|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,237,651 | 12,512,286 | 26,117,661 | 60,137,105 | 81,072,405 |
 | I. Cash and cash equivalents |
|
|
385,983 | 256,895 | 196,966 | 1,401,106 | 4,805,907 |
 | 1. Cash |
|
|
380,983 | 256,895 | 196,965 | 1,391,106 | 4,790,907 |
 | 2. Cash equivalents |
|
|
5,000 | | 1 | 10,000 | 15,000 |
 | II. Short-term financial investments |
|
|
1,971,604 | 1,970,235 | 1,944,947 | 1,484,088 | 2,244,410 |
 | 1. Trading securities |
|
|
1,487,960 | 1,494,077 | 1,552,404 | 1,406,844 | 1,167,691 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
483,644 | 476,158 | 392,543 | 77,244 | 1,076,720 |
 | III. Short-term receivables |
|
|
9,317,603 | 8,925,332 | 22,066,525 | 54,586,646 | 57,487,926 |
 | 1. Short-term receivables of customers |
|
|
283,879 | 265,330 | 283,373 | 1,307,328 | 1,332,445 |
 | 2. Prepayments to suppliers |
|
|
2,699,991 | 3,180,432 | 14,800,990 | 18,329,547 | 11,961,050 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
3,841,164 | 3,165,098 | 3,520,293 | 16,576,381 | 22,974,061 |
 | 6. Other short-term receivables |
|
|
2,498,049 | 2,322,640 | 3,469,886 | 18,389,187 | 21,236,202 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,480 | -8,169 | -8,018 | -15,797 | -15,833 |
 | IV. Inventories |
|
|
864,592 | 664,753 | 883,472 | 1,538,910 | 14,687,137 |
 | 1. Inventories |
|
|
868,687 | 667,250 | 885,968 | 1,541,407 | 14,688,815 |
 | 2. Provision for decline in value of inventories |
|
|
-4,095 | -2,497 | -2,497 | -2,497 | -1,678 |
 | V. Other current assets |
|
|
697,869 | 695,070 | 1,025,752 | 1,126,355 | 1,847,024 |
 | 1. Short-term prepaid expenses |
|
|
615,894 | 642,390 | 690,291 | 735,408 | 1,123,162 |
 | 2. Deductible VAT |
|
|
62,831 | 50,240 | 333,263 | 388,183 | 569,994 |
 | 3. Taxes and the State Receivables |
|
|
19,144 | 2,440 | 2,198 | 2,765 | 153,869 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
7,359,286 | 6,985,157 | 6,687,715 | 18,643,160 | 38,508,623 |
 | I. Long-term receivables |
|
|
1,039,763 | 1,083,490 | 1,067,917 | 2,162,318 | 7,974,820 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 19,320 | 5,620 | 1,100,020 | 1,100,020 |
 | 5. Other long-term receivables |
|
|
1,039,763 | 1,064,170 | 1,062,297 | 1,062,298 | 6,874,800 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
290,565 | 339,845 | 331,839 | 522,433 | 514,508 |
 | 1. Tangible fixed assets |
|
|
274,260 | 324,519 | 317,703 | 487,916 | 489,468 |
 | - Cost |
|
|
366,117 | 427,786 | 427,947 | 718,790 | 729,522 |
 | - Accumulated depreciation |
|
|
-91,857 | -103,267 | -110,244 | -230,874 | -240,054 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
16,305 | 15,326 | 14,136 | 34,517 | 25,040 |
 | - Cost |
|
|
47,380 | 47,644 | 47,674 | 81,151 | 68,724 |
 | - Accumulated depreciation |
|
|
-31,075 | -32,318 | -33,538 | -46,635 | -43,683 |
 | III. Real Estate Investments |
|
|
438,706 | 409,824 | 407,161 | 1,185,284 | 1,164,361 |
 | - Cost |
|
|
566,691 | 537,185 | 537,185 | 1,866,226 | 1,851,591 |
 | - Accumulated depreciation |
|
|
-127,985 | -127,362 | -130,024 | -680,942 | -687,231 |
 | IV. Long-term assets in progress |
|
|
2,959,712 | 2,908,874 | 2,934,101 | 9,749,357 | 20,022,212 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
2,959,712 | 2,908,874 | 2,934,101 | 9,749,357 | 20,022,212 |
 | IV. Long-term financial investments |
|
|
2,612,676 | 2,236,231 | 1,941,663 | 4,922,236 | 8,758,767 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,658,050 | 1,658,175 | 1,655,812 | 2,652,497 | 2,652,421 |
 | 3. Other investments in equity instruments |
|
|
206,343 | 206,343 | 206,343 | 2,203,806 | 5,713,151 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-847 | -847 | -847 | -847 | -1,975 |
 | 5. Investments holding until maturity |
|
|
749,130 | 372,560 | 80,356 | 66,780 | 395,170 |
 | V. Total other long-term assets |
|
|
17,864 | 6,893 | 5,034 | 101,532 | 73,955 |
 | 1. Long-term prepaid expenses |
|
|
17,864 | 6,893 | 5,034 | 101,532 | 73,955 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
20,596,936 | 19,497,443 | 32,805,376 | 78,780,265 | 119,581,028 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,707,505 | 12,603,277 | 26,633,803 | 64,963,245 | 99,781,773 |
 | I. Current liabilities |
|
|
11,944,159 | 9,149,777 | 14,259,475 | 39,448,192 | 51,965,596 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
737,344 | 628,555 | 3,684,527 | 7,309,736 | 9,176,120 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
448,862 | 434,483 | 499,087 | 1,527,410 | 1,141,056 |
 | 4. Advances from customers |
|
|
5,683,301 | 5,861,452 | 6,076,472 | 18,903,813 | 24,556,738 |
 | 5. Taxes and other payables to the State Budget |
|
|
577,483 | 529,187 | 468,419 | 2,086,177 | 6,376,213 |
 | 6. Payables to employees |
|
|
28,320 | 22,037 | 23,354 | 32,424 | 54,387 |
 | 7. Short-term accrued expenses |
|
|
731,716 | 709,531 | 1,127,425 | 2,416,216 | 5,306,242 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,203 | 4,125 | 2,080 | 61,226 | 25,105 |
 | 11. Other short-term payables |
|
|
3,728,189 | 954,669 | 2,372,208 | 7,103,724 | 5,323,704 |
 | 12. Provision for short term payables |
|
|
1,573 | 1,573 | 1,736 | 3,300 | 1,864 |
 | 13. Bonus and welfare fund |
|
|
4,167 | 4,167 | 4,167 | 4,167 | 4,167 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,763,346 | 3,453,499 | 12,374,328 | 25,515,053 | 47,816,177 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
23,688 | 44,007 | 5,375 | 168,189 | 170,634 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,527,949 | 3,256,520 | 4,190,537 | 11,224,962 | 33,012,587 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
209,150 | 151,112 | 8,175,397 | 13,942,779 | 14,447,325 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | 1,642 | 644 | 2,846 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,520 | 1,861 | 1,378 | 3,634 | 9,221 |
 | 11. Long-term unrealized revenue |
|
|
39 | | | 174,845 | 173,565 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,889,431 | 6,894,166 | 6,171,574 | 13,817,020 | 19,799,255 |
 | I. ShareHolder's equity |
|
|
6,889,431 | 6,894,166 | 6,171,574 | 13,817,020 | 19,799,255 |
 | 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 8,997,873 | 8,997,873 |
 | 2. Share capital surplus |
|
|
| | | -3,505 | -3,505 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
-18,708 | -22,382 | -449,304 | -762,381 | -2,036,137 |
 | 11. After tax undistributed profit |
|
|
2,033,194 | 2,064,913 | 2,301,131 | 3,659,143 | 10,693,023 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,267,096 | 2,031,352 | 2,031,352 | 2,031,352 | 2,031,352 |
 | - Profit after tax undistributed this period |
|
|
766,097 | 33,560 | 269,779 | 1,627,791 | 8,661,670 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,874,946 | 1,851,636 | 1,319,747 | 1,925,890 | 2,148,002 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
20,596,936 | 19,497,443 | 32,805,376 | 78,780,265 | 119,581,028 |
There is no report.
|
|