|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
60,085,477 | 58,986,938 | 60,926,786 | 65,161,869 | 59,846,284 |
 | I. Cash and cash equivalents |
|
|
15,062,136 | 10,446,734 | 10,770,637 | 12,616,558 | 10,803,154 |
 | 1. Cash |
|
|
5,329,069 | 6,918,909 | 6,546,783 | 6,991,887 | 7,698,095 |
 | 2. Cash equivalents |
|
|
9,733,067 | 3,527,825 | 4,223,854 | 5,624,671 | 3,105,059 |
 | II. Short-term financial investments |
|
|
15,143,605 | 20,016,388 | 16,235,107 | 17,587,554 | 17,727,398 |
 | 1. Trading securities |
|
|
6,691 | 6,691 | 6,691 | 6,691 | 6,641 |
 | 2. Provision for diminution in value of trading securities |
|
|
-2,095 | -2,102 | -2,045 | -1,988 | -1,909 |
 | 3. Investments holding until maturity |
|
|
15,139,009 | 20,011,799 | 16,230,460 | 17,582,851 | 17,722,666 |
 | III. Short-term receivables |
|
|
12,855,216 | 11,896,134 | 15,898,006 | 17,374,395 | 16,174,564 |
 | 1. Short-term receivables of customers |
|
|
12,233,382 | 11,631,123 | 15,820,831 | 17,290,266 | 15,784,908 |
 | 2. Prepayments to suppliers |
|
|
770,301 | 383,850 | 361,352 | 456,947 | 545,614 |
 | 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 |
|
|
658,368 | 740,160 | 792,114 | 871,143 | 1,151,702 |
 | 7. Provision for doubtful short-term receivables |
|
|
-806,835 | -858,999 | -1,076,290 | -1,243,962 | -1,307,660 |
 | IV. Inventories |
|
|
15,659,106 | 15,677,477 | 16,789,378 | 16,617,289 | 13,948,226 |
 | 1. Inventories |
|
|
15,732,152 | 16,011,683 | 17,005,212 | 16,852,498 | 14,147,031 |
 | 2. Provision for decline in value of inventories |
|
|
-73,047 | -334,205 | -215,835 | -235,209 | -198,805 |
 | V. Other current assets |
|
|
1,365,414 | 950,205 | 1,233,658 | 966,073 | 1,192,942 |
 | 1. Short-term prepaid expenses |
|
|
355,864 | 352,717 | 530,029 | 389,991 | 355,307 |
 | 2. Deductible VAT |
|
|
411,027 | 412,687 | 534,987 | 424,250 | 467,570 |
 | 3. Taxes and the State Receivables |
|
|
597,815 | 184,089 | 167,883 | 151,122 | 369,257 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
708 | 712 | 760 | 710 | 808 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
21,322,766 | 21,048,937 | 26,322,704 | 26,413,042 | 26,270,236 |
 | I. Long-term receivables |
|
|
30,069 | 31,129 | 31,249 | 31,270 | 40,496 |
 | 1. Long-term customer's receivables |
|
|
285 | 285 | 275 | 275 | 275 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
32,151 | 36,375 | 35,905 | 35,126 | 40,376 |
 | 6. Provision for doubtful long-term receivables |
|
|
-2,367 | -5,531 | -4,931 | -4,131 | -155 |
 | II. Fixed assets |
|
|
13,580,512 | 13,248,958 | 13,086,516 | 13,004,517 | 14,483,534 |
 | 1. Tangible fixed assets |
|
|
11,168,342 | 10,864,937 | 10,698,207 | 10,581,702 | 12,054,651 |
 | - Cost |
|
|
37,587,281 | 37,758,718 | 37,983,730 | 38,214,495 | 40,086,385 |
 | - Accumulated depreciation |
|
|
-26,418,939 | -26,893,781 | -27,285,524 | -27,632,793 | -28,031,734 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
2,412,170 | 2,384,021 | 2,388,310 | 2,422,815 | 2,428,883 |
 | - Cost |
|
|
3,353,914 | 3,337,105 | 3,356,025 | 3,404,005 | 3,430,705 |
 | - Accumulated depreciation |
|
|
-941,744 | -953,084 | -967,715 | -981,190 | -1,001,821 |
 | III. Real Estate Investments |
|
|
105,060 | 107,390 | 105,787 | 104,180 | 115,830 |
 | - Cost |
|
|
190,431 | 196,445 | 196,445 | 196,445 | 210,068 |
 | - Accumulated depreciation |
|
|
-85,370 | -89,056 | -90,658 | -92,265 | -94,238 |
 | IV. Long-term assets in progress |
|
|
1,078,282 | 1,379,703 | 1,847,180 | 2,040,791 | 1,244,578 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,078,282 | 1,379,703 | 1,847,180 | 2,040,791 | 1,244,578 |
 | IV. Long-term financial investments |
|
|
3,211,015 | 2,973,418 | 7,771,799 | 7,668,060 | 6,716,908 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,565,576 | 1,578,405 | 1,630,206 | 1,530,350 | 1,578,980 |
 | 3. Other investments in equity instruments |
|
|
263,775 | 260,412 | 260,412 | 260,412 | 260,412 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-118,736 | -118,799 | -118,819 | -122,702 | -122,483 |
 | 5. Investments holding until maturity |
|
|
1,500,400 | 1,253,400 | 6,000,000 | 6,000,000 | 5,000,000 |
 | V. Total other long-term assets |
|
|
3,317,827 | 3,308,340 | 3,480,172 | 3,564,224 | 3,668,889 |
 | 1. Long-term prepaid expenses |
|
|
3,162,526 | 3,156,124 | 3,208,029 | 3,256,395 | 3,376,754 |
 | 2. Deferred income tax assets |
|
|
151,065 | 148,077 | 268,175 | 302,981 | 287,302 |
 | 3. Other long-term assets |
|
|
4,236 | 4,138 | 3,968 | 4,849 | 4,834 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
81,408,243 | 80,035,874 | 87,249,490 | 91,574,911 | 86,116,521 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
52,105,984 | 50,515,699 | 59,044,109 | 62,675,252 | 56,640,124 |
 | I. Current liabilities |
|
|
51,289,875 | 49,731,701 | 58,197,564 | 61,730,228 | 55,679,643 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
17,382,979 | 20,055,168 | 20,798,557 | 24,663,240 | 18,075,346 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
25,384,213 | 21,982,453 | 27,827,106 | 27,748,767 | 28,062,515 |
 | 4. Advances from customers |
|
|
300,086 | 310,433 | 382,188 | 346,633 | 496,360 |
 | 5. Taxes and other payables to the State Budget |
|
|
2,115,364 | 1,812,151 | 2,278,627 | 2,121,650 | 2,150,753 |
 | 6. Payables to employees |
|
|
1,565,314 | 822,616 | 1,159,706 | 1,599,678 | 1,844,397 |
 | 7. Short-term accrued expenses |
|
|
340,183 | 709,699 | 771,082 | 877,669 | 650,940 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
11,424 | 15,596 | 16,762 | 16,594 | 13,528 |
 | 11. Other short-term payables |
|
|
377,498 | 366,315 | 467,577 | 415,623 | 491,191 |
 | 12. Provision for short term payables |
|
|
178,733 | 231,875 | 233,513 | 226,141 | 275,260 |
 | 13. Bonus and welfare fund |
|
|
552,608 | 342,545 | 1,178,034 | 628,295 | 531,793 |
 | 14. Price stabilization fund |
|
|
3,081,473 | 3,082,850 | 3,084,412 | 3,085,940 | 3,087,559 |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
816,109 | 783,998 | 846,545 | 945,024 | 960,481 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
40,106 | 38,912 | 38,114 | 47,783 | 51,084 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
109,275 | 100,366 | 109,860 | 126,044 | 138,928 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
488,640 | 463,536 | 442,509 | 554,092 | 618,718 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
101,412 | 101,463 | 159,996 | 104,596 | 122,184 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
57,099 | 62,117 | 78,560 | 95,002 | 14,215 |
 | 11. Long-term unrealized revenue |
|
|
19,576 | 17,604 | 17,506 | 17,506 | 15,351 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
29,302,259 | 29,520,175 | 28,205,380 | 28,899,660 | 29,476,397 |
 | I. ShareHolder's equity |
|
|
29,302,259 | 29,520,175 | 28,205,380 | 28,899,660 | 29,476,397 |
 | 1. Owner's investment capital |
|
|
12,938,781 | 12,938,781 | 12,938,781 | 12,938,781 | 12,938,781 |
 | 2. Share capital surplus |
|
|
7,359,059 | 7,359,059 | 7,359,059 | 7,359,059 | 7,359,059 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
966,833 | 966,833 | 1,143,833 | 1,143,833 | 1,143,845 |
 | 5. Treasury shares |
|
|
-232,858 | -232,858 | -232,858 | -232,858 | -232,858 |
 | 6. Differences upon asset revaluation |
|
|
-1,279,968 | -1,279,968 | -1,279,968 | -1,279,968 | -1,279,968 |
 | 7. Differences upon foreign exchange rate |
|
|
162,619 | 164,016 | 171,473 | 170,691 | 169,053 |
 | 8. Investment and development funds |
|
|
2,095,686 | 2,097,514 | 2,036,254 | 2,036,256 | 2,036,015 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
84,168 | 84,250 | 84,136 | 68,495 | 68,510 |
 | 11. After tax undistributed profit |
|
|
3,921,246 | 4,049,415 | 2,830,322 | 3,450,148 | 3,928,451 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,031,244 | 3,916,001 | 1,330,502 | 1,339,627 | 1,232,279 |
 | - Profit after tax undistributed this period |
|
|
2,890,002 | 133,415 | 1,499,820 | 2,110,521 | 2,696,172 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,286,694 | 3,373,133 | 3,154,349 | 3,245,224 | 3,345,508 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
81,408,243 | 80,035,874 | 87,249,490 | 91,574,911 | 86,116,521 |
There is no report.
|
|