|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
9,109,949 | 9,702,075 | 10,352,981 | 10,627,170 | 12,473,723 |
 | I. Cash and cash equivalents |
|
|
1,466,010 | 1,131,194 | 1,306,595 | 954,505 | 1,387,684 |
 | 1. Cash |
|
|
997,613 | 694,686 | 913,415 | 906,325 | 1,305,124 |
 | 2. Cash equivalents |
|
|
468,396 | 436,507 | 393,180 | 48,180 | 82,560 |
 | II. Short-term financial investments |
|
|
3,155,834 | 3,786,455 | 3,689,999 | 4,060,930 | 4,363,473 |
 | 1. Trading securities |
|
|
66,359 | 71,186 | 100,067 | 273,879 | 237,147 |
 | 2. Provision for diminution in value of trading securities |
|
|
-989 | -843 | -22 | -233 | -22,399 |
 | 3. Investments holding until maturity |
|
|
3,090,464 | 3,716,112 | 3,589,954 | 3,787,284 | 4,148,725 |
 | III. Short-term receivables |
|
|
2,458,826 | 2,762,794 | 3,294,730 | 3,909,046 | 4,762,427 |
 | 1. Short-term receivables of customers |
|
|
2,476,853 | 2,694,692 | 2,940,002 | 3,002,269 | 3,631,502 |
 | 2. Prepayments to suppliers |
|
|
79,945 | 152,519 | 457,226 | 950,384 | 1,120,168 |
 | 3. Short-term intercompany receivables |
|
|
| 263,481 | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
257,814 | | 249,011 | 298,161 | 354,731 |
 | 7. Provision for doubtful short-term receivables |
|
|
-355,785 | -347,897 | -351,509 | -341,769 | -343,973 |
 | IV. Inventories |
|
|
1,734,703 | 1,707,843 | 1,742,368 | 1,417,540 | 1,676,716 |
 | 1. Inventories |
|
|
1,747,493 | 1,720,458 | 1,789,140 | 1,464,235 | 1,722,196 |
 | 2. Provision for decline in value of inventories |
|
|
-12,789 | -12,616 | -46,772 | -46,695 | -45,480 |
 | V. Other current assets |
|
|
294,576 | 313,790 | 319,288 | 285,150 | 283,423 |
 | 1. Short-term prepaid expenses |
|
|
13,986 | 22,262 | 24,033 | 27,176 | 11,033 |
 | 2. Deductible VAT |
|
|
275,205 | 282,896 | 292,923 | 257,175 | 267,932 |
 | 3. Taxes and the State Receivables |
|
|
5,384 | 8,631 | 2,332 | 799 | 4,459 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,144,272 | 1,132,566 | 1,114,627 | 1,107,567 | 1,086,609 |
 | I. Long-term receivables |
|
|
31,340 | 31,078 | 23,372 | 36,006 | 33,161 |
 | 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 |
|
|
31,340 | 31,078 | 23,372 | 36,006 | 33,161 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
268,032 | 273,826 | 278,845 | 275,539 | 270,802 |
 | 1. Tangible fixed assets |
|
|
99,913 | 106,376 | 111,971 | 109,339 | 105,218 |
 | - Cost |
|
|
414,695 | 424,369 | 432,431 | 437,268 | 427,885 |
 | - Accumulated depreciation |
|
|
-314,782 | -317,993 | -320,460 | -327,929 | -322,667 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
168,120 | 167,450 | 166,874 | 166,200 | 165,584 |
 | - Cost |
|
|
184,588 | 184,588 | 184,682 | 184,682 | 184,730 |
 | - Accumulated depreciation |
|
|
-16,469 | -17,138 | -17,808 | -18,483 | -19,146 |
 | III. Real Estate Investments |
|
|
513,827 | 503,887 | 493,946 | 484,006 | 474,862 |
 | - Cost |
|
|
852,074 | 852,074 | 852,074 | 852,074 | 852,074 |
 | - Accumulated depreciation |
|
|
-338,247 | -348,188 | -358,128 | -368,068 | -377,213 |
 | IV. Long-term assets in progress |
|
|
37,510 | 37,510 | 38,044 | 40,078 | 38,069 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | 38,069 |
 | 2. Costs of construction in progress |
|
|
37,510 | 37,510 | 38,044 | 40,078 | |
 | IV. Long-term financial investments |
|
|
89,836 | 89,427 | 85,928 | 83,426 | 83,835 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
87,405 | 87,405 | 84,000 | 81,498 | 81,943 |
 | 3. Other investments in equity instruments |
|
|
22,465 | 22,465 | 22,465 | 22,465 | 22,465 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-22,465 | -22,465 | -22,465 | -22,465 | -22,465 |
 | 5. Investments holding until maturity |
|
|
2,431 | 2,022 | 1,928 | 1,928 | 1,892 |
 | V. Total other long-term assets |
|
|
203,728 | 196,839 | 194,491 | 188,512 | 185,881 |
 | 1. Long-term prepaid expenses |
|
|
203,722 | 196,833 | 194,485 | 188,506 | 185,875 |
 | 2. Deferred income tax assets |
|
|
6 | 6 | 6 | 6 | 6 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
10,254,221 | 10,834,641 | 11,467,608 | 11,734,737 | 13,560,332 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,896,144 | 8,452,225 | 9,033,083 | 9,158,337 | 10,900,208 |
 | I. Current liabilities |
|
|
7,842,749 | 8,402,368 | 9,008,795 | 9,111,278 | 10,852,974 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,860,375 | 4,648,239 | 5,509,682 | 6,337,443 | 7,055,166 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,871,417 | 1,868,097 | 2,897,264 | 1,689,310 | 2,028,319 |
 | 4. Advances from customers |
|
|
16,674 | 49,249 | 23,995 | 54,956 | 76,085 |
 | 5. Taxes and other payables to the State Budget |
|
|
39,606 | 32,193 | 70,519 | 98,098 | 83,582 |
 | 6. Payables to employees |
|
|
142,914 | 100,228 | 117,485 | 146,394 | 181,169 |
 | 7. Short-term accrued expenses |
|
|
48,364 | 98,658 | 54,451 | 159,972 | 185,752 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,640 | 405 | 322 | 308 | 175 |
 | 11. Other short-term payables |
|
|
832,313 | 1,579,682 | 306,614 | 595,595 | 1,206,484 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
28,446 | 25,617 | 28,462 | 29,201 | 36,242 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
53,395 | 49,857 | 24,288 | 47,060 | 47,234 |
 | 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 |
|
|
48,518 | 44,979 | 19,635 | 42,517 | 42,803 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
4,877 | 4,877 | 4,654 | 4,542 | 4,431 |
 | 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 |
|
|
2,358,077 | 2,382,416 | 2,434,525 | 2,576,399 | 2,660,125 |
 | I. ShareHolder's equity |
|
|
2,358,077 | 2,382,416 | 2,434,525 | 2,576,399 | 2,660,125 |
 | 1. Owner's investment capital |
|
|
1,073,348 | 1,073,348 | 1,073,348 | 1,073,348 | 1,073,348 |
 | 2. Share capital surplus |
|
|
159,572 | 159,572 | 159,572 | 159,572 | 159,572 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
349,316 | 364,616 | 364,616 | 364,616 | 364,616 |
 | 5. Treasury shares |
|
|
-5,428 | -5,428 | -5,428 | -5,428 | -5,428 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
271,634 | 271,777 | 271,777 | 271,777 | 271,777 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
327,187 | 339,637 | 382,610 | 485,599 | 550,531 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
125,145 | 305,290 | 301,760 | 267,671 | 250,585 |
 | - Profit after tax undistributed this period |
|
|
202,042 | 34,346 | 80,849 | 217,928 | 299,946 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
182,447 | 178,894 | 188,030 | 226,915 | 245,708 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
10,254,221 | 10,834,641 | 11,467,608 | 11,734,737 | 13,560,332 |
There is no report.
|
|