|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,299,290 | 20,408,633 | 15,469,435 | 12,676,293 | 10,385,639 |
 | I. Cash and cash equivalents |
|
|
2,973,806 | 2,250,268 | 2,599,313 | 2,736,490 | 2,628,695 |
 | 1. Cash |
|
|
1,656,705 | 765,717 | 1,244,160 | 1,407,312 | 1,589,772 |
 | 2. Cash equivalents |
|
|
1,317,100 | 1,484,551 | 1,355,153 | 1,329,178 | 1,038,923 |
 | II. Short-term financial investments |
|
|
10,583,194 | 12,593,327 | 6,717,783 | 3,569,352 | 2,227,040 |
 | 1. Trading securities |
|
|
9,895,137 | 11,755,137 | 5,604,137 | 2,227,236 | 4,236 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,001 | -2,447 | -2,155 | -1,835 | -1,904 |
 | 3. Investments holding until maturity |
|
|
690,058 | 840,636 | 1,115,801 | 1,343,952 | 2,224,708 |
 | III. Short-term receivables |
|
|
1,491,430 | 1,968,162 | 1,659,527 | 2,344,125 | 1,984,494 |
 | 1. Short-term receivables of customers |
|
|
1,277,487 | 1,611,294 | 1,491,164 | 2,139,293 | 1,708,213 |
 | 2. Prepayments to suppliers |
|
|
119,688 | 138,373 | 89,893 | 124,016 | 107,789 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
43,017 | 43,307 | 43,307 | 61,307 | 155,390 |
 | 6. Other short-term receivables |
|
|
112,651 | 242,544 | 102,177 | 83,824 | 76,832 |
 | 7. Provision for doubtful short-term receivables |
|
|
-61,413 | -67,355 | -67,014 | -64,314 | -63,731 |
 | IV. Inventories |
|
|
3,098,515 | 3,396,670 | 4,319,498 | 3,771,356 | 3,268,451 |
 | 1. Inventories |
|
|
3,162,611 | 3,440,058 | 4,359,389 | 3,807,433 | 3,298,563 |
 | 2. Provision for decline in value of inventories |
|
|
-64,096 | -43,388 | -39,891 | -36,076 | -30,111 |
 | V. Other current assets |
|
|
152,345 | 200,206 | 173,314 | 254,970 | 276,960 |
 | 1. Short-term prepaid expenses |
|
|
34,822 | 41,874 | 35,582 | 42,527 | 40,939 |
 | 2. Deductible VAT |
|
|
106,932 | 133,161 | 123,586 | 198,150 | 220,381 |
 | 3. Taxes and the State Receivables |
|
|
10,591 | 25,170 | 14,146 | 14,293 | 15,640 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,553,448 | 5,462,627 | 5,237,124 | 5,210,327 | 5,321,456 |
 | I. Long-term receivables |
|
|
5,756 | 9,669 | 9,570 | 24,324 | 22,410 |
 | 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 |
|
|
7,054 | 9,669 | 9,570 | 24,324 | 24,118 |
 | 6. Provision for doubtful long-term receivables |
|
|
-1,298 | | | | -1,708 |
 | II. Fixed assets |
|
|
4,110,737 | 4,024,886 | 3,971,228 | 3,906,036 | 3,751,265 |
 | 1. Tangible fixed assets |
|
|
2,438,878 | 2,386,289 | 2,351,985 | 2,309,141 | 2,172,265 |
 | - Cost |
|
|
5,148,149 | 5,185,875 | 5,255,469 | 5,255,497 | 5,234,526 |
 | - Accumulated depreciation |
|
|
-2,709,271 | -2,799,586 | -2,903,483 | -2,946,356 | -3,062,261 |
 | 2. Fixed assets of financial leasing |
|
|
3,485 | 3,400 | 8,209 | 7,943 | 11,614 |
 | - Cost |
|
|
3,727 | 3,727 | 8,681 | 8,681 | 12,072 |
 | - Accumulated depreciation |
|
|
-242 | -327 | -472 | -738 | -458 |
 | 3. Intangible fixed assets |
|
|
1,668,374 | 1,635,197 | 1,611,034 | 1,588,952 | 1,567,386 |
 | - Cost |
|
|
2,324,806 | 2,314,079 | 2,314,201 | 2,314,636 | 2,314,487 |
 | - Accumulated depreciation |
|
|
-656,432 | -678,882 | -703,168 | -725,684 | -747,101 |
 | III. Real Estate Investments |
|
|
417,510 | 416,651 | 415,792 | 414,933 | 414,074 |
 | - Cost |
|
|
444,098 | 444,098 | 444,098 | 444,098 | 443,430 |
 | - Accumulated depreciation |
|
|
-26,588 | -27,447 | -28,306 | -29,165 | -29,356 |
 | IV. Long-term assets in progress |
|
|
170,416 | 188,422 | 207,455 | 234,736 | 347,539 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
170,416 | 188,422 | 207,455 | 234,736 | 347,539 |
 | IV. Long-term financial investments |
|
|
226,122 | 226,062 | 26,062 | 26,062 | 26,062 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
26,122 | 26,062 | 26,062 | 26,062 | 26,062 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
200,000 | 200,000 | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
622,906 | 596,937 | 607,018 | 604,237 | 760,105 |
 | 1. Long-term prepaid expenses |
|
|
499,445 | 485,685 | 512,103 | 511,602 | 644,733 |
 | 2. Deferred income tax assets |
|
|
44,080 | 42,452 | 31,702 | 31,917 | 58,386 |
 | 3. Other long-term assets |
|
|
825 | 820 | | 1,242 | 1,242 |
 | VI. Goodwills |
|
|
78,555 | 67,979 | 63,213 | 59,476 | 55,743 |
 | TOTAL ASSETS |
|
|
23,852,738 | 25,871,260 | 20,706,559 | 17,886,620 | 15,707,095 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
15,013,726 | 16,868,539 | 11,733,020 | 9,231,276 | 6,622,775 |
 | I. Current liabilities |
|
|
14,385,116 | 16,372,511 | 11,243,825 | 8,347,832 | 5,791,402 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
11,441,475 | 14,062,118 | 9,048,945 | 5,900,566 | 3,343,508 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
522,347 | 400,904 | 833,656 | 1,016,385 | 661,858 |
 | 4. Advances from customers |
|
|
75,081 | 49,471 | 73,157 | 61,699 | 69,073 |
 | 5. Taxes and other payables to the State Budget |
|
|
135,465 | 68,231 | 66,955 | 104,395 | 188,971 |
 | 6. Payables to employees |
|
|
460,778 | 270,638 | 280,992 | 271,968 | 313,351 |
 | 7. Short-term accrued expenses |
|
|
495,237 | 495,608 | 465,166 | 595,304 | 622,056 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,640 | 2,415 | 2,135 | 1,855 | 749 |
 | 11. Other short-term payables |
|
|
1,070,462 | 888,261 | 254,116 | 179,931 | 394,471 |
 | 12. Provision for short term payables |
|
|
10,506 | 9,770 | 11,139 | 11,864 | 10,867 |
 | 13. Bonus and welfare fund |
|
|
171,123 | 125,095 | 207,564 | 203,864 | 186,498 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
628,610 | 496,027 | 489,195 | 883,444 | 831,374 |
 | 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 |
|
|
6,694 | 7,416 | 8,156 | 8,277 | 11,754 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
259,057 | 108,022 | 111,980 | 511,712 | 465,204 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
335,026 | 332,833 | 329,592 | 326,654 | 322,723 |
 | 9. Provision for job loss allowance |
|
|
| | 39,467 | | |
 | 10. Provision for long-term payables |
|
|
27,467 | 47,390 | | 36,801 | 31,693 |
 | 11. Long-term unrealized revenue |
|
|
366 | 366 | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,842,012 | 9,002,722 | 8,973,539 | 8,655,344 | 9,084,320 |
 | I. ShareHolder's equity |
|
|
8,842,012 | 9,002,722 | 8,973,539 | 8,655,344 | 9,084,320 |
 | 1. Owner's investment capital |
|
|
2,162,946 | 2,162,946 | 2,162,946 | 2,162,946 | 2,162,946 |
 | 2. Share capital surplus |
|
|
904,737 | 904,737 | 904,737 | 904,737 | 904,737 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
60,689 | 60,689 | 60,689 | 60,689 | 60,689 |
 | 5. Treasury shares |
|
|
-167,189 | -167,189 | -167,189 | -167,189 | -167,189 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
416,463 | 408,896 | 470,176 | 468,253 | 461,507 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
803 | | | | |
 | 11. After tax undistributed profit |
|
|
1,668,751 | 1,786,450 | 1,783,005 | 1,654,874 | 1,918,753 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,195,596 | 1,678,778 | 1,542,213 | 1,430,924 | 1,425,465 |
 | - Profit after tax undistributed this period |
|
|
473,155 | 107,673 | 240,792 | 223,949 | 493,288 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,794,813 | 3,846,193 | 3,759,175 | 3,571,035 | 3,742,877 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,855,738 | 25,871,260 | 20,706,559 | 17,886,620 | 15,707,095 |
There is no report.
|
|