|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,807,978 | 5,806,511 | 5,798,774 | 5,834,908 | 5,907,087 |
 | I. Cash and cash equivalents |
|
|
55,126 | 34,932 | 4,168 | 11,068 | 4,799 |
 | 1. Cash |
|
|
48,126 | 5,932 | 4,168 | 11,068 | 4,799 |
 | 2. Cash equivalents |
|
|
7,000 | 29,000 | | | |
 | II. Short-term financial investments |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
 | III. Short-term receivables |
|
|
2,048,656 | 2,021,320 | 2,012,800 | 2,007,905 | 2,044,193 |
 | 1. Short-term receivables of customers |
|
|
744,793 | 736,247 | 706,060 | 707,388 | 659,905 |
 | 2. Prepayments to suppliers |
|
|
395,677 | 373,141 | 390,538 | 396,792 | 424,445 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
11,800 | 11,800 | 11,800 | 11,800 | |
 | 6. Other short-term receivables |
|
|
1,921,093 | 1,924,838 | 1,929,108 | 1,916,632 | 1,903,727 |
 | 7. Provision for doubtful short-term receivables |
|
|
-1,024,707 | -1,024,707 | -1,024,707 | -1,024,707 | -943,883 |
 | IV. Inventories |
|
|
3,697,836 | 3,738,066 | 3,756,875 | 3,794,158 | 3,838,409 |
 | 1. Inventories |
|
|
3,758,230 | 3,798,459 | 3,817,269 | 3,854,552 | 3,898,802 |
 | 2. Provision for decline in value of inventories |
|
|
-60,394 | -60,394 | -60,394 | -60,394 | -60,394 |
 | V. Other current assets |
|
|
4,360 | 10,194 | 22,931 | 19,777 | 17,686 |
 | 1. Short-term prepaid expenses |
|
|
669 | 392 | 397 | 384 | 258 |
 | 2. Deductible VAT |
|
|
75 | 2,292 | 1,697 | 3,416 | 5,595 |
 | 3. Taxes and the State Receivables |
|
|
3,561 | 7,454 | 20,783 | 15,977 | 11,833 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
55 | 55 | 55 | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,823,985 | 6,853,232 | 6,862,548 | 6,865,663 | 6,868,551 |
 | I. Long-term receivables |
|
|
2,845,016 | 2,852,920 | 2,867,036 | 2,873,898 | 2,892,391 |
 | 1. Long-term customer's receivables |
|
|
3,405 | | 3,405 | 3,405 | 3,405 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 11,800 |
 | 5. Other long-term receivables |
|
|
2,841,611 | 2,852,920 | 2,863,631 | 2,870,493 | 2,877,186 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
155,025 | 158,152 | 154,809 | 152,242 | 147,722 |
 | 1. Tangible fixed assets |
|
|
137,438 | 143,640 | 140,687 | 138,510 | 135,321 |
 | - Cost |
|
|
276,935 | 286,847 | 286,902 | 287,028 | 274,459 |
 | - Accumulated depreciation |
|
|
-139,497 | -143,207 | -146,215 | -148,518 | -139,138 |
 | 2. Fixed assets of financial leasing |
|
|
14,004 | 10,958 | 10,595 | 10,233 | 9,871 |
 | - Cost |
|
|
18,673 | 14,491 | 14,491 | 14,491 | 14,491 |
 | - Accumulated depreciation |
|
|
-4,669 | -3,533 | -3,896 | -4,258 | -4,620 |
 | 3. Intangible fixed assets |
|
|
3,583 | 3,555 | 3,527 | 3,499 | 2,530 |
 | - Cost |
|
|
9,526 | 9,526 | 9,526 | 9,526 | 8,179 |
 | - Accumulated depreciation |
|
|
-5,943 | -5,971 | -5,999 | -6,027 | -5,649 |
 | III. Real Estate Investments |
|
|
322,766 | 316,160 | 309,623 | 303,161 | 297,086 |
 | - Cost |
|
|
624,792 | 624,792 | 624,792 | 624,792 | 624,792 |
 | - Accumulated depreciation |
|
|
-302,026 | -308,632 | -315,169 | -321,631 | -327,706 |
 | IV. Long-term assets in progress |
|
|
3,286,832 | 3,312,640 | 3,321,640 | 3,326,625 | 3,326,625 |
 | 1. Costs of long-term production, business in progress |
|
|
3,243,657 | 3,269,465 | 3,278,465 | 3,283,660 | 3,283,660 |
 | 2. Costs of construction in progress |
|
|
43,175 | 43,175 | 43,175 | 42,965 | 42,965 |
 | IV. Long-term financial investments |
|
|
118,943 | 118,943 | 118,943 | 118,943 | 118,943 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
131,134 | 131,134 | 131,134 | 131,134 | 131,134 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-12,190 | -12,190 | -12,190 | -12,190 | -12,190 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
95,402 | 94,417 | 90,497 | 90,793 | 85,783 |
 | 1. Long-term prepaid expenses |
|
|
14,545 | 15,805 | 14,132 | 14,428 | 13,909 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
80,858 | 78,612 | 76,366 | 76,366 | 71,874 |
 | TOTAL ASSETS |
|
|
12,631,963 | 12,659,744 | 12,661,323 | 12,700,571 | 12,775,637 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,946,725 | 1,965,252 | 1,952,558 | 1,970,354 | 2,007,144 |
 | I. Current liabilities |
|
|
1,271,381 | 1,278,833 | 1,306,175 | 1,322,554 | 1,357,933 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
58,661 | 59,426 | 64,087 | 62,203 | 61,634 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
150,938 | 127,202 | 124,679 | 125,663 | 123,082 |
 | 4. Advances from customers |
|
|
194,981 | 243,937 | 229,400 | 244,636 | 267,460 |
 | 5. Taxes and other payables to the State Budget |
|
|
28,699 | 16,746 | 22,161 | 23,907 | 24,905 |
 | 6. Payables to employees |
|
|
1,619 | 195 | 1,912 | 115 | 4,580 |
 | 7. Short-term accrued expenses |
|
|
677,449 | 676,152 | 677,468 | 679,034 | 678,503 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
10,116 | 9,085 | 4,708 | 779 | 11,600 |
 | 11. Other short-term payables |
|
|
148,841 | 146,014 | 181,683 | 186,139 | 186,091 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
78 | 78 | 78 | 78 | 78 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
675,345 | 686,419 | 646,383 | 647,800 | 649,211 |
 | 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 |
|
|
516,905 | 508,106 | 477,508 | 483,490 | 493,689 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
62,921 | 83,320 | 74,168 | 69,865 | 63,062 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
94,496 | 93,987 | 93,726 | 93,463 | 91,657 |
 | 9. Provision for job loss allowance |
|
|
| | | | 803 |
 | 10. Provision for long-term payables |
|
|
1,022 | 1,006 | 981 | 981 | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
10,687,387 | 10,694,491 | 10,708,764 | 10,730,217 | 10,768,493 |
 | I. ShareHolder's equity |
|
|
10,687,387 | 10,694,491 | 10,708,764 | 10,730,217 | 10,768,493 |
 | 1. Owner's investment capital |
|
|
9,384,636 | 9,384,636 | 9,384,636 | 9,384,636 | 9,384,636 |
 | 2. Share capital surplus |
|
|
307,377 | 307,377 | 307,377 | 307,377 | 307,377 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3,674 | -3,674 | -3,674 | -3,674 | -3,674 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
9,040 | 9,040 | 9,040 | 9,040 | 9,040 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
681,938 | 688,601 | 702,385 | 723,336 | 761,274 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
568,122 | 681,338 | 681,338 | 681,338 | 681,338 |
 | - Profit after tax undistributed this period |
|
|
113,817 | 7,264 | 21,047 | 41,999 | 79,936 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
308,070 | 308,511 | 309,000 | 309,501 | 309,840 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,634,113 | 12,659,744 | 12,661,323 | 12,700,571 | 12,775,637 |
There is no report.
|
|