|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
34,338,727 | 45,585,081 | 61,006,287 | 57,193,596 | 55,217,134 |
 | I. Cash and cash equivalents |
|
|
6,566,036 | 6,580,968 | 18,138,916 | 9,418,578 | 8,386,548 |
 | 1. Cash |
|
|
631,997 | 459,501 | 12,015,194 | 1,115,795 | 948,586 |
 | 2. Cash equivalents |
|
|
5,934,039 | 6,121,468 | 6,123,723 | 8,302,783 | 7,437,962 |
 | II. Short-term financial investments |
|
|
1,857,952 | 1,879,786 | 1,879,936 | 1,898,286 | 1,916,936 |
 | 1. Trading securities |
|
|
1,862,358 | 1,862,358 | 1,862,358 | 1,862,358 | 1,862,358 |
 | 2. Provision for diminution in value of trading securities |
|
|
-6,757 | -6,772 | -6,772 | -6,772 | -6,772 |
 | 3. Investments holding until maturity |
|
|
2,350 | 24,200 | 24,350 | 42,700 | 61,350 |
 | III. Short-term receivables |
|
|
11,547,148 | 16,349,360 | 16,843,460 | 20,242,486 | 17,431,129 |
 | 1. Short-term receivables of customers |
|
|
670,860 | 3,103,969 | 1,722,779 | 1,432,765 | 1,264,874 |
 | 2. Prepayments to suppliers |
|
|
3,387,801 | 3,731,844 | 6,434,706 | 6,682,829 | 5,895,398 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
3,012,540 | 3,388,340 | 3,708,692 | 3,679,796 | 3,866,818 |
 | 6. Other short-term receivables |
|
|
4,582,731 | 6,231,991 | 5,084,068 | 8,558,880 | 6,522,778 |
 | 7. Provision for doubtful short-term receivables |
|
|
-106,784 | -106,784 | -106,784 | -111,784 | -118,738 |
 | IV. Inventories |
|
|
13,866,978 | 20,277,369 | 23,651,748 | 25,091,218 | 26,954,820 |
 | 1. Inventories |
|
|
13,866,978 | 20,277,369 | 23,651,748 | 25,091,218 | 26,954,820 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
500,613 | 497,597 | 492,227 | 543,027 | 527,701 |
 | 1. Short-term prepaid expenses |
|
|
76,127 | 76,791 | 80,439 | 72,256 | 76,674 |
 | 2. Deductible VAT |
|
|
347,566 | 338,690 | 342,728 | 392,704 | 365,647 |
 | 3. Taxes and the State Receivables |
|
|
76,853 | 82,004 | 68,948 | 77,955 | 85,379 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
67 | 112 | 112 | 112 | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
10,426,700 | 8,618,345 | 9,356,804 | 9,363,826 | 14,533,531 |
 | I. Long-term receivables |
|
|
3,130,769 | 1,350,819 | 1,157,100 | 1,308,716 | 929,709 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
1,025,881 | 784,261 | 563,408 | 742,481 | 632,481 |
 | 5. Other long-term receivables |
|
|
2,104,888 | 566,558 | 593,692 | 566,235 | 297,228 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
408,327 | 392,227 | 378,563 | 362,087 | 488,912 |
 | 1. Tangible fixed assets |
|
|
408,144 | 392,055 | 378,402 | 361,938 | 488,756 |
 | - Cost |
|
|
886,965 | 888,470 | 892,288 | 893,353 | 1,043,983 |
 | - Accumulated depreciation |
|
|
-478,821 | -496,416 | -513,886 | -531,415 | -555,227 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
183 | 172 | 161 | 150 | 156 |
 | - Cost |
|
|
634 | 634 | 634 | 634 | 809 |
 | - Accumulated depreciation |
|
|
-451 | -462 | -474 | -485 | -654 |
 | III. Real Estate Investments |
|
|
1,292,284 | 1,224,108 | 1,192,681 | 1,125,076 | 1,106,610 |
 | - Cost |
|
|
1,549,022 | 1,500,125 | 1,500,125 | 1,450,000 | 1,450,000 |
 | - Accumulated depreciation |
|
|
-256,738 | -276,016 | -307,443 | -324,924 | -343,391 |
 | IV. Long-term assets in progress |
|
|
710,556 | 750,102 | 874,034 | 801,539 | 4,224,361 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
710,556 | 750,102 | 874,034 | 801,539 | 4,224,361 |
 | IV. Long-term financial investments |
|
|
4,858,994 | 4,862,608 | 5,708,896 | 5,707,244 | 7,718,771 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,435,842 | 4,439,456 | 5,303,674 | 5,300,975 | 7,312,502 |
 | 3. Other investments in equity instruments |
|
|
424,500 | 424,500 | 406,570 | 406,570 | 406,570 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,348 | -1,348 | -1,348 | -300 | -300 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
25,769 | 38,481 | 45,530 | 59,163 | 65,168 |
 | 1. Long-term prepaid expenses |
|
|
25,769 | 38,481 | 45,530 | 45,980 | 65,168 |
 | 2. Deferred income tax assets |
|
|
| | | 13,183 | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
44,765,428 | 54,203,426 | 70,363,091 | 66,557,422 | 69,750,665 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
24,083,676 | 32,709,418 | 44,663,620 | 40,494,096 | 43,006,148 |
 | I. Current liabilities |
|
|
7,403,883 | 8,142,559 | 15,587,212 | 13,623,064 | 14,964,434 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
367,684 | 442,272 | 964,476 | 2,602,675 | 2,792,992 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
528,402 | 459,637 | 726,241 | 699,522 | 595,350 |
 | 4. Advances from customers |
|
|
757,523 | 888,397 | 1,091,446 | 1,434,774 | 1,572,488 |
 | 5. Taxes and other payables to the State Budget |
|
|
202,391 | 512,649 | 652,901 | 511,398 | 677,945 |
 | 6. Payables to employees |
|
|
228 | 143 | 804 | 70 | 684 |
 | 7. Short-term accrued expenses |
|
|
2,213,495 | 2,958,267 | 3,391,150 | 2,882,966 | 3,467,797 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,603 | 11,705 | 4,788 | 13,819 | 3,597 |
 | 11. Other short-term payables |
|
|
3,323,508 | 2,862,440 | 8,748,479 | 5,470,914 | 5,840,180 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
7,049 | 7,049 | 6,928 | 6,927 | 13,401 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
16,679,793 | 24,566,859 | 29,076,407 | 26,871,032 | 28,041,713 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
590 | 166,914 | | 881,263 | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
5,761,254 | 6,070,563 | 2,803,948 | 425,657 | 433,032 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
9,744,896 | 17,146,364 | 25,109,559 | 24,404,352 | 25,845,244 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,134,481 | 1,145,125 | 1,129,324 | 1,124,882 | 1,731,322 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
952 | 952 | 952 | 952 | 952 |
 | 11. Long-term unrealized revenue |
|
|
37,620 | 36,940 | 32,624 | 33,927 | 31,164 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
20,681,752 | 21,494,007 | 25,699,471 | 26,063,326 | 26,744,517 |
 | I. ShareHolder's equity |
|
|
20,681,752 | 21,494,007 | 25,699,471 | 26,063,326 | 26,744,517 |
 | 1. Owner's investment capital |
|
|
7,676,048 | 7,676,048 | 9,417,548 | 9,417,548 | 9,417,548 |
 | 2. Share capital surplus |
|
|
2,743,530 | 2,743,530 | 5,163,225 | 5,163,225 | 5,163,225 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
3,861,000 | 3,324,832 | 3,324,832 | 3,324,832 | 3,324,832 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,224 | 2,224 | 2,224 | 2,224 | 11,654 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,319,321 | 5,593,968 | 5,996,293 | 6,303,983 | 6,926,993 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
3,893,164 | 4,811,256 | 4,811,256 | 4,808,762 | 4,780,243 |
 | - Profit after tax undistributed this period |
|
|
426,157 | 782,712 | 1,185,037 | 1,495,221 | 2,146,750 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,079,630 | 2,153,406 | 1,795,350 | 1,851,514 | 1,900,266 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
44,765,428 | 54,203,426 | 70,363,091 | 66,557,422 | 69,750,665 |
There is no report.
|
|