|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,779,576 | 1,903,995 | 1,890,650 | 2,035,520 | 2,132,296 |
 | I. Cash and cash equivalents |
|
|
325,334 | 848,515 | 657,097 | 901,996 | 792,365 |
 | 1. Cash |
|
|
324,831 | 348,010 | 322,097 | 361,996 | 302,365 |
 | 2. Cash equivalents |
|
|
503 | 500,505 | 335,000 | 540,000 | 490,000 |
 | II. Short-term financial investments |
|
|
16,840 | 17,015 | 17,015 | 17,015 | 17,566 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
16,840 | 17,015 | 17,015 | 17,015 | 17,566 |
 | III. Short-term receivables |
|
|
572,243 | 342,022 | 562,263 | 342,249 | 557,772 |
 | 1. Short-term receivables of customers |
|
|
280,361 | 240,158 | 229,298 | 227,746 | 215,357 |
 | 2. Prepayments to suppliers |
|
|
230,072 | 39,265 | 271,330 | 53,265 | 281,151 |
 | 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 |
|
|
61,811 | 62,599 | 61,635 | 61,238 | 61,264 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
780,440 | 646,114 | 614,027 | 693,340 | 670,248 |
 | 1. Inventories |
|
|
789,994 | 656,799 | 624,636 | 703,948 | 680,692 |
 | 2. Provision for decline in value of inventories |
|
|
-9,554 | -10,685 | -10,609 | -10,608 | -10,444 |
 | V. Other current assets |
|
|
84,718 | 50,330 | 40,248 | 80,920 | 94,344 |
 | 1. Short-term prepaid expenses |
|
|
71,876 | 30,872 | 26,454 | 54,281 | 63,317 |
 | 2. Deductible VAT |
|
|
12,842 | 19,457 | 13,794 | 26,639 | 31,027 |
 | 3. Taxes and the State Receivables |
|
|
1 | 1 | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,466,423 | 6,318,373 | 6,159,103 | 6,059,192 | 6,005,107 |
 | I. Long-term receivables |
|
|
22,685 | 22,685 | 24,201 | 24,843 | 24,843 |
 | 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 |
|
|
22,685 | 22,685 | 24,201 | 24,843 | 24,843 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,161,443 | 5,073,753 | 4,931,897 | 4,796,614 | 4,654,002 |
 | 1. Tangible fixed assets |
|
|
4,512,855 | 4,432,838 | 4,298,177 | 4,170,531 | 4,036,403 |
 | - Cost |
|
|
13,846,113 | 13,905,243 | 13,905,911 | 13,915,032 | 13,911,538 |
 | - Accumulated depreciation |
|
|
-9,333,258 | -9,472,405 | -9,607,734 | -9,744,501 | -9,875,135 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
648,588 | 640,915 | 633,720 | 626,083 | 617,599 |
 | - Cost |
|
|
693,016 | 693,016 | 693,016 | 693,016 | 693,016 |
 | - Accumulated depreciation |
|
|
-44,429 | -52,101 | -59,297 | -66,933 | -75,417 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
645,449 | 526,184 | 543,425 | 577,357 | 654,322 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
645,449 | 526,184 | 543,425 | 577,357 | 654,322 |
 | IV. Long-term financial investments |
|
|
33,394 | 36,484 | 36,323 | 35,906 | 33,369 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
56,000 | 56,000 | 56,000 | 56,000 | 56,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-22,606 | -19,516 | -19,677 | -20,094 | -22,631 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
603,376 | 659,200 | 623,198 | 624,421 | 638,530 |
 | 1. Long-term prepaid expenses |
|
|
477,182 | 534,498 | 507,949 | 502,648 | 507,652 |
 | 2. Deferred income tax assets |
|
|
13,494 | 11,061 | 4,632 | 11,676 | 13,262 |
 | 3. Other long-term assets |
|
|
112,701 | 113,641 | 110,617 | 110,098 | 117,615 |
 | VI. Goodwills |
|
|
75 | 67 | 59 | 50 | 42 |
 | TOTAL ASSETS |
|
|
8,245,998 | 8,222,369 | 8,049,753 | 8,094,712 | 8,137,403 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,387,228 | 3,342,228 | 3,183,607 | 3,138,521 | 3,133,617 |
 | I. Current liabilities |
|
|
3,366,468 | 3,321,200 | 3,162,230 | 3,116,796 | 3,111,461 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,314,001 | 1,511,390 | 1,506,217 | 1,083,155 | 1,103,289 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,271,098 | 1,130,189 | 1,039,157 | 1,228,815 | 1,070,045 |
 | 4. Advances from customers |
|
|
66,694 | 75,684 | 57,579 | 67,547 | 60,783 |
 | 5. Taxes and other payables to the State Budget |
|
|
45,067 | 27,334 | 31,991 | 97,179 | 124,801 |
 | 6. Payables to employees |
|
|
113,078 | 102,282 | 31,811 | 84,561 | 125,186 |
 | 7. Short-term accrued expenses |
|
|
45,418 | 5,701 | 51,282 | 56,622 | 68,622 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
133,334 | 132,431 | 84,693 | 105,835 | 137,585 |
 | 11. Other short-term payables |
|
|
220,556 | 223,151 | 234,693 | 231,171 | 286,526 |
 | 12. Provision for short term payables |
|
|
30,231 | 922 | 33,654 | 64,436 | 56,023 |
 | 13. Bonus and welfare fund |
|
|
126,992 | 112,116 | 91,153 | 97,476 | 78,601 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
20,760 | 21,028 | 21,376 | 21,725 | 22,156 |
 | 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 |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
356 | 276 | 276 | 276 | 276 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
20,403 | 20,752 | 21,100 | 21,449 | 21,879 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,858,771 | 4,880,141 | 4,866,146 | 4,956,191 | 5,003,786 |
 | I. ShareHolder's equity |
|
|
4,858,771 | 4,880,141 | 4,866,146 | 4,956,191 | 5,003,786 |
 | 1. Owner's investment capital |
|
|
3,815,899 | 3,815,899 | 3,815,899 | 3,815,899 | 3,815,899 |
 | 2. Share capital surplus |
|
|
70,877 | 70,877 | 70,877 | 70,877 | 70,877 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
918,346 | 918,346 | 918,346 | 918,346 | 918,346 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
44,000 | 65,262 | 51,268 | 141,313 | 188,815 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
300 | 300 | 60,446 | 38,159 | |
 | - Profit after tax undistributed this period |
|
|
43,699 | 64,962 | -9,178 | 103,154 | 188,815 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
9,650 | 9,757 | 9,756 | 9,756 | 9,849 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,245,998 | 8,222,369 | 8,049,753 | 8,094,712 | 8,137,403 |
There is no report.
|
|