|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,886,146 | 12,975,853 | 15,218,303 | 19,257,807 | 29,010,675 |
 | I. Cash and cash equivalents |
|
|
2,855,058 | 2,303,922 | 2,571,370 | 3,063,818 | 4,791,936 |
 | 1. Cash |
|
|
2,328,970 | 1,985,179 | 2,172,321 | 2,299,659 | 2,845,733 |
 | 2. Cash equivalents |
|
|
526,088 | 318,743 | 399,049 | 764,160 | 1,946,203 |
 | II. Short-term financial investments |
|
|
603,088 | 804,653 | 934,444 | 1,032,694 | 2,809,842 |
 | 1. Trading securities |
|
|
28,275 | 28,275 | 28,275 | 28,275 | 65,775 |
 | 2. Provision for diminution in value of trading securities |
|
|
-17,170 | -17,170 | -17,452 | -17,452 | -18,184 |
 | 3. Investments holding until maturity |
|
|
591,983 | 793,549 | 923,622 | 1,021,871 | 2,762,251 |
 | III. Short-term receivables |
|
|
6,011,862 | 5,932,625 | 7,433,516 | 10,219,032 | 14,651,262 |
 | 1. Short-term receivables of customers |
|
|
1,760,974 | 1,793,859 | 1,740,880 | 2,007,383 | 4,196,508 |
 | 2. Prepayments to suppliers |
|
|
781,396 | 792,738 | 1,182,269 | 1,632,430 | 3,025,298 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
29,799 | 10,549 | 37,990 | 45,840 | 1,812,351 |
 | 6. Other short-term receivables |
|
|
3,596,118 | 3,492,951 | 4,624,409 | 6,685,411 | 6,021,781 |
 | 7. Provision for doubtful short-term receivables |
|
|
-156,425 | -157,472 | -152,032 | -152,032 | -404,677 |
 | IV. Inventories |
|
|
3,100,866 | 3,687,434 | 4,025,104 | 4,357,680 | 5,997,606 |
 | 1. Inventories |
|
|
3,103,571 | 3,689,515 | 4,026,128 | 4,360,215 | 6,028,458 |
 | 2. Provision for decline in value of inventories |
|
|
-2,706 | -2,081 | -1,025 | -2,535 | -30,852 |
 | V. Other current assets |
|
|
315,273 | 247,219 | 253,869 | 584,583 | 760,029 |
 | 1. Short-term prepaid expenses |
|
|
69,740 | 68,507 | 66,563 | 97,906 | 153,726 |
 | 2. Deductible VAT |
|
|
88,712 | 160,960 | 174,364 | 407,995 | 576,470 |
 | 3. Taxes and the State Receivables |
|
|
60,566 | 17,752 | 12,942 | 78,682 | 29,787 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | 46 |
 | 5. Other current assets |
|
|
96,254 | | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,297,004 | 16,657,304 | 16,237,765 | 15,952,449 | 26,282,566 |
 | I. Long-term receivables |
|
|
814,339 | 1,320,045 | 1,173,411 | 1,423,240 | 1,424,446 |
 | 1. Long-term customer's receivables |
|
|
| | 6,250 | 6,250 | 12,406 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
30,216 | 30,198 | 180 | 168 | 138 |
 | 5. Other long-term receivables |
|
|
789,108 | 1,294,832 | 1,171,966 | 1,421,807 | 1,416,887 |
 | 6. Provision for doubtful long-term receivables |
|
|
-4,985 | -4,985 | -4,985 | -4,985 | -4,985 |
 | II. Fixed assets |
|
|
7,131,279 | 7,076,530 | 7,075,666 | 7,113,922 | 13,141,106 |
 | 1. Tangible fixed assets |
|
|
6,263,535 | 6,214,753 | 6,223,083 | 6,265,393 | 11,911,386 |
 | - Cost |
|
|
9,658,043 | 9,734,054 | 9,846,535 | 10,002,180 | 20,154,315 |
 | - Accumulated depreciation |
|
|
-3,394,507 | -3,519,301 | -3,623,452 | -3,736,787 | -8,242,929 |
 | 2. Fixed assets of financial leasing |
|
|
23,672 | 22,939 | 22,823 | 20,447 | 333,746 |
 | - Cost |
|
|
29,222 | 28,627 | 28,684 | 25,258 | 396,322 |
 | - Accumulated depreciation |
|
|
-5,550 | -5,688 | -5,860 | -4,811 | -62,576 |
 | 3. Intangible fixed assets |
|
|
844,072 | 838,838 | 829,760 | 828,082 | 895,974 |
 | - Cost |
|
|
983,544 | 984,469 | 985,206 | 985,105 | 1,095,468 |
 | - Accumulated depreciation |
|
|
-139,472 | -145,631 | -155,446 | -157,023 | -199,494 |
 | III. Real Estate Investments |
|
|
1,390,287 | 1,376,511 | 1,363,970 | 1,346,382 | 1,342,734 |
 | - Cost |
|
|
1,820,236 | 1,822,903 | 1,823,379 | 1,826,613 | 1,842,444 |
 | - Accumulated depreciation |
|
|
-429,949 | -446,391 | -459,409 | -480,230 | -499,709 |
 | IV. Long-term assets in progress |
|
|
2,345,215 | 2,314,685 | 2,254,009 | 1,778,805 | 2,578,279 |
 | 1. Costs of long-term production, business in progress |
|
|
450,369 | 408,127 | 363,062 | 447,259 | 436,715 |
 | 2. Costs of construction in progress |
|
|
1,894,846 | 1,906,558 | 1,890,948 | 1,331,545 | 2,141,564 |
 | IV. Long-term financial investments |
|
|
1,017,141 | 1,029,700 | 888,011 | 888,812 | 1,343,898 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
825,200 | 826,677 | 742,070 | 742,871 | 578,323 |
 | 3. Other investments in equity instruments |
|
|
191,318 | 193,603 | 145,318 | 145,318 | 750,691 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-376 | -376 | -376 | -376 | -3,147 |
 | 5. Investments holding until maturity |
|
|
1,000 | 9,796 | 1,000 | 1,000 | 18,030 |
 | V. Total other long-term assets |
|
|
3,598,743 | 3,539,833 | 3,482,698 | 3,401,288 | 6,452,102 |
 | 1. Long-term prepaid expenses |
|
|
1,420,244 | 1,427,917 | 1,422,219 | 1,423,912 | 4,413,448 |
 | 2. Deferred income tax assets |
|
|
37,571 | 39,762 | 45,049 | 38,107 | 92,717 |
 | 3. Other long-term assets |
|
|
| | | | 4,404 |
 | VI. Goodwills |
|
|
2,140,928 | 2,072,154 | 2,015,430 | 1,939,268 | 1,941,533 |
 | TOTAL ASSETS |
|
|
29,183,150 | 29,633,157 | 31,456,068 | 35,210,255 | 55,293,240 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
17,620,640 | 18,069,705 | 19,938,357 | 21,489,414 | 35,580,542 |
 | I. Current liabilities |
|
|
8,810,360 | 9,688,670 | 9,884,280 | 11,112,598 | 18,628,676 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,935,223 | 4,859,072 | 5,106,470 | 5,399,900 | 9,400,696 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,305,614 | 938,237 | 1,118,284 | 1,228,673 | 2,828,579 |
 | 4. Advances from customers |
|
|
348,068 | 344,186 | 329,266 | 458,205 | 615,131 |
 | 5. Taxes and other payables to the State Budget |
|
|
274,442 | 194,693 | 306,684 | 616,524 | 932,384 |
 | 6. Payables to employees |
|
|
286,057 | 130,048 | 142,986 | 173,246 | 428,733 |
 | 7. Short-term accrued expenses |
|
|
251,022 | 196,851 | 240,056 | 301,443 | 545,327 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
60,486 | 463,054 | 468,221 | 711,890 | 854,611 |
 | 11. Other short-term payables |
|
|
1,801,549 | 2,402,652 | 1,978,018 | 1,980,427 | 2,746,314 |
 | 12. Provision for short term payables |
|
|
510,734 | 126,349 | 161,203 | 209,376 | 231,549 |
 | 13. Bonus and welfare fund |
|
|
37,166 | 33,529 | 33,092 | 32,915 | 45,351 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,810,279 | 8,381,035 | 10,054,076 | 10,376,816 | 16,951,866 |
 | 1. Long-term payables to sellers |
|
|
| 5,801 | 108 | 266 | 1,194 |
 | 2. Long-term accrued expenses |
|
|
17,490 | 14,220 | 27,455 | 47,226 | 107,715 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,803,222 | 1,526,004 | 2,060,730 | 1,607,285 | 3,988,409 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,299,428 | 6,156,671 | 7,285,601 | 8,202,116 | 11,825,863 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
578,051 | 575,359 | 572,222 | 426,678 | 967,257 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
67,821 | 60,471 | 57,063 | 50,024 | 12,026 |
 | 11. Long-term unrealized revenue |
|
|
44,268 | 42,509 | 50,897 | 43,220 | 49,402 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,562,511 | 11,563,452 | 11,517,711 | 13,720,842 | 19,712,698 |
 | I. ShareHolder's equity |
|
|
11,562,511 | 11,563,452 | 11,517,711 | 13,720,842 | 19,712,698 |
 | 1. Owner's investment capital |
|
|
8,925,120 | 8,925,120 | 8,925,120 | 10,682,856 | 10,682,856 |
 | 2. Share capital surplus |
|
|
-790,361 | -790,500 | -790,550 | -790,645 | -790,749 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| 16,612 | 22,661 | 25,115 | 163,685 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
125,327 | 124,977 | 125,327 | 124,557 | 123,752 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| 219 | 276 | 270 | 297 |
 | 11. After tax undistributed profit |
|
|
228,624 | 338,837 | 292,224 | 587,267 | 533,317 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
93,199 | 309,976 | 276,320 | 249,830 | 117,515 |
 | - Profit after tax undistributed this period |
|
|
135,424 | 28,860 | 15,904 | 337,437 | 415,803 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,073,801 | 2,948,186 | 2,942,653 | 3,091,423 | 8,999,540 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
29,183,150 | 29,633,157 | 31,456,068 | 35,210,255 | 55,293,240 |
There is no report.
|
|