|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,202,371 | 10,190,698 | 10,536,297 | 9,706,183 | 9,702,800 |
 | I. Cash and cash equivalents |
|
|
391,784 | 1,287,370 | 522,553 | 348,061 | 838,864 |
 | 1. Cash |
|
|
391,784 | 207,370 | 260,053 | 325,561 | 476,364 |
 | 2. Cash equivalents |
|
|
| 1,080,000 | 262,500 | 22,500 | 362,500 |
 | II. Short-term financial investments |
|
|
247,130 | 253,915 | 1,106,259 | 1,106,853 | 834,856 |
 | 1. Trading securities |
|
|
9 | 9 | 202,249 | 202,240 | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
247,121 | 253,906 | 904,010 | 904,614 | 834,856 |
 | III. Short-term receivables |
|
|
1,942,938 | 1,834,482 | 1,620,874 | 1,976,367 | 1,423,364 |
 | 1. Short-term receivables of customers |
|
|
1,129,073 | 1,285,461 | 1,284,929 | 1,758,810 | 1,259,899 |
 | 2. Prepayments to suppliers |
|
|
811,919 | 260,241 | 315,204 | 199,724 | 148,238 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 275,000 | 16,218 | | |
 | 6. Other short-term receivables |
|
|
15,742 | 31,285 | 24,758 | 38,068 | 40,482 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,796 | -17,506 | -20,235 | -20,235 | -25,255 |
 | IV. Inventories |
|
|
6,690,483 | 5,869,299 | 6,141,801 | 5,048,848 | 5,303,103 |
 | 1. Inventories |
|
|
6,820,816 | 5,959,607 | 6,232,109 | 5,139,156 | 5,408,688 |
 | 2. Provision for decline in value of inventories |
|
|
-130,333 | -90,308 | -90,308 | -90,308 | -105,585 |
 | V. Other current assets |
|
|
930,035 | 945,632 | 1,144,810 | 1,226,053 | 1,302,613 |
 | 1. Short-term prepaid expenses |
|
|
29,406 | 26,796 | 29,785 | 29,561 | 29,614 |
 | 2. Deductible VAT |
|
|
900,630 | 918,509 | 1,114,732 | 1,196,170 | 1,272,678 |
 | 3. Taxes and the State Receivables |
|
|
| 326 | 293 | 322 | 322 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,316,715 | 4,025,328 | 5,957,792 | 6,766,864 | 6,791,112 |
 | I. Long-term receivables |
|
|
1,338 | 1,338 | 1,338 | 1,338 | 1,338 |
 | 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 |
|
|
1,338 | 1,338 | 1,338 | 1,338 | 1,338 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,021,345 | 1,936,842 | 1,870,701 | 1,789,390 | 1,804,723 |
 | 1. Tangible fixed assets |
|
|
1,700,298 | 1,618,599 | 1,555,262 | 1,476,756 | 1,494,835 |
 | - Cost |
|
|
5,084,075 | 4,965,089 | 4,989,293 | 4,998,189 | 5,105,206 |
 | - Accumulated depreciation |
|
|
-3,383,777 | -3,346,490 | -3,434,031 | -3,521,433 | -3,610,371 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
321,047 | 318,243 | 315,439 | 312,634 | 309,888 |
 | - Cost |
|
|
391,098 | 391,098 | 391,098 | 391,098 | 391,159 |
 | - Accumulated depreciation |
|
|
-70,051 | -72,855 | -75,660 | -78,464 | -81,271 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
531,111 | 1,097,140 | 3,010,281 | 3,902,004 | 4,443,040 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
531,111 | 1,097,140 | 3,010,281 | 3,902,004 | 4,443,040 |
 | IV. Long-term financial investments |
|
|
524,521 | 518,130 | 515,540 | 513,598 | 648 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
524,521 | 518,130 | 515,540 | 513,598 | 648 |
 | V. Total other long-term assets |
|
|
238,401 | 471,878 | 559,933 | 560,534 | 541,363 |
 | 1. Long-term prepaid expenses |
|
|
238,401 | 471,878 | 559,933 | 560,534 | 541,363 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
13,519,086 | 14,216,026 | 16,494,089 | 16,473,048 | 16,493,912 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,647,679 | 6,699,819 | 8,913,469 | 8,839,509 | 8,858,428 |
 | I. Current liabilities |
|
|
7,620,887 | 6,518,010 | 7,499,627 | 6,765,831 | 6,568,227 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,311,656 | 5,594,063 | 5,468,043 | 4,907,419 | 4,600,985 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
855,939 | 628,522 | 1,623,327 | 1,434,381 | 1,470,090 |
 | 4. Advances from customers |
|
|
78,932 | 79,750 | 96,958 | 102,965 | 192,041 |
 | 5. Taxes and other payables to the State Budget |
|
|
180,369 | 26,171 | 95,162 | 95,127 | 104,704 |
 | 6. Payables to employees |
|
|
38,475 | 26,836 | 24,796 | 26,672 | 26,817 |
 | 7. Short-term accrued expenses |
|
|
32,534 | 44,152 | 47,595 | 56,378 | 30,350 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
10,915 | 6,654 | 11,694 | 12,063 | 12,535 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
112,066 | 111,862 | 132,051 | 130,828 | 130,706 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
26,792 | 181,810 | 1,413,842 | 2,073,678 | 2,290,201 |
 | 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 |
|
|
900 | 900 | 900 | 900 | 900 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| 156,195 | 1,388,814 | 2,048,902 | 2,266,131 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
25,892 | 24,715 | 24,127 | 23,876 | 23,170 |
 | 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 |
|
|
5,871,407 | 7,516,206 | 7,580,620 | 7,633,538 | 7,635,484 |
 | I. ShareHolder's equity |
|
|
5,871,407 | 7,516,206 | 7,580,620 | 7,633,538 | 7,635,484 |
 | 1. Owner's investment capital |
|
|
3,159,320 | 4,475,709 | 4,475,709 | 4,475,709 | 4,475,709 |
 | 2. Share capital surplus |
|
|
259,366 | 522,371 | 522,371 | 522,371 | 522,361 |
 | 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 |
|
|
191,701 | 191,701 | 205,292 | 205,292 | 205,292 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
89,440 | 89,440 | 98,500 | 98,500 | 98,500 |
 | 11. After tax undistributed profit |
|
|
2,171,580 | 2,236,985 | 2,278,748 | 2,327,966 | 2,318,648 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,718,572 | 2,171,580 | 2,121,749 | 2,121,435 | 2,121,435 |
 | - Profit after tax undistributed this period |
|
|
453,008 | 65,405 | 156,999 | 206,531 | 197,213 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | 3,700 | 14,974 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,519,086 | 14,216,026 | 16,494,089 | 16,473,048 | 16,493,912 |
There is no report.
|
|