|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
27,549,221 | 25,981,904 | 25,162,788 | 24,963,680 | 19,246,028 |
 | I. Cash and cash equivalents |
|
|
5,443,294 | 4,395,435 | 3,514,681 | 3,361,202 | 6,814,305 |
 | 1. Cash |
|
|
1,384,367 | 889,818 | 1,426,593 | 1,224,565 | 1,708,379 |
 | 2. Cash equivalents |
|
|
4,058,927 | 3,505,617 | 2,088,088 | 2,136,637 | 5,105,926 |
 | II. Short-term financial investments |
|
|
791,730 | 607,957 | 598,897 | 510,439 | 1,352,275 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
791,730 | 607,957 | 598,897 | 510,439 | 1,352,275 |
 | III. Short-term receivables |
|
|
2,628,692 | 2,722,760 | 2,455,000 | 2,541,483 | 1,891,019 |
 | 1. Short-term receivables of customers |
|
|
1,466,566 | 1,188,318 | 1,271,166 | 1,208,077 | 1,043,055 |
 | 2. Prepayments to suppliers |
|
|
492,362 | 500,211 | 529,308 | 695,372 | 370,907 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
94,581 | 90,081 | 90,081 | 78,971 | 75,471 |
 | 6. Other short-term receivables |
|
|
655,711 | 1,024,677 | 646,972 | 641,591 | 523,504 |
 | 7. Provision for doubtful short-term receivables |
|
|
-80,527 | -80,527 | -82,527 | -82,527 | -121,918 |
 | IV. Inventories |
|
|
17,993,417 | 17,542,660 | 17,901,843 | 17,851,636 | 8,677,574 |
 | 1. Inventories |
|
|
18,060,594 | 17,608,872 | 17,967,218 | 17,916,460 | 8,742,397 |
 | 2. Provision for decline in value of inventories |
|
|
-67,178 | -66,211 | -65,375 | -64,823 | -64,823 |
 | V. Other current assets |
|
|
692,089 | 713,091 | 692,368 | 698,920 | 510,855 |
 | 1. Short-term prepaid expenses |
|
|
329,833 | 332,593 | 318,211 | 315,531 | 279,687 |
 | 2. Deductible VAT |
|
|
358,796 | 365,147 | 372,283 | 367,217 | 220,007 |
 | 3. Taxes and the State Receivables |
|
|
3,459 | 15,351 | 1,874 | 16,172 | 11,162 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,758,769 | 2,781,044 | 3,051,296 | 3,423,298 | 7,318,486 |
 | I. Long-term receivables |
|
|
10,058 | 12,118 | 158,028 | 675,503 | 1,184,926 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 435,127 |
 | 5. Other long-term receivables |
|
|
10,058 | 12,118 | 158,028 | 675,503 | 749,799 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
142,915 | 129,475 | 133,050 | 125,279 | 107,731 |
 | 1. Tangible fixed assets |
|
|
72,116 | 64,307 | 73,502 | 71,346 | 59,427 |
 | - Cost |
|
|
175,719 | 168,587 | 177,261 | 177,884 | 167,128 |
 | - Accumulated depreciation |
|
|
-103,602 | -104,280 | -103,758 | -106,538 | -107,701 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
70,799 | 65,167 | 59,548 | 53,933 | 48,303 |
 | - Cost |
|
|
139,153 | 139,153 | 139,153 | 139,153 | 138,862 |
 | - Accumulated depreciation |
|
|
-68,355 | -73,986 | -79,606 | -85,221 | -90,559 |
 | III. Real Estate Investments |
|
|
315,909 | 308,752 | 324,437 | 293,329 | 445,231 |
 | - Cost |
|
|
388,138 | 384,800 | 403,996 | 378,117 | 535,258 |
 | - Accumulated depreciation |
|
|
-72,229 | -76,048 | -79,558 | -84,788 | -90,027 |
 | IV. Long-term assets in progress |
|
|
5,449 | 35,333 | 5,101 | 5,659 | 15,484 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,449 | 35,333 | 5,101 | 5,659 | 15,484 |
 | IV. Long-term financial investments |
|
|
1,794,387 | 1,800,569 | 1,892,716 | 1,828,501 | 5,038,361 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,791,978 | 1,798,160 | 1,890,307 | 1,826,092 | 5,035,952 |
 | 3. Other investments in equity instruments |
|
|
2,409 | 2,409 | 2,409 | 2,409 | 2,409 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
490,050 | 494,798 | 537,964 | 495,029 | 526,753 |
 | 1. Long-term prepaid expenses |
|
|
98,924 | 68,965 | 101,709 | 27,859 | 49,311 |
 | 2. Deferred income tax assets |
|
|
391,126 | 425,832 | 436,255 | 467,170 | 477,441 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
30,307,990 | 28,762,948 | 28,214,084 | 28,386,979 | 26,564,514 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
15,741,777 | 14,243,568 | 13,995,267 | 14,019,914 | 11,740,270 |
 | I. Current liabilities |
|
|
10,147,774 | 8,635,976 | 7,022,560 | 7,004,200 | 6,453,835 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,887,140 | 2,976,878 | 1,491,481 | 1,442,367 | 1,016,904 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,027,334 | 632,162 | 629,248 | 481,510 | 463,430 |
 | 4. Advances from customers |
|
|
3,023,680 | 2,279,143 | 2,678,825 | 2,446,949 | 2,588,130 |
 | 5. Taxes and other payables to the State Budget |
|
|
399,258 | 132,628 | 115,730 | 233,340 | 228,275 |
 | 6. Payables to employees |
|
|
39,964 | 4,022 | 3,311 | 9,222 | 64,960 |
 | 7. Short-term accrued expenses |
|
|
1,247,173 | 1,226,408 | 1,088,200 | 1,068,198 | 1,037,267 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
25,496 | 32,125 | 30,656 | 25,377 | 16,054 |
 | 11. Other short-term payables |
|
|
1,418,048 | 1,275,850 | 903,486 | 1,219,564 | 975,123 |
 | 12. Provision for short term payables |
|
|
25,569 | 25,291 | 24,481 | 23,961 | 23,986 |
 | 13. Bonus and welfare fund |
|
|
54,111 | 51,468 | 57,143 | 53,712 | 39,707 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
5,594,002 | 5,607,592 | 6,972,708 | 7,015,714 | 5,286,435 |
 | 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 |
|
|
121,844 | 95,007 | 225,430 | 95,019 | 189,745 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,074,040 | 4,124,252 | 5,359,489 | 5,549,806 | 4,504,698 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,053,465 | 1,055,621 | 1,065,997 | 1,056,253 | 172,996 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
41,375 | 41,136 | 41,086 | 40,040 | 87,415 |
 | 11. Long-term unrealized revenue |
|
|
303,279 | 291,576 | 280,706 | 274,596 | 331,581 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
14,566,213 | 14,519,380 | 14,218,817 | 14,367,065 | 14,824,244 |
 | I. ShareHolder's equity |
|
|
14,566,213 | 14,519,380 | 14,218,817 | 14,367,065 | 14,824,244 |
 | 1. Owner's investment capital |
|
|
3,850,753 | 3,850,753 | 3,850,753 | 3,850,753 | 4,850,974 |
 | 2. Share capital surplus |
|
|
2,643,023 | 2,643,023 | 2,643,023 | 2,643,023 | 4,142,390 |
 | 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 |
|
|
10,709 | 10,709 | 10,709 | 10,709 | 10,709 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
2,217 | 2,217 | 2,217 | 2,217 | 2,217 |
 | 11. After tax undistributed profit |
|
|
3,165,748 | 3,279,796 | 3,163,122 | 3,309,085 | 3,655,936 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,653,544 | 3,171,439 | 2,955,435 | 2,955,435 | 2,954,564 |
 | - Profit after tax undistributed this period |
|
|
512,203 | 108,357 | 207,686 | 353,649 | 701,372 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,893,763 | 4,732,882 | 4,548,993 | 4,551,278 | 2,162,019 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
30,307,990 | 28,762,948 | 28,214,084 | 28,386,979 | 26,564,514 |
There is no report.
|
|