098 | 128,098 | 128,098 | 128,098 | 128,098 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
375,296 | 431,376 | 436,615 | 465,473 | 481,753 |
 | 8. Investment and development funds |
|
|
72,892 | 72,892 | 72,892 | 73,121 | 73,121 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
72,382 | 72,382 | 72,382 | 72,382 | 72,382 |
 | 11. After tax undistributed profit |
|
|
3,386,710 | 3,621,104 | 3,842,249 | 3,348,213 | 3,654,454 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,161,890 | 2,161,660 | 3,439,274 | 2,499,976 | 2,491,008 |
 | - Profit after tax undistributed this period |
|
|
1,224,819 | 1,459,443 | 402,975 | 848,237 | 1,163,445 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,446,127 | 1,367,502 | 1,426,813 | 1,568,625 | 1,656,372 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
14,366,410 | 17,985,608 | 18,089,277 | 19,085,997 | 19,322,408 |
There is no report.
|
|