|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,675,662 | 13,267,756 | 12,387,574 | 12,999,205 | 13,261,929 |
 | I. Cash and cash equivalents |
|
|
282,225 | 135,898 | 101,499 | 316,658 | 344,782 |
 | 1. Cash |
|
|
274,657 | 131,751 | 97,474 | 312,365 | 337,638 |
 | 2. Cash equivalents |
|
|
7,567 | 4,147 | 4,024 | 4,293 | 7,144 |
 | II. Short-term financial investments |
|
|
13,194 | 15,561 | 3,761 | 2,673 | 12,296 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
13,194 | 15,561 | 3,761 | 2,673 | 12,296 |
 | III. Short-term receivables |
|
|
10,720,324 | 10,236,801 | 10,053,552 | 10,228,316 | 10,535,706 |
 | 1. Short-term receivables of customers |
|
|
6,855,305 | 6,440,909 | 6,686,444 | 6,728,101 | 6,886,226 |
 | 2. Prepayments to suppliers |
|
|
1,164,958 | 1,155,049 | 1,082,218 | 1,075,645 | 1,144,267 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
2,238,602 | 2,131,111 | 2,369,021 | 2,322,152 | 2,370,347 |
 | 5. Receivables on short-term loans |
|
|
161,023 | 171,441 | 159,612 | 161,325 | 162,748 |
 | 6. Other short-term receivables |
|
|
2,247,230 | 2,130,690 | 1,598,251 | 1,707,490 | 1,680,406 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,946,794 | -1,792,399 | -1,841,995 | -1,766,397 | -1,708,287 |
 | IV. Inventories |
|
|
1,576,709 | 2,793,525 | 2,139,507 | 2,357,355 | 2,258,694 |
 | 1. Inventories |
|
|
1,632,149 | 2,833,099 | 2,179,082 | 2,396,930 | 2,298,003 |
 | 2. Provision for decline in value of inventories |
|
|
-55,439 | -39,575 | -39,575 | -39,575 | -39,309 |
 | V. Other current assets |
|
|
83,211 | 85,971 | 89,255 | 94,203 | 110,450 |
 | 1. Short-term prepaid expenses |
|
|
16,185 | 16,764 | 16,911 | 19,866 | 29,561 |
 | 2. Deductible VAT |
|
|
62,573 | 64,469 | 67,620 | 69,492 | 76,162 |
 | 3. Taxes and the State Receivables |
|
|
4,453 | 4,739 | 4,725 | 4,844 | 4,728 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,559,079 | 1,868,244 | 2,951,681 | 2,909,102 | 2,826,110 |
 | I. Long-term receivables |
|
|
376,683 | 110,111 | 131,857 | 116,892 | 121,873 |
 | 1. Long-term customer's receivables |
|
|
35,514 | | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
341,170 | 110,111 | 131,857 | 116,892 | 121,873 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
660,068 | 1,003,513 | 1,329,496 | 1,273,894 | 1,177,655 |
 | 1. Tangible fixed assets |
|
|
605,297 | 949,644 | 1,279,041 | 1,224,331 | 1,128,775 |
 | - Cost |
|
|
1,632,911 | 2,013,838 | 2,326,382 | 2,317,657 | 2,223,117 |
 | - Accumulated depreciation |
|
|
-1,027,614 | -1,064,194 | -1,047,341 | -1,093,326 | -1,094,342 |
 | 2. Fixed assets of financial leasing |
|
|
4,337 | 4,148 | 3,960 | 3,771 | 3,582 |
 | - Cost |
|
|
7,542 | 7,542 | 7,542 | 7,542 | 7,542 |
 | - Accumulated depreciation |
|
|
-3,205 | -3,394 | -3,582 | -3,771 | -3,960 |
 | 3. Intangible fixed assets |
|
|
50,435 | 49,721 | 46,495 | 45,792 | 45,298 |
 | - Cost |
|
|
80,109 | 80,109 | 77,602 | 77,602 | 77,763 |
 | - Accumulated depreciation |
|
|
-29,674 | -30,388 | -31,107 | -31,810 | -32,465 |
 | III. Real Estate Investments |
|
|
163,928 | 163,766 | 163,604 | 163,442 | 164,126 |
 | - Cost |
|
|
167,838 | 167,838 | 167,838 | 167,838 | 168,684 |
 | - Accumulated depreciation |
|
|
-3,910 | -4,072 | -4,234 | -4,396 | -4,558 |
 | IV. Long-term assets in progress |
|
|
789,950 | 46,389 | 748,093 | 787,942 | 778,879 |
 | 1. Costs of long-term production, business in progress |
|
|
741,789 | | 702,125 | 741,789 | 732,726 |
 | 2. Costs of construction in progress |
|
|
48,161 | 46,389 | 45,968 | 46,153 | 46,153 |
 | IV. Long-term financial investments |
|
|
304,843 | 306,110 | 299,818 | 298,785 | 296,652 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
276,524 | 277,381 | 274,942 | 275,236 | 273,247 |
 | 3. Other investments in equity instruments |
|
|
40,427 | 40,427 | 36,242 | 36,242 | 36,242 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-14,109 | -13,842 | -13,637 | -14,837 | -14,837 |
 | 5. Investments holding until maturity |
|
|
2,000 | 2,144 | 2,271 | 2,144 | 2,000 |
 | V. Total other long-term assets |
|
|
263,607 | 238,356 | 278,813 | 268,146 | 286,925 |
 | 1. Long-term prepaid expenses |
|
|
185,185 | 181,263 | 223,258 | 217,512 | 235,905 |
 | 2. Deferred income tax assets |
|
|
46,168 | 46,381 | 46,385 | 43,022 | 44,791 |
 | 3. Other long-term assets |
|
|
| | | | 165 |
 | VI. Goodwills |
|
|
32,254 | 10,713 | 9,171 | 7,612 | 6,065 |
 | TOTAL ASSETS |
|
|
15,234,742 | 15,136,000 | 15,339,255 | 15,908,308 | 16,088,039 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,577,578 | 13,385,028 | 13,569,812 | 13,945,403 | 14,114,563 |
 | I. Current liabilities |
|
|
12,317,108 | 12,108,888 | 12,342,370 | 12,739,076 | 13,333,833 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,691,666 | 3,568,358 | 3,653,080 | 3,521,367 | 3,921,604 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
4,185,308 | 4,280,361 | 4,264,337 | 4,425,514 | 4,165,698 |
 | 4. Advances from customers |
|
|
2,278,340 | 2,306,879 | 2,439,261 | 2,803,728 | 2,965,302 |
 | 5. Taxes and other payables to the State Budget |
|
|
253,851 | 139,005 | 80,910 | 54,959 | 138,392 |
 | 6. Payables to employees |
|
|
431,752 | 406,498 | 388,706 | 382,692 | 390,250 |
 | 7. Short-term accrued expenses |
|
|
916,680 | 871,779 | 825,843 | 836,864 | 1,137,535 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
35,202 | 19,029 | 14,019 | 12,586 | 6,922 |
 | 11. Other short-term payables |
|
|
449,375 | 466,612 | 637,330 | 621,343 | 521,981 |
 | 12. Provision for short term payables |
|
|
72,549 | 48,064 | 36,618 | 77,845 | 84,005 |
 | 13. Bonus and welfare fund |
|
|
2,385 | 2,303 | 2,265 | 2,178 | 2,142 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,260,470 | 1,276,140 | 1,227,442 | 1,206,327 | 780,731 |
 | 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 |
|
|
27,144 | 25,801 | 28,396 | 29,203 | 31,946 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
578,214 | 530,003 | 490,180 | 490,360 | 66,495 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
487,415 | 527,346 | 530,200 | 548,531 | 549,592 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
167,697 | 192,990 | 178,666 | 138,233 | 132,698 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,657,164 | 1,750,972 | 1,769,443 | 1,962,904 | 1,973,475 |
 | I. ShareHolder's equity |
|
|
1,657,164 | 1,750,972 | 1,769,443 | 1,962,904 | 1,973,475 |
 | 1. Owner's investment capital |
|
|
3,472,133 | 3,472,133 | 3,472,133 | 3,472,133 | 3,472,133 |
 | 2. Share capital surplus |
|
|
458,569 | 458,569 | 458,569 | 458,569 | 458,569 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
56 | 56 | 56 | 56 | 56 |
 | 8. Investment and development funds |
|
|
96,837 | 96,710 | 96,710 | 96,710 | 96,710 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-2,411,980 | -2,293,887 | -2,271,380 | -2,081,962 | -2,071,142 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,261,126 | -2,299,309 | -2,327,653 | -2,466,873 | -2,466,873 |
 | - Profit after tax undistributed this period |
|
|
849,145 | 5,422 | 56,274 | 384,911 | 395,730 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
41,549 | 17,391 | 13,355 | 17,398 | 17,150 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
15,234,742 | 15,136,000 | 15,339,255 | 15,908,308 | 16,088,039 |
There is no report.
|
|