|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,572,841 | 2,541,265 | 2,693,402 | 2,575,004 | 2,643,080 |
 | I. Cash and cash equivalents |
|
|
190,404 | 199,706 | 274,734 | 481,442 | 450,879 |
 | 1. Cash |
|
|
170,004 | 114,587 | 85,477 | 165,665 | 205,779 |
 | 2. Cash equivalents |
|
|
20,400 | 85,119 | 189,257 | 315,776 | 245,100 |
 | II. Short-term financial investments |
|
|
1,683,004 | 1,652,073 | 1,651,395 | 1,408,463 | 1,612,318 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,683,004 | 1,652,073 | 1,651,395 | 1,408,463 | 1,612,318 |
 | III. Short-term receivables |
|
|
199,814 | 153,286 | 173,922 | 305,217 | 158,006 |
 | 1. Short-term receivables of customers |
|
|
82,345 | 27,726 | 25,343 | 46,892 | 26,544 |
 | 2. Prepayments to suppliers |
|
|
71,538 | 73,399 | 74,176 | 75,396 | 79,635 |
 | 3. Short-term intercompany receivables |
|
|
| | | 8 | 8 |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
50,660 | 57,017 | 79,203 | 187,337 | 56,284 |
 | 7. Provision for doubtful short-term receivables |
|
|
-4,730 | -4,856 | -4,800 | -4,415 | -4,464 |
 | IV. Inventories |
|
|
416,594 | 447,767 | 476,800 | 297,005 | 312,925 |
 | 1. Inventories |
|
|
416,812 | 447,984 | 477,018 | 297,222 | 313,328 |
 | 2. Provision for decline in value of inventories |
|
|
-218 | -218 | -218 | -218 | -403 |
 | V. Other current assets |
|
|
83,025 | 88,434 | 116,550 | 82,877 | 108,952 |
 | 1. Short-term prepaid expenses |
|
|
5,245 | 5,813 | 35,675 | 1,764 | 915 |
 | 2. Deductible VAT |
|
|
55,907 | 57,633 | 58,945 | 58,334 | 58,260 |
 | 3. Taxes and the State Receivables |
|
|
21,873 | 24,988 | 21,930 | 22,778 | 49,777 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,370,841 | 3,379,861 | 3,376,166 | 3,592,059 | 3,518,467 |
 | I. Long-term receivables |
|
|
235 | 241 | 246 | 244 | 244 |
 | 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 |
|
|
235 | 241 | 246 | 244 | 244 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,809,772 | 1,814,933 | 1,805,415 | 1,753,454 | 1,733,778 |
 | 1. Tangible fixed assets |
|
|
1,809,294 | 1,814,482 | 1,804,988 | 1,753,049 | 1,733,017 |
 | - Cost |
|
|
2,951,345 | 3,008,022 | 3,043,486 | 3,026,117 | 3,037,412 |
 | - Accumulated depreciation |
|
|
-1,142,051 | -1,193,540 | -1,238,498 | -1,273,068 | -1,304,395 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
478 | 451 | 427 | 404 | 761 |
 | - Cost |
|
|
1,460 | 1,481 | 1,496 | 1,488 | 1,866 |
 | - Accumulated depreciation |
|
|
-981 | -1,030 | -1,068 | -1,084 | -1,105 |
 | III. Real Estate Investments |
|
|
170,836 | 167,179 | 163,567 | 162,133 | 159,569 |
 | - Cost |
|
|
262,004 | 262,004 | 262,004 | 264,193 | 265,224 |
 | - Accumulated depreciation |
|
|
-91,168 | -94,825 | -98,437 | -102,060 | -105,655 |
 | IV. Long-term assets in progress |
|
|
466,269 | 470,901 | 478,182 | 481,360 | 478,333 |
 | 1. Costs of long-term production, business in progress |
|
|
75,977 | 76,013 | 76,036 | 76,081 | 76,175 |
 | 2. Costs of construction in progress |
|
|
390,293 | 394,888 | 402,146 | 405,279 | 402,158 |
 | IV. Long-term financial investments |
|
|
551,311 | 555,434 | 562,287 | 839,691 | 790,938 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
379,267 | 394,638 | 425,810 | 420,833 | 440,962 |
 | 3. Other investments in equity instruments |
|
|
130,766 | 129,766 | 130,766 | 129,766 | 130,766 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -28,465 |
 | 5. Investments holding until maturity |
|
|
41,277 | 31,030 | 5,710 | 289,092 | 247,675 |
 | V. Total other long-term assets |
|
|
372,418 | 371,173 | 366,468 | 355,177 | 355,605 |
 | 1. Long-term prepaid expenses |
|
|
337,209 | 333,978 | 332,165 | 330,606 | 331,832 |
 | 2. Deferred income tax assets |
|
|
35,208 | 37,194 | 34,303 | 24,571 | 23,772 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,943,683 | 5,921,126 | 6,069,568 | 6,167,063 | 6,161,547 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,012,168 | 1,858,616 | 2,067,486 | 1,934,609 | 1,904,174 |
 | I. Current liabilities |
|
|
619,608 | 469,109 | 686,556 | 562,299 | 517,380 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
60,000 | 95,000 | 85,000 | 45,000 | 21,935 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
46,548 | 17,839 | 46,040 | 37,382 | 40,088 |
 | 4. Advances from customers |
|
|
3,539 | 54,648 | 36,171 | 74,028 | 52,975 |
 | 5. Taxes and other payables to the State Budget |
|
|
44,529 | 26,139 | 53,574 | 110,490 | 24,784 |
 | 6. Payables to employees |
|
|
80,228 | 35,671 | 32,802 | 48,699 | 105,502 |
 | 7. Short-term accrued expenses |
|
|
160,582 | 159,926 | 169,262 | 165,098 | 154,272 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
49,236 | 49,725 | 52,649 | 50,632 | 49,606 |
 | 11. Other short-term payables |
|
|
133,782 | 20,013 | 203,032 | 24,514 | 24,524 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
41,162 | 10,148 | 8,026 | 6,454 | 43,693 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,392,560 | 1,389,507 | 1,380,930 | 1,372,311 | 1,386,794 |
 | 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 |
|
|
78,788 | 78,788 | 78,846 | 78,846 | 78,846 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,679 | 1,679 | 2,502 | 2,502 | 2,997 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
1,312,093 | 1,293,171 | 1,283,711 | 1,275,092 | 1,266,473 |
 | 12. Development fund of science and technology |
|
|
| 15,870 | 15,870 | 15,870 | 38,477 |
 | B. OWNER'S EQUITY |
|
|
3,931,515 | 4,062,511 | 4,002,082 | 4,232,453 | 4,257,373 |
 | I. ShareHolder's equity |
|
|
3,930,823 | 4,062,533 | 3,999,481 | 4,229,747 | 4,257,008 |
 | 1. Owner's investment capital |
|
|
1,354,992 | 1,354,992 | 1,354,992 | 1,354,992 | 1,354,992 |
 | 2. Share capital surplus |
|
|
21,238 | 21,238 | 21,238 | 21,238 | 21,238 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
285,272 | 326,617 | 354,314 | 333,897 | 335,652 |
 | 8. Investment and development funds |
|
|
1,372,212 | 1,372,212 | 1,494,306 | 1,466,083 | 1,474,550 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
716,519 | 802,208 | 585,959 | 851,291 | 874,116 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
285,074 | 706,640 | 399,420 | 385,561 | 399,530 |
 | - Profit after tax undistributed this period |
|
|
431,445 | 95,569 | 186,538 | 465,730 | 474,585 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
180,590 | 185,265 | 188,673 | 202,247 | 196,460 |
 | II. Funding resources and other funds |
|
|
692 | -22 | 2,601 | 2,706 | 365 |
 | 1. Funding resources |
|
|
-63 | -750 | 1,893 | 2,052 | -235 |
 | 2. Funding resources that form fixed assets |
|
|
755 | 727 | 708 | 654 | 599 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,943,683 | 5,921,126 | 6,069,568 | 6,167,063 | 6,161,547 |
There is no report.
|
|