|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,070,342 | 2,043,703 | 2,103,060 | 2,272,268 | 2,298,793 |
 | I. Cash and cash equivalents |
|
|
114,425 | 97,415 | 148,344 | 145,758 | 274,031 |
 | 1. Cash |
|
|
103,425 | 97,415 | 148,344 | 145,758 | 274,031 |
 | 2. Cash equivalents |
|
|
11,000 | | | | |
 | II. Short-term financial investments |
|
|
14,917 | 12,917 | 8,117 | 28,027 | 35,827 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
14,917 | 12,917 | 8,117 | 28,027 | 35,827 |
 | III. Short-term receivables |
|
|
1,223,792 | 1,205,900 | 1,286,047 | 1,310,048 | 1,218,356 |
 | 1. Short-term receivables of customers |
|
|
684,881 | 710,043 | 712,195 | 740,493 | 680,373 |
 | 2. Prepayments to suppliers |
|
|
173,192 | 123,181 | 194,198 | 223,142 | 134,536 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
641,624 | 641,592 | 652,078 | 655,629 | 639,714 |
 | 6. Other short-term receivables |
|
|
232,449 | 239,465 | 236,822 | 214,510 | 289,983 |
 | 7. Provision for doubtful short-term receivables |
|
|
-508,354 | -508,382 | -509,246 | -523,727 | -526,250 |
 | IV. Inventories |
|
|
679,785 | 689,634 | 627,597 | 760,758 | 744,354 |
 | 1. Inventories |
|
|
682,146 | 691,626 | 629,197 | 762,303 | 745,517 |
 | 2. Provision for decline in value of inventories |
|
|
-2,361 | -1,992 | -1,600 | -1,545 | -1,164 |
 | V. Other current assets |
|
|
37,424 | 37,837 | 32,955 | 27,677 | 26,225 |
 | 1. Short-term prepaid expenses |
|
|
13,177 | 11,418 | 8,882 | 5,260 | 4,075 |
 | 2. Deductible VAT |
|
|
2,141 | 4,437 | 2,566 | 2,478 | 2,269 |
 | 3. Taxes and the State Receivables |
|
|
22,106 | 21,982 | 21,507 | 19,939 | 19,881 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,717,887 | 1,678,797 | 1,636,250 | 1,628,733 | 1,641,056 |
 | I. Long-term receivables |
|
|
290,231 | 290,231 | 290,233 | 290,287 | 270,283 |
 | 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 |
|
|
627,231 | 627,231 | 627,233 | 627,287 | 270,283 |
 | 6. Provision for doubtful long-term receivables |
|
|
-337,000 | -337,000 | -337,000 | -337,000 | |
 | II. Fixed assets |
|
|
887,001 | 867,363 | 847,615 | 833,301 | 815,875 |
 | 1. Tangible fixed assets |
|
|
757,509 | 740,303 | 722,984 | 711,014 | 696,011 |
 | - Cost |
|
|
1,388,900 | 1,388,964 | 1,389,196 | 1,393,593 | 1,391,450 |
 | - Accumulated depreciation |
|
|
-631,391 | -648,660 | -666,212 | -682,579 | -695,439 |
 | 2. Fixed assets of financial leasing |
|
|
22,555 | 22,047 | 21,539 | 21,032 | 20,524 |
 | - Cost |
|
|
26,005 | 26,005 | 26,005 | 26,005 | 26,005 |
 | - Accumulated depreciation |
|
|
-3,451 | -3,958 | -4,466 | -4,974 | -5,482 |
 | 3. Intangible fixed assets |
|
|
106,937 | 105,013 | 103,092 | 101,255 | 99,340 |
 | - Cost |
|
|
161,411 | 161,411 | 161,411 | 161,500 | 161,462 |
 | - Accumulated depreciation |
|
|
-54,474 | -56,398 | -58,319 | -60,245 | -62,122 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
85,345 | 85,284 | 85,474 | 85,853 | 87,387 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
85,345 | 85,284 | 85,474 | 85,853 | 87,387 |
 | IV. Long-term financial investments |
|
|
161,638 | 164,356 | 147,017 | 153,814 | 155,471 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
93,514 | 96,233 | 78,894 | 85,737 | 90,006 |
 | 3. Other investments in equity instruments |
|
|
68,123 | 68,123 | 68,123 | 68,123 | 68,123 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | -46 | -2,658 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
293,673 | 271,563 | 265,911 | 265,479 | 312,039 |
 | 1. Long-term prepaid expenses |
|
|
204,335 | 186,028 | 183,560 | 186,261 | 231,788 |
 | 2. Deferred income tax assets |
|
|
7,875 | 6,789 | 6,319 | 5,903 | 9,651 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
81,462 | 78,747 | 76,031 | 73,316 | 70,600 |
 | TOTAL ASSETS |
|
|
3,788,230 | 3,722,501 | 3,739,309 | 3,901,001 | 3,939,849 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,781,523 | 1,645,989 | 1,602,979 | 1,738,230 | 1,811,224 |
 | I. Current liabilities |
|
|
1,653,742 | 1,525,752 | 1,542,247 | 1,677,843 | 1,686,562 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,182,460 | 1,050,426 | 1,029,253 | 1,131,179 | 1,197,089 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
244,234 | 270,578 | 254,734 | 298,465 | 224,976 |
 | 4. Advances from customers |
|
|
28,968 | 34,888 | 34,136 | 26,733 | 27,062 |
 | 5. Taxes and other payables to the State Budget |
|
|
23,071 | 15,138 | 21,414 | 21,735 | 24,102 |
 | 6. Payables to employees |
|
|
27,211 | 9,631 | 19,215 | 22,664 | 25,028 |
 | 7. Short-term accrued expenses |
|
|
82,004 | 80,844 | 82,941 | 97,790 | 95,699 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
98 | 98 | 98 | 49 | 37 |
 | 11. Other short-term payables |
|
|
59,835 | 58,498 | 90,510 | 73,609 | 87,158 |
 | 12. Provision for short term payables |
|
|
1,743 | 1,743 | 1,743 | 1,743 | 1,743 |
 | 13. Bonus and welfare fund |
|
|
4,118 | 3,910 | 8,203 | 3,877 | 3,669 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
127,780 | 120,237 | 60,733 | 60,387 | 124,663 |
 | 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 |
|
|
280 | 280 | 280 | 280 | 280 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
67,071 | 60,942 | 3,327 | 2,018 | 710 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
54,420 | 53,002 | 50,974 | 51,844 | 117,243 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
6,009 | 6,013 | 6,152 | 6,245 | 6,351 |
 | 11. Long-term unrealized revenue |
|
|
| | | | 79 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,006,707 | 2,076,512 | 2,136,330 | 2,162,771 | 2,128,624 |
 | I. ShareHolder's equity |
|
|
2,006,707 | 2,076,512 | 2,136,330 | 2,162,771 | 2,128,624 |
 | 1. Owner's investment capital |
|
|
1,197,843 | 1,197,843 | 1,197,843 | 1,197,843 | 1,197,843 |
 | 2. Share capital surplus |
|
|
426,599 | 426,599 | 426,599 | 426,599 | 426,599 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
-3,772 | -3,772 | -3,772 | -3,772 | -3,772 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
71,989 | 71,989 | 72,502 | 72,502 | 72,502 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
291,676 | 358,264 | 425,256 | 446,077 | 402,041 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
206,688 | 289,992 | 276,205 | 276,202 | 208,801 |
 | - Profit after tax undistributed this period |
|
|
84,988 | 68,273 | 149,051 | 169,875 | 193,240 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
22,373 | 25,589 | 17,902 | 23,522 | 33,411 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,788,230 | 3,722,501 | 3,739,309 | 3,901,001 | 3,939,849 |
There is no report.
|
|