|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
18,216,911 | 18,299,290 | 20,408,633 | 15,469,435 | 12,676,293 |
 | I. Cash and cash equivalents |
|
|
1,203,195 | 2,973,806 | 2,250,268 | 2,599,313 | 2,736,490 |
 | 1. Cash |
|
|
686,565 | 1,656,705 | 765,717 | 1,244,160 | 1,407,312 |
 | 2. Cash equivalents |
|
|
516,630 | 1,317,100 | 1,484,551 | 1,355,153 | 1,329,178 |
 | II. Short-term financial investments |
|
|
11,484,754 | 10,583,194 | 12,593,327 | 6,717,783 | 3,569,352 |
 | 1. Trading securities |
|
|
10,576,076 | 9,895,137 | 11,755,137 | 5,604,137 | 2,227,236 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,329 | -2,001 | -2,447 | -2,155 | -1,835 |
 | 3. Investments holding until maturity |
|
|
911,008 | 690,058 | 840,636 | 1,115,801 | 1,343,952 |
 | III. Short-term receivables |
|
|
2,170,274 | 1,491,430 | 1,968,162 | 1,659,527 | 2,344,125 |
 | 1. Short-term receivables of customers |
|
|
1,911,094 | 1,277,487 | 1,611,294 | 1,491,164 | 2,139,293 |
 | 2. Prepayments to suppliers |
|
|
115,443 | 119,688 | 138,373 | 89,893 | 124,016 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
37,517 | 43,017 | 43,307 | 43,307 | 61,307 |
 | 6. Other short-term receivables |
|
|
166,208 | 112,651 | 242,544 | 102,177 | 83,824 |
 | 7. Provision for doubtful short-term receivables |
|
|
-59,989 | -61,413 | -67,355 | -67,014 | -64,314 |
 | IV. Inventories |
|
|
3,193,745 | 3,098,515 | 3,396,670 | 4,319,498 | 3,771,356 |
 | 1. Inventories |
|
|
3,256,388 | 3,162,611 | 3,440,058 | 4,359,389 | 3,807,433 |
 | 2. Provision for decline in value of inventories |
|
|
-62,642 | -64,096 | -43,388 | -39,891 | -36,076 |
 | V. Other current assets |
|
|
164,943 | 152,345 | 200,206 | 173,314 | 254,970 |
 | 1. Short-term prepaid expenses |
|
|
36,962 | 34,822 | 41,874 | 35,582 | 42,527 |
 | 2. Deductible VAT |
|
|
114,714 | 106,932 | 133,161 | 123,586 | 198,150 |
 | 3. Taxes and the State Receivables |
|
|
13,267 | 10,591 | 25,170 | 14,146 | 14,293 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,492,607 | 5,553,448 | 5,462,627 | 5,237,124 | 5,210,327 |
 | I. Long-term receivables |
|
|
6,670 | 5,756 | 9,669 | 9,570 | 24,324 |
 | 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 |
|
|
6,670 | 7,054 | 9,669 | 9,570 | 24,324 |
 | 6. Provision for doubtful long-term receivables |
|
|
| -1,298 | | | |
 | II. Fixed assets |
|
|
4,015,697 | 4,110,737 | 4,024,886 | 3,971,228 | 3,906,036 |
 | 1. Tangible fixed assets |
|
|
2,322,529 | 2,438,878 | 2,386,289 | 2,351,985 | 2,309,141 |
 | - Cost |
|
|
5,017,401 | 5,148,149 | 5,185,875 | 5,255,469 | 5,255,497 |
 | - Accumulated depreciation |
|
|
-2,694,872 | -2,709,271 | -2,799,586 | -2,903,483 | -2,946,356 |
 | 2. Fixed assets of financial leasing |
|
|
3,570 | 3,485 | 3,400 | 8,209 | 7,943 |
 | - Cost |
|
|
3,727 | 3,727 | 3,727 | 8,681 | 8,681 |
 | - Accumulated depreciation |
|
|
-157 | -242 | -327 | -472 | -738 |
 | 3. Intangible fixed assets |
|
|
1,689,598 | 1,668,374 | 1,635,197 | 1,611,034 | 1,588,952 |
 | - Cost |
|
|
2,323,109 | 2,324,806 | 2,314,079 | 2,314,201 | 2,314,636 |
 | - Accumulated depreciation |
|
|
-633,511 | -656,432 | -678,882 | -703,168 | -725,684 |
 | III. Real Estate Investments |
|
|
417,721 | 417,510 | 416,651 | 415,792 | 414,933 |
 | - Cost |
|
|
443,451 | 444,098 | 444,098 | 444,098 | 444,098 |
 | - Accumulated depreciation |
|
|
-25,730 | -26,588 | -27,447 | -28,306 | -29,165 |
 | IV. Long-term assets in progress |
|
|
210,438 | 170,416 | 188,422 | 207,455 | 234,736 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
210,438 | 170,416 | 188,422 | 207,455 | 234,736 |
 | IV. Long-term financial investments |
|
|
226,122 | 226,122 | 226,062 | 26,062 | 26,062 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
26,122 | 26,122 | 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 |
|
|
200,000 | | | | |
 | V. Total other long-term assets |
|
|
519,080 | 544,350 | 528,957 | 543,805 | 544,761 |
 | 1. Long-term prepaid expenses |
|
|
492,085 | 499,445 | 485,685 | 512,103 | 511,602 |
 | 2. Deferred income tax assets |
|
|
26,109 | 44,080 | 42,452 | 31,702 | 31,917 |
 | 3. Other long-term assets |
|
|
886 | 825 | 820 | | 1,242 |
 | VI. Goodwills |
|
|
96,881 | 78,555 | 67,979 | 63,213 | 59,476 |
 | TOTAL ASSETS |
|
|
23,709,518 | 23,852,738 | 25,871,260 | 20,706,559 | 17,886,620 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
15,014,900 | 15,013,726 | 16,868,539 | 11,733,020 | 9,231,276 |
 | I. Current liabilities |
|
|
14,246,270 | 14,385,116 | 16,372,511 | 11,243,825 | 8,347,832 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
12,047,168 | 11,441,475 | 14,062,118 | 9,048,945 | 5,900,566 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
587,702 | 522,347 | 400,904 | 833,656 | 1,016,385 |
 | 4. Advances from customers |
|
|
58,724 | 75,081 | 49,471 | 73,157 | 61,699 |
 | 5. Taxes and other payables to the State Budget |
|
|
97,713 | 135,465 | 68,231 | 66,955 | 104,395 |
 | 6. Payables to employees |
|
|
318,778 | 460,778 | 270,638 | 280,992 | 271,968 |
 | 7. Short-term accrued expenses |
|
|
560,624 | 495,237 | 495,608 | 465,166 | 595,304 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,345 | 2,640 | 2,415 | 2,135 | 1,855 |
 | 11. Other short-term payables |
|
|
388,425 | 1,070,462 | 888,261 | 254,116 | 179,931 |
 | 12. Provision for short term payables |
|
|
9,770 | 10,506 | 9,770 | 11,139 | 11,864 |
 | 13. Bonus and welfare fund |
|
|
175,020 | 171,123 | 125,095 | 207,564 | 203,864 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
768,630 | 628,610 | 496,027 | 489,195 | 883,444 |
 | 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 |
|
|
8,677 | 6,694 | 7,416 | 8,156 | 8,277 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
411,459 | 259,057 | 108,022 | 111,980 | 511,712 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
319,808 | 335,026 | 332,833 | 329,592 | 326,654 |
 | 9. Provision for job loss allowance |
|
|
| | | 39,467 | |
 | 10. Provision for long-term payables |
|
|
27,221 | 27,467 | 47,390 | | 36,801 |
 | 11. Long-term unrealized revenue |
|
|
1,466 | 366 | 366 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,694,618 | 8,842,012 | 9,002,722 | 8,973,539 | 8,655,344 |
 | I. ShareHolder's equity |
|
|
8,694,618 | 8,842,012 | 9,002,722 | 8,973,539 | 8,655,344 |
 | 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 |
|
|
413,822 | 416,463 | 408,896 | 470,176 | 468,253 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
811 | 803 | | | |
 | 11. After tax undistributed profit |
|
|
1,577,539 | 1,668,751 | 1,786,450 | 1,783,005 | 1,654,874 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,216,234 | 1,195,596 | 1,678,778 | 1,542,213 | 1,430,924 |
 | - Profit after tax undistributed this period |
|
|
361,306 | 473,155 | 107,673 | 240,792 | 223,949 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,741,262 | 3,794,813 | 3,846,193 | 3,759,175 | 3,571,035 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,709,518 | 23,855,738 | 25,871,260 | 20,706,559 | 17,886,620 |
There is no report.
|
|