|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
65,774,194 | 68,350,202 | 75,933,600 | 75,125,383 | 77,214,627 |
 | I. Cash and cash equivalents |
|
|
5,697,332 | 2,658,218 | 6,030,068 | 5,510,816 | 4,999,926 |
 | 1. Cash |
|
|
4,697,332 | 2,658,218 | 5,730,068 | 5,510,816 | 4,960,376 |
 | 2. Cash equivalents |
|
|
1,000,000 | | 300,000 | | 39,550 |
 | II. Short-term financial investments |
|
|
28,524,442 | 32,390,515 | 34,303,250 | 33,436,261 | 33,874,270 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
28,524,442 | 32,390,515 | 34,303,250 | 33,436,261 | 33,874,270 |
 | III. Short-term receivables |
|
|
8,763,667 | 9,862,532 | 11,374,184 | 11,515,135 | 10,153,065 |
 | 1. Short-term receivables of customers |
|
|
241,405 | 238,309 | 307,952 | 203,256 | 256,693 |
 | 2. Prepayments to suppliers |
|
|
53,660 | 62,660 | 38,236 | 34,907 | 151,269 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
6,037,715 | 6,972,000 | 7,929,000 | 7,879,500 | 6,910,500 |
 | 6. Other short-term receivables |
|
|
2,430,888 | 2,589,563 | 3,098,996 | 3,397,472 | 2,834,603 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
22,244,676 | 22,808,478 | 23,691,724 | 24,101,279 | 27,266,852 |
 | 1. Inventories |
|
|
22,667,774 | 23,243,567 | 24,132,789 | 24,645,126 | 27,876,446 |
 | 2. Provision for decline in value of inventories |
|
|
-423,098 | -435,089 | -441,065 | -543,846 | -609,594 |
 | V. Other current assets |
|
|
544,077 | 630,459 | 534,374 | 561,892 | 920,514 |
 | 1. Short-term prepaid expenses |
|
|
390,391 | 415,903 | 423,604 | 424,077 | 561,346 |
 | 2. Deductible VAT |
|
|
121,055 | 184,458 | 97,059 | 124,013 | 314,874 |
 | 3. Taxes and the State Receivables |
|
|
32,630 | 30,098 | 13,711 | 13,802 | 44,293 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,444,516 | 4,329,022 | 5,067,799 | 5,163,115 | 6,743,993 |
 | I. Long-term receivables |
|
|
389,708 | 398,377 | 392,831 | 394,958 | 403,824 |
 | 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 |
|
|
389,708 | 398,377 | 392,831 | 394,958 | 403,824 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,586,629 | 3,233,902 | 2,977,796 | 2,606,757 | 2,598,189 |
 | 1. Tangible fixed assets |
|
|
3,523,161 | 3,171,772 | 2,917,005 | 2,547,304 | 2,540,074 |
 | - Cost |
|
|
19,174,626 | 19,305,596 | 19,477,127 | 19,496,422 | 19,478,200 |
 | - Accumulated depreciation |
|
|
-15,651,465 | -16,133,824 | -16,560,123 | -16,949,118 | -16,938,126 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
63,468 | 62,129 | 60,791 | 59,453 | 58,115 |
 | - Cost |
|
|
90,298 | 90,298 | 90,298 | 90,298 | 90,298 |
 | - Accumulated depreciation |
|
|
-26,830 | -28,168 | -29,507 | -30,845 | -32,183 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
24,526 | 56,355 | 106,486 | 76,144 | 90,899 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
24,526 | 56,355 | 106,486 | 76,144 | 90,899 |
 | IV. Long-term financial investments |
|
|
242,036 | 245,166 | 1,211,059 | 1,632,447 | 3,136,316 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
242,036 | 245,166 | 361,059 | 365,236 | 371,159 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | 850,000 | 1,267,211 | 2,765,156 |
 | V. Total other long-term assets |
|
|
201,617 | 395,224 | 379,627 | 452,808 | 514,765 |
 | 1. Long-term prepaid expenses |
|
|
68,472 | 94,346 | 79,314 | 63,891 | 63,643 |
 | 2. Deferred income tax assets |
|
|
133,145 | 300,877 | 300,313 | 388,917 | 451,121 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
70,218,710 | 72,679,225 | 81,001,399 | 80,288,498 | 83,958,619 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
42,097,133 | 43,010,091 | 50,985,234 | 48,491,298 | 50,779,604 |
 | I. Current liabilities |
|
|
42,097,133 | 43,010,091 | 50,985,234 | 48,491,298 | 50,779,604 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
27,300,247 | 26,222,186 | 31,537,973 | 28,705,630 | 29,930,943 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,137,518 | 11,308,959 | 11,117,854 | 12,679,648 | 13,123,541 |
 | 4. Advances from customers |
|
|
90,966 | 74,354 | 91,484 | 178,074 | 210,361 |
 | 5. Taxes and other payables to the State Budget |
|
|
534,222 | 532,077 | 660,307 | 572,138 | 900,015 |
 | 6. Payables to employees |
|
|
650,000 | 344,955 | 254,498 | 344,305 | 342,221 |
 | 7. Short-term accrued expenses |
|
|
3,356,940 | 3,376,995 | 4,373,198 | 4,670,788 | 5,000,706 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
51,808 | 45,793 | 33,327 | 16,157 | 10,590 |
 | 11. Other short-term payables |
|
|
905,192 | 1,034,532 | 2,838,468 | 1,246,432 | 1,171,730 |
 | 12. Provision for short term payables |
|
|
| | 78,125 | 78,125 | |
 | 13. Bonus and welfare fund |
|
|
70,240 | 70,240 | | | 89,498 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
28,121,577 | 29,669,134 | 30,016,165 | 31,797,200 | 33,179,015 |
 | I. ShareHolder's equity |
|
|
28,121,577 | 29,669,134 | 30,016,165 | 31,797,200 | 33,179,015 |
 | 1. Owner's investment capital |
|
|
14,622,442 | 14,622,442 | 14,796,932 | 14,796,932 | 14,696,932 |
 | 2. Share capital surplus |
|
|
558,110 | 558,110 | 558,110 | 558,110 | -152,996 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-7,600 | -7,600 | -10,841 | -12,364 | -12,364 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
2,458 | 2,458 | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
12,582,145 | 14,128,082 | 14,297,772 | 16,068,671 | 18,071,929 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
8,860,277 | 12,582,145 | 11,103,689 | 11,103,689 | 11,035,300 |
 | - Profit after tax undistributed this period |
|
|
3,721,868 | 1,545,937 | 3,194,083 | 4,964,982 | 7,036,629 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
364,021 | 365,640 | 374,192 | 385,851 | 575,514 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
70,218,710 | 72,679,225 | 81,001,399 | 80,288,498 | 83,958,619 |
There is no report.
|
|