|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,543,086 | 4,507,552 | 5,281,437 | 5,292,397 | 5,844,202 |
 | I. Cash and cash equivalents |
|
|
405,862 | 409,536 | 401,169 | 603,934 | 936,339 |
 | 1. Cash |
|
|
386,754 | 339,355 | 362,938 | 513,435 | 452,447 |
 | 2. Cash equivalents |
|
|
19,109 | 70,181 | 38,231 | 90,499 | 483,892 |
 | II. Short-term financial investments |
|
|
56,000 | 57,081 | 32,000 | 35,000 | 126,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
56,000 | 57,081 | 32,000 | 35,000 | 136,000 |
 | III. Short-term receivables |
|
|
1,106,911 | 1,116,906 | 1,128,401 | 1,325,812 | 1,542,731 |
 | 1. Short-term receivables of customers |
|
|
1,010,285 | 1,023,199 | 1,026,512 | 1,225,601 | 1,444,515 |
 | 2. Prepayments to suppliers |
|
|
61,098 | 71,838 | 59,590 | 72,308 | 69,986 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
43,331 | 30,250 | 50,531 | 35,971 | 35,431 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,803 | -8,381 | -8,231 | -8,068 | -7,200 |
 | IV. Inventories |
|
|
2,928,767 | 2,825,675 | 3,637,349 | 3,280,071 | 3,189,780 |
 | 1. Inventories |
|
|
2,930,242 | 2,830,060 | 3,651,650 | 3,317,202 | 3,209,209 |
 | 2. Provision for decline in value of inventories |
|
|
-1,475 | -4,385 | -14,301 | -37,131 | -19,429 |
 | V. Other current assets |
|
|
45,545 | 98,355 | 82,518 | 47,579 | 39,352 |
 | 1. Short-term prepaid expenses |
|
|
22,760 | 65,712 | 47,404 | 27,754 | 32,891 |
 | 2. Deductible VAT |
|
|
20,857 | 30,493 | 33,001 | 18,414 | 5,034 |
 | 3. Taxes and the State Receivables |
|
|
1,929 | 2,149 | 2,113 | 1,412 | 1,427 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,333,843 | 5,043,508 | 4,730,798 | 4,604,090 | 4,441,495 |
 | I. Long-term receivables |
|
|
127,250 | 126,154 | 124,182 | 138,210 | 137,979 |
 | 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 |
|
|
127,250 | 126,154 | 124,182 | 138,210 | 137,979 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,203,420 | 4,001,243 | 3,706,931 | 3,462,448 | 3,225,605 |
 | 1. Tangible fixed assets |
|
|
4,019,730 | 3,832,776 | 3,562,801 | 3,341,558 | 3,127,341 |
 | - Cost |
|
|
10,895,462 | 11,092,525 | 11,150,048 | 11,219,966 | 11,293,623 |
 | - Accumulated depreciation |
|
|
-6,875,732 | -7,259,749 | -7,587,247 | -7,878,408 | -8,166,282 |
 | 2. Fixed assets of financial leasing |
|
|
173,612 | 158,602 | 134,521 | 111,208 | 88,994 |
 | - Cost |
|
|
475,406 | 379,779 | 311,989 | 299,465 | 292,507 |
 | - Accumulated depreciation |
|
|
-301,794 | -221,178 | -177,468 | -188,257 | -203,513 |
 | 3. Intangible fixed assets |
|
|
10,078 | 9,866 | 9,609 | 9,682 | 9,270 |
 | - Cost |
|
|
21,227 | 21,532 | 21,785 | 22,249 | 22,251 |
 | - Accumulated depreciation |
|
|
-11,150 | -11,666 | -12,176 | -12,567 | -12,981 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
433,392 | 331,203 | 341,947 | 451,495 | 551,052 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
433,392 | 331,203 | 341,947 | 451,495 | 551,052 |
 | IV. Long-term financial investments |
|
|
46,173 | 46,173 | 46,173 | 46,173 | 46,173 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
11,754 | 11,754 | 11,754 | 11,754 | 11,754 |
 | 3. Other investments in equity instruments |
|
|
35,438 | 35,438 | 35,438 | 35,438 | 35,438 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,020 | -1,020 | -1,020 | -1,020 | -1,020 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
523,608 | 538,735 | 511,566 | 505,765 | 480,686 |
 | 1. Long-term prepaid expenses |
|
|
522,323 | 522,474 | 494,316 | 469,351 | 444,324 |
 | 2. Deferred income tax assets |
|
|
1,285 | 16,261 | 17,250 | 36,414 | 36,362 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
9,876,929 | 9,551,060 | 10,012,236 | 9,896,487 | 10,285,697 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,310,985 | 5,602,453 | 5,682,958 | 5,535,134 | 5,318,724 |
 | I. Current liabilities |
|
|
4,684,813 | 4,308,553 | 4,357,889 | 4,495,698 | 4,221,577 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,937,130 | 2,186,529 | 1,892,706 | 1,480,077 | 1,149,215 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
991,142 | 1,100,009 | 1,098,901 | 933,965 | 1,001,812 |
 | 4. Advances from customers |
|
|
22,604 | 25,914 | 30,624 | 19,578 | 65,017 |
 | 5. Taxes and other payables to the State Budget |
|
|
457,396 | 434,736 | 416,885 | 553,845 | 649,390 |
 | 6. Payables to employees |
|
|
343,453 | 356,953 | 238,695 | 271,646 | 638,722 |
 | 7. Short-term accrued expenses |
|
|
572,287 | 20,224 | 431,553 | 45,627 | 49,301 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
413 | 627 | 606 | 708 | 282 |
 | 11. Other short-term payables |
|
|
106,545 | 124,177 | 127,408 | 450,515 | 128,192 |
 | 12. Provision for short term payables |
|
|
180,532 | | 90,658 | 630,384 | 442,680 |
 | 13. Bonus and welfare fund |
|
|
73,313 | 59,384 | 29,852 | 109,353 | 96,967 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,626,172 | 1,293,900 | 1,325,070 | 1,039,436 | 1,097,147 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
49,773 | | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,224 | 1,181 | 1,181 | 1,176 | 1,176 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,522,106 | 1,242,263 | 1,268,748 | 977,339 | 1,035,186 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | 5,486 | 5,486 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
47,941 | 45,727 | 49,857 | 49,742 | 49,742 |
 | 11. Long-term unrealized revenue |
|
|
720 | 373 | 927 | 1,337 | 1,200 |
 | 12. Development fund of science and technology |
|
|
4,408 | 4,356 | 4,356 | 4,356 | 4,356 |
 | B. OWNER'S EQUITY |
|
|
3,565,944 | 3,948,607 | 4,329,277 | 4,361,353 | 4,966,973 |
 | I. ShareHolder's equity |
|
|
3,563,032 | 3,945,901 | 4,310,575 | 4,343,287 | 4,941,442 |
 | 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-14,888 | -14,888 | -14,888 | -14,888 | -14,888 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
194,699 | 194,699 | 194,699 | 584,699 | 584,699 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
405 | 405 | 405 | 405 | 405 |
 | 11. After tax undistributed profit |
|
|
895,853 | 1,317,909 | 1,696,621 | 1,423,693 | 2,018,812 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
88,985 | 88,985 | 1,365,702 | 582,254 | 582,593 |
 | - Profit after tax undistributed this period |
|
|
806,868 | 1,228,923 | 330,919 | 841,439 | 1,436,219 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
486,963 | 447,777 | 433,739 | 349,379 | 352,414 |
 | II. Funding resources and other funds |
|
|
2,912 | 2,706 | 18,702 | 18,066 | 25,531 |
 | 1. Funding resources |
|
|
-3,603 | -3,355 | -2,999 | -2,887 | 5,152 |
 | 2. Funding resources that form fixed assets |
|
|
6,514 | 6,061 | 21,701 | 20,953 | 20,380 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,876,929 | 9,551,060 | 10,012,236 | 9,896,487 | 10,285,697 |
There is no report.
|
|