|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,013,611 | 1,866,478 | 1,886,661 | 1,973,178 | 2,063,543 |
 | I. Cash and cash equivalents |
|
|
15,827 | 21,443 | 39,512 | 38,206 | 404,336 |
 | 1. Cash |
|
|
15,827 | 21,443 | 39,512 | 38,206 | 404,336 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
8,360 | 8,360 | 8,360 | 8,360 | 8,360 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
8,360 | 8,360 | 8,360 | 8,360 | 8,360 |
 | III. Short-term receivables |
|
|
1,945,408 | 1,798,656 | 1,799,474 | 1,882,523 | 1,604,481 |
 | 1. Short-term receivables of customers |
|
|
168,659 | 180,851 | 186,479 | 183,255 | 155,880 |
 | 2. Prepayments to suppliers |
|
|
455,129 | 450,923 | 451,278 | 452,503 | 152,133 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
241,461 | 255,596 | 257,066 | 275,546 | 276,566 |
 | 6. Other short-term receivables |
|
|
1,161,965 | 993,376 | 987,530 | 1,011,271 | 1,060,397 |
 | 7. Provision for doubtful short-term receivables |
|
|
-81,806 | -82,090 | -82,879 | -40,051 | -40,495 |
 | IV. Inventories |
|
|
21,467 | 16,656 | 16,882 | 20,663 | 17,054 |
 | 1. Inventories |
|
|
21,467 | 16,656 | 16,882 | 20,663 | 17,054 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
22,549 | 21,363 | 22,432 | 23,427 | 29,313 |
 | 1. Short-term prepaid expenses |
|
|
21,836 | 20,593 | 21,638 | 22,631 | 27,592 |
 | 2. Deductible VAT |
|
|
| 685 | 699 | | |
 | 3. Taxes and the State Receivables |
|
|
713 | 85 | 95 | 796 | 1,721 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,913,576 | 3,108,691 | 3,110,513 | 3,102,404 | 3,106,862 |
 | I. Long-term receivables |
|
|
1,067,387 | 1,260,670 | 1,255,187 | 1,255,092 | 1,255,128 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
1,067,387 | 1,260,670 | 1,255,187 | 1,255,092 | 1,255,128 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
53,933 | 32,819 | 31,628 | 31,216 | 29,917 |
 | 1. Tangible fixed assets |
|
|
53,933 | 32,819 | 31,628 | 31,216 | 29,917 |
 | - Cost |
|
|
271,132 | 173,823 | 173,869 | 173,654 | 169,249 |
 | - Accumulated depreciation |
|
|
-217,198 | -141,005 | -142,241 | -142,437 | -139,332 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
1,860 | 1,860 | 1,860 | 1,860 | 1,672 |
 | - Accumulated depreciation |
|
|
-1,860 | -1,860 | -1,860 | -1,860 | -1,672 |
 | III. Real Estate Investments |
|
|
110,682 | 108,703 | 108,446 | 103,697 | 102,641 |
 | - Cost |
|
|
196,164 | 195,344 | 195,344 | 192,806 | 192,806 |
 | - Accumulated depreciation |
|
|
-85,482 | -86,641 | -86,898 | -89,109 | -90,165 |
 | IV. Long-term assets in progress |
|
|
894,910 | 899,700 | 895,548 | 907,098 | 900,529 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
894,910 | 899,700 | 895,548 | 907,098 | 900,529 |
 | IV. Long-term financial investments |
|
|
576,639 | 593,929 | 611,387 | 609,837 | 632,044 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
576,639 | 593,929 | 611,387 | 609,837 | 632,044 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
210,024 | 212,871 | 208,319 | 195,462 | 186,602 |
 | 1. Long-term prepaid expenses |
|
|
180,883 | 185,535 | 182,005 | 175,825 | 164,894 |
 | 2. Deferred income tax assets |
|
|
4,149 | 4,128 | 4,892 | | 3,857 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
24,992 | 23,207 | 21,422 | 19,637 | 17,852 |
 | TOTAL ASSETS |
|
|
4,927,187 | 4,975,169 | 4,997,174 | 5,075,582 | 5,170,405 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,276,609 | 2,293,509 | 2,281,394 | 2,331,326 | 2,391,731 |
 | I. Current liabilities |
|
|
1,068,169 | 922,219 | 1,040,283 | 1,111,507 | 1,197,399 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
510,369 | 351,350 | 539,717 | 563,909 | 696,429 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
31,779 | 33,368 | 48,807 | 123,019 | 81,297 |
 | 4. Advances from customers |
|
|
61,357 | 49,458 | 50,153 | 6,609 | 8,036 |
 | 5. Taxes and other payables to the State Budget |
|
|
112,160 | 118,674 | 131,703 | 140,177 | 137,622 |
 | 6. Payables to employees |
|
|
4,720 | 5,244 | 5,676 | 3,951 | 4,198 |
 | 7. Short-term accrued expenses |
|
|
25,790 | 33,447 | 36,252 | 44,291 | 34,066 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
17,610 | 15,897 | 19,830 | 15,124 | 19,255 |
 | 11. Other short-term payables |
|
|
267,089 | 280,340 | 167,717 | 169,540 | 168,288 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
37,296 | 34,442 | 40,429 | 44,887 | 48,209 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,208,440 | 1,371,290 | 1,241,111 | 1,219,819 | 1,194,332 |
 | 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 |
|
|
127,896 | 160,096 | 171,596 | 202,410 | 170,193 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
528,580 | 660,335 | 472,382 | 465,739 | 481,763 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | 2,112 | |
 | 9. Provision for job loss allowance |
|
|
| | | 25,648 | |
 | 10. Provision for long-term payables |
|
|
25,884 | 24,779 | 25,534 | | 26,470 |
 | 11. Long-term unrealized revenue |
|
|
526,080 | 526,080 | 571,599 | 523,910 | 515,905 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,650,578 | 2,681,660 | 2,715,780 | 2,744,256 | 2,778,674 |
 | I. ShareHolder's equity |
|
|
2,650,578 | 2,681,660 | 2,715,780 | 2,744,256 | 2,778,674 |
 | 1. Owner's investment capital |
|
|
1,147,791 | 1,147,791 | 1,147,791 | 1,147,791 | 1,147,791 |
 | 2. Share capital surplus |
|
|
227,664 | 227,664 | 227,664 | 227,664 | 227,664 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3,354 | -3,354 | -3,354 | -3,354 | -3,354 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
197,351 | 200,944 | 205,496 | 209,580 | 212,668 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,078,709 | 1,106,279 | 1,135,921 | 1,160,383 | 1,191,794 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,043,501 | 1,078,920 | 1,078,920 | 1,078,920 | 1,078,920 |
 | - Profit after tax undistributed this period |
|
|
35,208 | 27,359 | 57,001 | 81,463 | 112,874 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,416 | 2,337 | 2,262 | 2,191 | 2,111 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,927,187 | 4,975,169 | 4,997,174 | 5,075,582 | 5,170,405 |
There is no report.
|
|