|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,664,043 | 1,752,821 | 1,840,720 | 2,293,112 | 2,475,485 |
 | I. Cash and cash equivalents |
|
|
774,793 | 921,890 | 1,045,047 | 929,087 | 856,731 |
 | 1. Cash |
|
|
442,293 | 514,890 | 637,047 | 417,656 | 650,481 |
 | 2. Cash equivalents |
|
|
332,500 | 407,000 | 408,000 | 511,431 | 206,250 |
 | II. Short-term financial investments |
|
|
30,500 | 70,500 | 70,500 | 75,500 | 37,500 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
30,500 | 70,500 | 70,500 | 75,500 | 37,500 |
 | III. Short-term receivables |
|
|
604,456 | 504,420 | 506,961 | 1,032,224 | 1,351,694 |
 | 1. Short-term receivables of customers |
|
|
312,010 | 332,294 | 329,510 | 418,342 | 403,063 |
 | 2. Prepayments to suppliers |
|
|
17,466 | 14,323 | 19,404 | 399,611 | 765,343 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
48,000 | 38,000 | 38,000 | 106,000 | 103,000 |
 | 6. Other short-term receivables |
|
|
229,099 | 160,083 | 160,120 | 148,412 | 120,430 |
 | 7. Provision for doubtful short-term receivables |
|
|
-2,118 | -40,280 | -40,073 | -40,142 | -40,142 |
 | IV. Inventories |
|
|
75,096 | 87,782 | 69,931 | 154,418 | 137,626 |
 | 1. Inventories |
|
|
75,096 | 87,782 | 69,931 | 154,418 | 137,626 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
179,198 | 168,230 | 148,280 | 101,883 | 91,934 |
 | 1. Short-term prepaid expenses |
|
|
27,617 | 26,521 | 27,039 | 9,104 | 13,645 |
 | 2. Deductible VAT |
|
|
150,004 | 141,589 | 121,175 | 92,733 | 78,249 |
 | 3. Taxes and the State Receivables |
|
|
1,576 | 120 | 66 | 45 | 40 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,979,917 | 5,536,686 | 5,998,243 | 5,835,980 | 5,789,768 |
 | I. Long-term receivables |
|
|
112,905 | 112,905 | 112,905 | 112,905 | 112,905 |
 | 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 |
|
|
112,905 | 112,905 | 112,905 | 112,905 | 112,905 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,204,642 | 4,774,994 | 5,134,097 | 4,942,935 | 4,795,045 |
 | 1. Tangible fixed assets |
|
|
3,971,283 | 4,566,481 | 4,949,491 | 4,805,909 | 4,681,593 |
 | - Cost |
|
|
5,567,262 | 6,273,980 | 6,778,857 | 6,782,662 | 6,789,802 |
 | - Accumulated depreciation |
|
|
-1,595,980 | -1,707,499 | -1,829,366 | -1,976,753 | -2,108,209 |
 | 2. Fixed assets of financial leasing |
|
|
229,197 | 204,654 | 180,916 | 133,650 | 110,391 |
 | - Cost |
|
|
490,768 | 490,768 | 490,611 | 444,162 | 444,162 |
 | - Accumulated depreciation |
|
|
-261,571 | -286,114 | -309,695 | -310,512 | -333,772 |
 | 3. Intangible fixed assets |
|
|
4,161 | 3,859 | 3,690 | 3,376 | 3,062 |
 | - Cost |
|
|
16,213 | 16,213 | 16,357 | 16,357 | 16,357 |
 | - Accumulated depreciation |
|
|
-12,052 | -12,354 | -12,668 | -12,982 | -13,295 |
 | III. Real Estate Investments |
|
|
| | | 15,407 | 14,935 |
 | - Cost |
|
|
| | | 25,000 | 25,000 |
 | - Accumulated depreciation |
|
|
| | | -9,593 | -10,065 |
 | IV. Long-term assets in progress |
|
|
18,800 | 20,810 | 58,633 | 45,933 | 89,661 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
18,800 | 20,810 | 58,633 | 45,933 | 89,661 |
 | IV. Long-term financial investments |
|
|
167,491 | 173,753 | 179,145 | 183,278 | 191,850 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
147,040 | 153,302 | 158,694 | 162,827 | 171,399 |
 | 3. Other investments in equity instruments |
|
|
20,451 | 20,451 | 20,451 | 20,451 | 20,451 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
401,817 | 381,930 | 513,464 | 535,522 | 585,372 |
 | 1. Long-term prepaid expenses |
|
|
401,817 | 381,930 | 513,464 | 535,522 | 585,372 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
74,263 | 72,293 | | | |
 | TOTAL ASSETS |
|
|
6,643,960 | 7,289,507 | 7,838,963 | 8,129,091 | 8,265,253 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,020,129 | 3,317,814 | 3,339,172 | 3,318,905 | 3,230,434 |
 | I. Current liabilities |
|
|
1,024,025 | 1,210,079 | 1,305,128 | 1,450,543 | 1,479,053 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
429,950 | 532,321 | 571,723 | 634,754 | 640,115 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
196,155 | 205,593 | 200,320 | 252,414 | 245,458 |
 | 4. Advances from customers |
|
|
2,243 | 7,277 | 13,823 | 2,933 | 29,592 |
 | 5. Taxes and other payables to the State Budget |
|
|
41,114 | 108,181 | 70,690 | 163,201 | 184,867 |
 | 6. Payables to employees |
|
|
43,518 | 42,939 | 21,030 | 41,056 | 53,445 |
 | 7. Short-term accrued expenses |
|
|
87,620 | 58,858 | 155,531 | 59,943 | 45,535 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
15,450 | 20,575 | 35,577 | 16,843 | 6,861 |
 | 11. Other short-term payables |
|
|
80,670 | 109,316 | 111,815 | 101,050 | 98,970 |
 | 12. Provision for short term payables |
|
|
2,648 | 9,904 | 11,629 | 13,676 | 11,589 |
 | 13. Bonus and welfare fund |
|
|
124,658 | 115,115 | 112,992 | 164,674 | 162,620 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,996,104 | 2,107,735 | 2,034,043 | 1,868,362 | 1,751,380 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
2,651 | | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
309,798 | 309,798 | 309,798 | 309,798 | 309,798 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,683,655 | 1,797,937 | 1,724,245 | 1,558,564 | 1,441,582 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 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 |
|
|
3,623,831 | 3,971,693 | 4,499,791 | 4,810,186 | 5,034,820 |
 | I. ShareHolder's equity |
|
|
3,623,831 | 3,971,693 | 4,499,791 | 4,810,186 | 5,034,820 |
 | 1. Owner's investment capital |
|
|
1,213,431 | 1,213,431 | 1,298,944 | 1,298,944 | 1,688,612 |
 | 2. Share capital surplus |
|
|
191,641 | 191,641 | 309,127 | 305,685 | 305,685 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | 404,250 | 404,250 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
818,632 | 818,632 | 824,128 | 791,503 | 791,503 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
773,035 | 1,053,224 | 1,287,044 | 1,225,589 | 1,011,654 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
402,724 | 402,724 | 1,053,813 | 630,741 | 112,757 |
 | - Profit after tax undistributed this period |
|
|
370,311 | 650,499 | 233,231 | 594,849 | 898,897 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
627,092 | 694,766 | 780,548 | 784,215 | 833,116 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,643,960 | 7,289,507 | 7,838,963 | 8,129,091 | 8,265,253 |
There is no report.
|
|