|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,422,043 | 8,117,308 | 7,811,295 | 9,562,532 | 9,856,822 |
 | I. Cash and cash equivalents |
|
|
2,188,039 | 2,292,800 | 863,254 | 791,687 | 553,053 |
 | 1. Cash |
|
|
86,291 | 374,626 | 147,706 | 104,714 | 78,561 |
 | 2. Cash equivalents |
|
|
2,101,748 | 1,918,174 | 715,548 | 686,973 | 474,491 |
 | II. Short-term financial investments |
|
|
2,264,451 | 2,908,285 | 4,019,331 | 5,645,953 | 6,807,015 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,264,451 | 2,908,285 | 4,019,331 | 5,645,953 | 6,807,015 |
 | III. Short-term receivables |
|
|
1,514,787 | 1,530,966 | 1,559,600 | 1,774,479 | 1,157,155 |
 | 1. Short-term receivables of customers |
|
|
759,511 | 756,891 | 740,305 | 852,453 | 782,944 |
 | 2. Prepayments to suppliers |
|
|
86,008 | 99,640 | 90,884 | 174,854 | 78,698 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
310,000 | 310,000 | 310,000 | | |
 | 6. Other short-term receivables |
|
|
446,531 | 455,376 | 508,923 | 840,071 | 393,049 |
 | 7. Provision for doubtful short-term receivables |
|
|
-87,262 | -90,941 | -90,511 | -92,899 | -97,536 |
 | IV. Inventories |
|
|
1,400,600 | 1,352,144 | 1,326,634 | 1,311,842 | 1,298,624 |
 | 1. Inventories |
|
|
1,402,424 | 1,353,968 | 1,328,961 | 1,315,905 | 1,302,184 |
 | 2. Provision for decline in value of inventories |
|
|
-1,825 | -1,825 | -2,327 | -4,063 | -3,561 |
 | V. Other current assets |
|
|
54,166 | 33,114 | 42,476 | 38,572 | 40,976 |
 | 1. Short-term prepaid expenses |
|
|
26,936 | 13,995 | 17,228 | 13,569 | 7,443 |
 | 2. Deductible VAT |
|
|
20,564 | 15,342 | 24,155 | 23,797 | 24,121 |
 | 3. Taxes and the State Receivables |
|
|
6,666 | 3,776 | 1,092 | 1,206 | 9,412 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
11,377,492 | 11,293,160 | 11,795,122 | 11,730,498 | 13,344,669 |
 | I. Long-term receivables |
|
|
103,355 | 109,640 | 109,640 | 109,640 | 80,679 |
 | 1. Long-term customer's receivables |
|
|
7,871 | 7,871 | 7,871 | 7,871 | 6,699 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
95,484 | 101,769 | 101,769 | 101,769 | 94,069 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | -20,089 |
 | II. Fixed assets |
|
|
3,070,290 | 3,077,280 | 3,035,411 | 2,979,225 | 2,930,540 |
 | 1. Tangible fixed assets |
|
|
2,958,040 | 2,965,432 | 2,923,844 | 2,868,060 | 2,822,176 |
 | - Cost |
|
|
6,438,152 | 6,505,131 | 6,529,209 | 6,539,840 | 6,548,446 |
 | - Accumulated depreciation |
|
|
-3,480,112 | -3,539,699 | -3,605,365 | -3,671,780 | -3,726,269 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
112,250 | 111,848 | 111,567 | 111,164 | 108,364 |
 | - Cost |
|
|
129,133 | 129,133 | 129,255 | 129,258 | 124,392 |
 | - Accumulated depreciation |
|
|
-16,883 | -17,285 | -17,688 | -18,094 | -16,028 |
 | III. Real Estate Investments |
|
|
2,538,117 | 2,480,416 | 2,541,135 | 2,581,161 | 2,574,138 |
 | - Cost |
|
|
6,480,773 | 6,560,629 | 6,698,990 | 7,038,910 | 7,232,973 |
 | - Accumulated depreciation |
|
|
-3,942,657 | -4,080,213 | -4,157,855 | -4,457,750 | -4,658,835 |
 | IV. Long-term assets in progress |
|
|
4,958,750 | 4,961,233 | 5,532,196 | 5,373,551 | 7,094,244 |
 | 1. Costs of long-term production, business in progress |
|
|
339,349 | 340,003 | 340,689 | 340,793 | 342,417 |
 | 2. Costs of construction in progress |
|
|
4,619,401 | 4,621,229 | 5,191,507 | 5,032,758 | 6,751,827 |
 | IV. Long-term financial investments |
|
|
227,586 | 218,601 | 146,257 | 243,172 | 210,787 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
25,185 | 26,158 | 25,815 | 25,676 | 40,514 |
 | 3. Other investments in equity instruments |
|
|
119,272 | 119,272 | 74,272 | 74,272 | 74,272 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-6,870 | -6,829 | -6,829 | -6,775 | -3,999 |
 | 5. Investments holding until maturity |
|
|
90,000 | 80,000 | 53,000 | 150,000 | 100,000 |
 | V. Total other long-term assets |
|
|
479,394 | 445,990 | 430,483 | 443,748 | 454,279 |
 | 1. Long-term prepaid expenses |
|
|
221,151 | 220,850 | 210,995 | 199,988 | 190,957 |
 | 2. Deferred income tax assets |
|
|
180,000 | 184,520 | 183,055 | 209,792 | 232,845 |
 | 3. Other long-term assets |
|
|
46,164 | 12,064 | 11,401 | 12,460 | 12,494 |
 | VI. Goodwills |
|
|
32,079 | 28,556 | 25,032 | 21,508 | 17,985 |
 | TOTAL ASSETS |
|
|
18,799,536 | 19,410,468 | 19,606,417 | 21,293,030 | 23,201,491 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,591,122 | 12,280,835 | 12,150,945 | 12,926,248 | 14,938,460 |
 | I. Current liabilities |
|
|
4,531,971 | 5,348,739 | 3,669,555 | 4,317,439 | 5,620,500 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,143,723 | 1,527,707 | 913,650 | 1,444,202 | 2,611,815 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
301,512 | 279,316 | 351,779 | 313,269 | 324,183 |
 | 4. Advances from customers |
|
|
307,062 | 173,772 | 108,273 | 100,720 | 99,901 |
 | 5. Taxes and other payables to the State Budget |
|
|
504,757 | 132,070 | 263,208 | 550,371 | 660,729 |
 | 6. Payables to employees |
|
|
45,042 | 24,573 | 34,053 | 41,014 | 52,889 |
 | 7. Short-term accrued expenses |
|
|
844,643 | 981,636 | 884,219 | 1,045,507 | 1,098,289 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,144,345 | 1,406,287 | 840,111 | 639,359 | 247,903 |
 | 11. Other short-term payables |
|
|
203,570 | 797,574 | 235,755 | 148,470 | 494,844 |
 | 12. Provision for short term payables |
|
|
2,187 | 1,894 | 1,457 | 2,380 | 2,490 |
 | 13. Bonus and welfare fund |
|
|
35,131 | 23,911 | 37,050 | 32,145 | 27,458 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,059,152 | 6,932,096 | 8,481,391 | 8,608,809 | 9,317,959 |
 | 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 |
|
|
22,729 | 25,178 | 26,632 | 30,808 | 33,353 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,992,309 | 1,885,334 | 2,519,071 | 2,675,212 | 3,265,349 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
55,543 | 55,239 | 54,313 | 52,783 | 52,482 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
388,800 | 410,672 | 413,100 | 437,400 | 437,400 |
 | 11. Long-term unrealized revenue |
|
|
4,599,772 | 4,555,674 | 5,468,274 | 5,412,607 | 5,529,375 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,208,413 | 7,129,633 | 7,455,472 | 8,366,782 | 8,263,031 |
 | I. ShareHolder's equity |
|
|
7,208,413 | 7,129,633 | 7,455,472 | 8,366,782 | 8,263,031 |
 | 1. Owner's investment capital |
|
|
3,299,999 | 3,299,999 | 3,299,999 | 3,794,988 | 3,794,988 |
 | 2. Share capital surplus |
|
|
44,477 | 44,477 | 44,477 | 44,477 | 44,303 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
122,677 | 122,677 | 122,677 | 227,023 | 227,023 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-43,501 | -43,501 | -43,501 | -43,501 | -43,501 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
714,449 | 714,449 | 714,449 | 714,449 | 714,449 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,478,025 | 1,326,003 | 1,603,391 | 1,842,257 | 1,722,112 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
141,669 | 982,724 | 962,539 | 359,569 | 359,569 |
 | - Profit after tax undistributed this period |
|
|
1,336,357 | 343,279 | 640,852 | 1,482,688 | 1,362,543 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,592,286 | 1,665,528 | 1,713,979 | 1,787,089 | 1,803,657 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
18,799,536 | 19,410,468 | 19,606,417 | 21,293,030 | 23,201,491 |
There is no report.
|
|