|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,462,288 | 19,408,183 | 21,761,128 | 32,683,907 | 32,340,533 |
 | I. Cash and cash equivalents |
|
|
4,650,933 | 6,049,413 | 6,835,527 | 16,303,941 | 9,885,039 |
 | 1. Cash |
|
|
2,855,437 | 2,420,243 | 2,401,434 | 11,617,985 | 2,900,613 |
 | 2. Cash equivalents |
|
|
1,795,495 | 3,629,170 | 4,434,092 | 4,685,956 | 6,984,426 |
 | II. Short-term financial investments |
|
|
984,489 | 982,083 | 1,391,908 | 1,864,658 | 8,065,508 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
984,489 | 982,083 | 1,391,908 | 1,864,658 | 8,065,508 |
 | III. Short-term receivables |
|
|
7,455,080 | 8,467,781 | 9,138,295 | 10,590,727 | 9,837,235 |
 | 1. Short-term receivables of customers |
|
|
4,747,133 | 5,262,821 | 5,296,833 | 5,375,378 | 5,834,802 |
 | 2. Prepayments to suppliers |
|
|
505,603 | 550,715 | 674,535 | 827,039 | 1,277,122 |
 | 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 |
|
|
2,518,928 | 2,996,678 | 3,490,284 | 4,658,823 | 2,970,131 |
 | 7. Provision for doubtful short-term receivables |
|
|
-316,584 | -342,434 | -323,357 | -270,513 | -244,820 |
 | IV. Inventories |
|
|
3,359,328 | 2,957,238 | 3,580,576 | 3,037,548 | 3,679,258 |
 | 1. Inventories |
|
|
3,609,143 | 3,213,175 | 3,840,325 | 3,303,434 | 3,951,695 |
 | 2. Provision for decline in value of inventories |
|
|
-249,816 | -255,937 | -259,750 | -265,886 | -272,437 |
 | V. Other current assets |
|
|
1,012,459 | 951,669 | 814,823 | 887,033 | 873,493 |
 | 1. Short-term prepaid expenses |
|
|
632,025 | 634,588 | 593,168 | 641,191 | 629,151 |
 | 2. Deductible VAT |
|
|
379,813 | 305,032 | 219,366 | 242,684 | 232,508 |
 | 3. Taxes and the State Receivables |
|
|
622 | 12,048 | 2,289 | 3,158 | 11,834 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
40,601,732 | 40,430,132 | 40,572,646 | 41,053,270 | 41,149,884 |
 | I. Long-term receivables |
|
|
1,738,510 | 1,907,002 | 2,247,271 | 2,154,264 | 2,354,640 |
 | 1. Long-term customer's receivables |
|
|
1,896 | 1,730 | 1,730 | 1,730 | 1,730 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,741,243 | 1,909,735 | 2,246,178 | 2,153,171 | 2,353,547 |
 | 6. Provision for doubtful long-term receivables |
|
|
-4,629 | -4,463 | -637 | -637 | -637 |
 | II. Fixed assets |
|
|
29,590,979 | 28,415,756 | 27,293,159 | 26,206,193 | 25,161,977 |
 | 1. Tangible fixed assets |
|
|
12,885,340 | 12,264,345 | 11,683,500 | 11,149,635 | 10,653,391 |
 | - Cost |
|
|
46,823,039 | 46,701,864 | 46,764,601 | 46,810,750 | 46,902,321 |
 | - Accumulated depreciation |
|
|
-33,937,699 | -34,437,519 | -35,081,100 | -35,661,115 | -36,248,930 |
 | 2. Fixed assets of financial leasing |
|
|
16,464,198 | 15,919,505 | 15,374,812 | 14,830,119 | 14,285,426 |
 | - Cost |
|
|
33,114,627 | 33,114,627 | 33,114,627 | 33,114,627 | 33,114,627 |
 | - Accumulated depreciation |
|
|
-16,650,429 | -17,195,122 | -17,739,815 | -18,284,508 | -18,829,201 |
 | 3. Intangible fixed assets |
|
|
241,440 | 231,906 | 234,847 | 226,439 | 223,160 |
 | - Cost |
|
|
958,830 | 962,240 | 981,559 | 985,559 | 994,790 |
 | - Accumulated depreciation |
|
|
-717,390 | -730,334 | -746,713 | -759,120 | -771,630 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
109,160 | 136,012 | 129,291 | 204,499 | 353,278 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
109,160 | 136,012 | 129,291 | 204,499 | 353,278 |
 | IV. Long-term financial investments |
|
|
1,795,541 | 1,827,654 | 1,873,821 | 1,933,780 | 2,705,645 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,421,639 | 1,452,251 | 1,490,919 | 1,537,978 | 2,309,842 |
 | 3. Other investments in equity instruments |
|
|
463,902 | 463,902 | 463,902 | 463,902 | 463,902 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-90,000 | -90,000 | -90,000 | -90,000 | -90,000 |
 | 5. Investments holding until maturity |
|
|
| 1,500 | 9,000 | 21,900 | 21,900 |
 | V. Total other long-term assets |
|
|
7,367,542 | 8,143,708 | 9,029,104 | 10,554,534 | 10,574,344 |
 | 1. Long-term prepaid expenses |
|
|
7,111,270 | 7,876,988 | 8,713,332 | 10,267,441 | 10,189,014 |
 | 2. Deferred income tax assets |
|
|
1,507 | 1,390 | 444 | 430 | 4,450 |
 | 3. Other long-term assets |
|
|
254,765 | 265,330 | 315,327 | 286,663 | 380,880 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
58,064,020 | 59,838,315 | 62,333,775 | 73,737,177 | 73,490,416 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
68,109,330 | 65,692,558 | 65,432,509 | 67,367,837 | 66,673,114 |
 | I. Current liabilities |
|
|
57,813,307 | 56,939,165 | 56,051,043 | 56,747,612 | 56,336,475 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
14,311,200 | 13,976,034 | 14,218,619 | 11,395,249 | 9,037,340 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
30,182,396 | 28,286,186 | 29,029,772 | 31,805,727 | 32,915,463 |
 | 4. Advances from customers |
|
|
218,198 | 208,420 | 255,043 | 242,847 | 445,647 |
 | 5. Taxes and other payables to the State Budget |
|
|
372,134 | 340,239 | 648,368 | 658,178 | 763,361 |
 | 6. Payables to employees |
|
|
1,621,231 | 1,433,132 | 1,460,072 | 1,790,197 | 2,079,828 |
 | 7. Short-term accrued expenses |
|
|
8,150,935 | 9,689,857 | 7,152,998 | 7,179,493 | 7,697,031 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,667,755 | 1,686,408 | 1,794,662 | 1,874,144 | 1,788,994 |
 | 11. Other short-term payables |
|
|
681,364 | 780,616 | 925,337 | 1,029,803 | 924,943 |
 | 12. Provision for short term payables |
|
|
9,151 | 13,501 | 20,191 | 26,442 | 17,195 |
 | 13. Bonus and welfare fund |
|
|
598,944 | 524,772 | 545,980 | 745,533 | 666,674 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
10,296,023 | 8,753,393 | 9,381,465 | 10,620,224 | 10,336,638 |
 | 1. Long-term payables to sellers |
|
|
268,738 | 134,687 | | | |
 | 2. Long-term accrued expenses |
|
|
2,251,066 | 1,442,340 | 1,693,654 | 2,826,252 | 1,546,119 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,377,179 | 1,297,950 | 1,304,262 | 1,161,567 | 1,137,508 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
6,171,600 | 5,647,409 | 4,928,577 | 4,567,184 | 4,066,507 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
224,326 | 224,518 | 224,166 | 223,959 | 255,735 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | 1,224,432 | 1,836,648 | 3,324,287 |
 | 11. Long-term unrealized revenue |
|
|
3,114 | 6,489 | 6,374 | 4,614 | 6,483 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
-10,045,310 | -5,854,243 | -3,098,734 | 6,369,340 | 6,817,303 |
 | I. ShareHolder's equity |
|
|
-10,045,310 | -5,854,243 | -3,098,734 | 6,369,340 | 6,817,303 |
 | 1. Owner's investment capital |
|
|
22,143,942 | 22,143,942 | 22,143,942 | 31,114,982 | 31,114,982 |
 | 2. Share capital surplus |
|
|
1,220,498 | 1,220,498 | 1,220,498 | 1,220,059 | 1,220,059 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
241,355 | 241,355 | 241,355 | 241,355 | 241,355 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-1,153,004 | -1,153,004 | -1,153,004 | -1,153,004 | -1,153,004 |
 | 7. Differences upon foreign exchange rate |
|
|
210,911 | 216,118 | 239,808 | 246,275 | 249,492 |
 | 8. Investment and development funds |
|
|
933,114 | 933,114 | 933,114 | 933,114 | 933,114 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
2,024 | 2,024 | 2,024 | 2,024 | 2,024 |
 | 11. After tax undistributed profit |
|
|
-34,307,383 | -30,215,840 | -27,389,147 | -27,013,187 | -26,587,373 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-41,188,321 | -33,616,783 | -33,645,510 | -33,886,751 | -33,888,104 |
 | - Profit after tax undistributed this period |
|
|
6,880,938 | 3,400,943 | 6,256,364 | 6,873,563 | 7,300,730 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
663,232 | 757,549 | 662,675 | 777,722 | 796,653 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
58,064,020 | 59,838,315 | 62,333,775 | 73,737,177 | 73,490,416 |
There is no report.
|
|