|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
32,273,974 | 34,129,607 | 38,338,732 | 30,840,556 | 38,891,740 |
 | I. Cash and cash equivalents |
|
|
4,123,301 | 2,782,188 | 4,205,749 | 3,492,570 | 5,501,063 |
 | 1. Cash |
|
|
2,757,562 | 2,468,187 | 3,120,113 | 2,500,071 | 4,152,354 |
 | 2. Cash equivalents |
|
|
1,365,740 | 314,000 | 1,085,636 | 992,499 | 1,348,708 |
 | II. Short-term financial investments |
|
|
10,852,967 | 11,656,015 | 12,041,357 | 12,315,277 | 13,466,277 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10,852,967 | 11,656,015 | 12,041,357 | 12,315,277 | 13,466,277 |
 | III. Short-term receivables |
|
|
13,218,155 | 15,857,628 | 16,294,329 | 10,541,500 | 16,669,734 |
 | 1. Short-term receivables of customers |
|
|
8,250,992 | 11,854,804 | 10,542,229 | 5,904,674 | 11,577,668 |
 | 2. Prepayments to suppliers |
|
|
204,561 | 216,229 | 260,756 | 261,495 | 271,272 |
 | 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 |
|
|
5,600,792 | 4,624,967 | 6,339,761 | 5,222,038 | 5,675,523 |
 | 7. Provision for doubtful short-term receivables |
|
|
-838,190 | -838,373 | -848,418 | -846,707 | -854,730 |
 | IV. Inventories |
|
|
3,545,415 | 3,396,490 | 5,310,682 | 4,012,327 | 2,786,027 |
 | 1. Inventories |
|
|
3,546,114 | 3,398,599 | 5,311,494 | 4,013,696 | 2,797,323 |
 | 2. Provision for decline in value of inventories |
|
|
-699 | -2,108 | -812 | -1,369 | -11,296 |
 | V. Other current assets |
|
|
534,136 | 437,286 | 486,615 | 478,882 | 468,639 |
 | 1. Short-term prepaid expenses |
|
|
44,437 | 56,803 | 60,719 | 61,945 | 57,117 |
 | 2. Deductible VAT |
|
|
194,221 | 74,209 | 103,254 | 83,314 | 59,262 |
 | 3. Taxes and the State Receivables |
|
|
295,478 | 306,274 | 322,642 | 333,623 | 352,260 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,194,469 | 6,178,666 | 6,296,974 | 6,478,349 | 6,632,719 |
 | I. Long-term receivables |
|
|
35,544 | 34,653 | 30,485 | 32,746 | 32,083 |
 | 1. Long-term customer's receivables |
|
|
20,449 | 20,449 | 19,718 | 20,449 | 19,718 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
35,179 | 34,288 | 30,851 | 32,015 | 32,083 |
 | 6. Provision for doubtful long-term receivables |
|
|
-20,084 | -20,084 | -20,084 | -19,718 | -19,718 |
 | II. Fixed assets |
|
|
3,533,670 | 3,501,628 | 3,485,961 | 3,589,030 | 3,655,592 |
 | 1. Tangible fixed assets |
|
|
2,063,062 | 2,040,494 | 2,013,295 | 2,141,479 | 2,203,828 |
 | - Cost |
|
|
7,073,729 | 7,118,631 | 7,160,484 | 7,350,509 | 7,477,933 |
 | - Accumulated depreciation |
|
|
-5,010,667 | -5,078,137 | -5,147,189 | -5,209,030 | -5,274,105 |
 | 2. Fixed assets of financial leasing |
|
|
6,571 | 6,312 | 5,955 | 5,699 | 4,897 |
 | - Cost |
|
|
8,551 | 8,551 | 8,447 | 8,447 | 7,284 |
 | - Accumulated depreciation |
|
|
-1,980 | -2,239 | -2,492 | -2,749 | -2,387 |
 | 3. Intangible fixed assets |
|
|
1,464,037 | 1,454,822 | 1,466,712 | 1,441,852 | 1,446,868 |
 | - Cost |
|
|
1,833,221 | 1,833,051 | 1,854,882 | 1,831,162 | 1,847,392 |
 | - Accumulated depreciation |
|
|
-369,184 | -378,229 | -388,171 | -389,311 | -400,524 |
 | III. Real Estate Investments |
|
|
98,068 | 97,213 | 96,358 | 95,503 | 94,648 |
 | - Cost |
|
|
139,193 | 139,193 | 139,193 | 139,193 | 139,193 |
 | - Accumulated depreciation |
|
|
-41,126 | -41,980 | -42,835 | -43,690 | -44,545 |
 | IV. Long-term assets in progress |
|
|
203,482 | 172,914 | 273,431 | 182,738 | 223,564 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
203,482 | 172,914 | 273,431 | 182,738 | 223,564 |
 | IV. Long-term financial investments |
|
|
709,678 | 704,159 | 687,189 | 686,300 | 508,042 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
643,010 | 638,342 | 621,303 | 621,104 | 441,439 |
 | 3. Other investments in equity instruments |
|
|
108,912 | 108,912 | 108,912 | 108,932 | 110,032 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-42,244 | -43,095 | -43,026 | -43,735 | -43,429 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,614,027 | 1,668,100 | 1,723,550 | 1,892,032 | 2,118,791 |
 | 1. Long-term prepaid expenses |
|
|
1,614,005 | 1,668,078 | 1,723,529 | 1,892,011 | 2,118,769 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
21 | 21 | 21 | 21 | 21 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
38,468,443 | 40,308,273 | 44,635,706 | 37,318,905 | 45,524,459 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
26,977,868 | 28,806,526 | 32,990,029 | 25,712,929 | 33,992,936 |
 | I. Current liabilities |
|
|
26,628,747 | 28,442,210 | 32,619,494 | 25,337,607 | 33,591,009 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,415,295 | 8,401,023 | 8,444,220 | 9,361,603 | 10,734,734 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
11,519,378 | 14,754,910 | 17,457,709 | 10,123,958 | 16,671,628 |
 | 4. Advances from customers |
|
|
78,467 | 47,425 | 93,239 | 103,800 | 42,391 |
 | 5. Taxes and other payables to the State Budget |
|
|
830,927 | 777,746 | 805,727 | 764,924 | 1,112,427 |
 | 6. Payables to employees |
|
|
307,518 | 191,557 | 273,964 | 373,364 | 356,708 |
 | 7. Short-term accrued expenses |
|
|
98,688 | 92,657 | 125,915 | 98,731 | 106,480 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
8,933 | 5,930 | 5,811 | 6,783 | 8,001 |
 | 11. Other short-term payables |
|
|
6,319,251 | 4,148,377 | 5,376,216 | 4,486,007 | 4,498,779 |
 | 12. Provision for short term payables |
|
|
59 | | | | |
 | 13. Bonus and welfare fund |
|
|
188,647 | 161,000 | 175,109 | 156,853 | 198,277 |
 | 14. Price stabilization fund |
|
|
-138,415 | -138,415 | -138,415 | -138,415 | -138,415 |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
349,122 | 364,316 | 370,535 | 375,322 | 401,927 |
 | 1. Long-term payables to sellers |
|
|
39 | 34 | 585 | | |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
25,098 | 25,594 | 25,950 | 27,420 | 29,211 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
118,753 | 115,294 | 123,652 | 127,469 | 144,801 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
182,847 | 195,902 | 191,804 | 193,872 | 203,432 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
15,285 | 13,015 | 14,067 | 12,213 | 14,778 |
 | 12. Development fund of science and technology |
|
|
7,099 | 14,476 | 14,478 | 14,347 | 9,704 |
 | B. OWNER'S EQUITY |
|
|
11,490,575 | 11,501,747 | 11,645,677 | 11,605,977 | 11,531,523 |
 | I. ShareHolder's equity |
|
|
11,490,575 | 11,501,747 | 11,645,677 | 11,605,977 | 11,531,523 |
 | 1. Owner's investment capital |
|
|
10,342,295 | 10,342,295 | 10,342,295 | 10,342,295 | 10,342,295 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
23,615 | 46,336 | 46,334 | 46,336 | 46,336 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-163,981 | -163,981 | -163,981 | -163,981 | -163,981 |
 | 7. Differences upon foreign exchange rate |
|
|
-89,990 | -102,879 | -96,283 | -53,823 | -90,559 |
 | 8. Investment and development funds |
|
|
248,150 | 237,973 | 247,501 | 247,550 | 232,186 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
23,520 | 53,169 | 25,872 | 25,872 | 25,872 |
 | 11. After tax undistributed profit |
|
|
69,141 | 75,707 | 221,499 | 75,630 | 97,199 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-255,294 | 47,761 | 14,613 | -256,488 | -248,018 |
 | - Profit after tax undistributed this period |
|
|
324,434 | 27,946 | 206,886 | 332,119 | 345,217 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,037,826 | 1,013,127 | 1,022,441 | 1,086,097 | 1,042,175 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
38,468,443 | 40,308,273 | 44,635,706 | 37,318,905 | 45,524,459 |
There is no report.
|
|