|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
15,690,883 | 15,949,660 | 15,713,934 | 15,664,103 | 18,617,297 |
 | I. Cash and cash equivalents |
|
|
1,122,714 | 256,849 | 346,404 | 584,696 | 522,025 |
 | 1. Cash |
|
|
1,022,714 | 256,849 | 339,404 | 542,696 | 438,425 |
 | 2. Cash equivalents |
|
|
100,000 | | 7,000 | 42,000 | 83,600 |
 | II. Short-term financial investments |
|
|
1,020,170 | 1,620,726 | 1,369,092 | 2,246,459 | 2,007,488 |
 | 1. Trading securities |
|
|
| | 98,922 | 99,289 | 97,918 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,020,170 | 1,620,726 | 1,270,170 | 2,147,170 | 1,909,570 |
 | III. Short-term receivables |
|
|
401,135 | 304,632 | 166,359 | 259,874 | 156,742 |
 | 1. Short-term receivables of customers |
|
|
70,852 | 104,257 | 55,983 | 106,385 | 48,760 |
 | 2. Prepayments to suppliers |
|
|
253,103 | 117,957 | 52,739 | 58,900 | 40,847 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
40,000 | 40,000 | | 40,000 | 8,000 |
 | 6. Other short-term receivables |
|
|
65,699 | 70,936 | 86,155 | 83,121 | 91,053 |
 | 7. Provision for doubtful short-term receivables |
|
|
-28,518 | -28,518 | -28,518 | -28,532 | -31,919 |
 | IV. Inventories |
|
|
13,013,455 | 13,647,266 | 13,708,719 | 12,448,787 | 15,835,506 |
 | 1. Inventories |
|
|
13,072,871 | 13,705,778 | 13,753,710 | 12,494,992 | 15,881,310 |
 | 2. Provision for decline in value of inventories |
|
|
-59,416 | -58,513 | -44,990 | -46,205 | -45,803 |
 | V. Other current assets |
|
|
133,409 | 120,187 | 123,359 | 124,288 | 95,535 |
 | 1. Short-term prepaid expenses |
|
|
132,727 | 119,724 | 122,959 | 121,247 | 95,301 |
 | 2. Deductible VAT |
|
|
683 | 463 | 400 | 319 | 235 |
 | 3. Taxes and the State Receivables |
|
|
| | | 2,722 | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,516,430 | 1,469,658 | 1,439,843 | 1,386,605 | 1,551,179 |
 | I. Long-term receivables |
|
|
115,599 | 118,129 | 117,816 | 118,148 | 121,169 |
 | 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 |
|
|
115,599 | 118,129 | 117,816 | 118,148 | 121,169 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
857,119 | 871,958 | 853,356 | 864,837 | 857,342 |
 | 1. Tangible fixed assets |
|
|
248,430 | 267,031 | 252,699 | 242,298 | 237,817 |
 | - Cost |
|
|
796,271 | 831,296 | 833,098 | 839,052 | 846,604 |
 | - Accumulated depreciation |
|
|
-547,841 | -564,265 | -580,398 | -596,754 | -608,788 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
608,689 | 604,927 | 600,656 | 622,539 | 619,525 |
 | - Cost |
|
|
708,142 | 708,826 | 708,826 | 734,954 | 734,945 |
 | - Accumulated depreciation |
|
|
-99,454 | -103,898 | -108,169 | -112,415 | -115,420 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
64,703 | 30,408 | 55,935 | 30,739 | 95,005 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
64,703 | 30,408 | 55,935 | 30,739 | 95,005 |
 | IV. Long-term financial investments |
|
|
3,980 | 3,980 | 5,930 | 5,930 | 5,930 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
399,252 | 399,252 | 401,202 | 401,202 | 401,202 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-395,272 | -395,272 | -395,272 | -395,272 | -395,272 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
475,029 | 445,183 | 406,807 | 366,951 | 471,733 |
 | 1. Long-term prepaid expenses |
|
|
276,525 | 248,312 | 206,309 | 166,095 | 144,757 |
 | 2. Deferred income tax assets |
|
|
198,504 | 196,871 | 200,498 | 200,855 | 326,976 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
17,207,313 | 17,419,317 | 17,153,777 | 17,050,708 | 20,168,476 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,950,358 | 5,689,026 | 5,184,392 | 5,058,686 | 6,892,721 |
 | I. Current liabilities |
|
|
5,939,816 | 5,678,483 | 5,173,830 | 5,046,824 | 6,878,323 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,341,542 | 3,488,033 | 3,096,292 | 2,332,603 | 4,223,386 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
624,308 | 559,299 | 206,132 | 112,776 | 333,861 |
 | 4. Advances from customers |
|
|
188,182 | 143,137 | 133,332 | 127,599 | 182,493 |
 | 5. Taxes and other payables to the State Budget |
|
|
447,844 | 358,046 | 331,216 | 337,294 | 777,441 |
 | 6. Payables to employees |
|
|
598,285 | 485,033 | 669,840 | 822,243 | 569,310 |
 | 7. Short-term accrued expenses |
|
|
356,848 | 271,492 | 250,170 | 304,484 | 326,107 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
106,242 | 106,023 | 118,459 | 646,415 | 103,175 |
 | 12. Provision for short term payables |
|
|
26,548 | 26,548 | 26,548 | 26,548 | 26,575 |
 | 13. Bonus and welfare fund |
|
|
250,017 | 240,873 | 341,841 | 336,862 | 335,976 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
10,542 | 10,542 | 10,562 | 11,862 | 14,398 |
 | 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 |
|
|
179 | 179 | 199 | 1,715 | 1,715 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
10,364 | 10,364 | 10,364 | 10,146 | 12,683 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
11,256,955 | 11,730,291 | 11,969,385 | 11,992,022 | 13,275,755 |
 | I. ShareHolder's equity |
|
|
11,256,955 | 11,730,291 | 11,969,385 | 11,992,022 | 13,275,755 |
 | 1. Owner's investment capital |
|
|
3,380,748 | 3,380,748 | 3,380,748 | 3,380,748 | 3,413,187 |
 | 2. Share capital surplus |
|
|
1,950,310 | 1,950,310 | 1,950,310 | 1,950,310 | 1,982,695 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3,384 | -3,384 | -3,384 | -3,384 | -3,384 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,626,282 | 2,626,282 | 3,471,448 | 3,471,448 | 3,471,448 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,303,000 | 3,776,336 | 3,170,264 | 3,192,901 | 4,411,810 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,188,435 | 3,098,608 | 2,055,538 | 1,582,471 | 1,582,471 |
 | - Profit after tax undistributed this period |
|
|
2,114,564 | 677,728 | 1,114,725 | 1,610,430 | 2,829,339 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
17,207,313 | 17,419,317 | 17,153,777 | 17,050,708 | 20,168,476 |
There is no report.
|
|