|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
30,171,414 | 30,402,269 | 34,519,997 | 34,149,773 | 36,989,041 |
 | I. Cash and cash equivalents |
|
|
11,720,479 | 9,323,102 | 10,147,124 | 9,681,166 | 6,741,740 |
 | 1. Cash |
|
|
445,882 | 1,586,655 | 814,324 | 787,366 | 996,600 |
 | 2. Cash equivalents |
|
|
11,274,596 | 7,736,446 | 9,332,800 | 8,893,800 | 5,745,140 |
 | II. Short-term financial investments |
|
|
3,955,742 | 4,686,972 | 7,828,666 | 11,116,413 | 12,527,055 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
3,955,742 | 4,686,972 | 7,828,666 | 11,116,413 | 12,527,055 |
 | III. Short-term receivables |
|
|
11,940,882 | 13,752,263 | 13,557,620 | 10,365,024 | 14,406,421 |
 | 1. Short-term receivables of customers |
|
|
11,186,874 | 13,169,816 | 12,867,006 | 9,804,966 | 14,029,994 |
 | 2. Prepayments to suppliers |
|
|
298,628 | 354,628 | 413,508 | 401,880 | 385,634 |
 | 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 |
|
|
950,895 | 859,097 | 840,333 | 735,040 | 533,476 |
 | 7. Provision for doubtful short-term receivables |
|
|
-495,515 | -631,278 | -563,226 | -576,861 | -542,683 |
 | IV. Inventories |
|
|
1,794,690 | 2,032,129 | 2,386,524 | 2,338,203 | 2,322,646 |
 | 1. Inventories |
|
|
1,794,690 | 2,032,129 | 2,386,524 | 2,338,203 | 2,322,646 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
759,621 | 607,804 | 600,063 | 648,966 | 991,178 |
 | 1. Short-term prepaid expenses |
|
|
103,052 | 52,813 | 60,720 | 65,773 | 128,530 |
 | 2. Deductible VAT |
|
|
637,371 | 550,837 | 508,857 | 575,184 | 809,489 |
 | 3. Taxes and the State Receivables |
|
|
19,198 | 4,154 | 30,487 | 8,010 | 53,159 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
51,110,037 | 50,337,655 | 51,131,334 | 51,621,724 | 51,460,857 |
 | I. Long-term receivables |
|
|
353 | 383 | 683 | 898 | 898 |
 | 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 |
|
|
353 | 383 | 683 | 898 | 898 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
24,321,437 | 23,640,911 | 23,022,286 | 22,330,025 | 45,797,314 |
 | 1. Tangible fixed assets |
|
|
24,269,998 | 23,590,831 | 22,967,539 | 22,276,316 | 45,745,612 |
 | - Cost |
|
|
70,535,205 | 70,560,236 | 70,648,023 | 70,673,494 | 94,843,797 |
 | - Accumulated depreciation |
|
|
-46,265,206 | -46,969,404 | -47,680,484 | -48,397,178 | -49,098,186 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
51,438 | 50,079 | 54,747 | 53,709 | 51,702 |
 | - Cost |
|
|
119,563 | 119,753 | 124,860 | 126,352 | 126,352 |
 | - Accumulated depreciation |
|
|
-68,124 | -69,674 | -70,112 | -72,642 | -74,650 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
19,742,626 | 21,856,835 | 23,451,029 | 24,628,270 | 774,182 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
19,742,626 | 21,856,835 | 23,451,029 | 24,628,270 | 774,182 |
 | IV. Long-term financial investments |
|
|
765,862 | 796,206 | 796,491 | 844,491 | 844,491 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
88,635 | 118,138 | 118,431 | 166,431 | 166,431 |
 | 3. Other investments in equity instruments |
|
|
701,651 | 701,651 | 701,651 | 701,651 | 701,651 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-24,424 | -23,582 | -23,590 | -23,590 | -23,590 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
6,279,759 | 4,043,320 | 3,860,844 | 3,818,040 | 4,043,973 |
 | 1. Long-term prepaid expenses |
|
|
5,596,542 | 3,346,336 | 3,243,498 | 3,204,725 | 3,305,552 |
 | 2. Deferred income tax assets |
|
|
76,335 | 76,335 | 80,191 | 80,191 | 80,191 |
 | 3. Other long-term assets |
|
|
606,882 | 620,648 | 537,155 | 533,124 | 658,231 |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
81,281,451 | 80,739,925 | 85,651,331 | 85,771,497 | 88,449,898 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
46,674,791 | 45,705,631 | 50,075,550 | 49,295,573 | 51,366,471 |
 | I. Current liabilities |
|
|
35,134,391 | 34,012,677 | 30,918,452 | 30,075,491 | 30,318,491 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
13,508,103 | 14,646,022 | 11,735,450 | 11,736,666 | 11,249,613 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,159,357 | 16,325,988 | 14,703,280 | 14,305,650 | 14,876,789 |
 | 4. Advances from customers |
|
|
3,135 | 107,258 | 100,732 | 29,309 | 19,982 |
 | 5. Taxes and other payables to the State Budget |
|
|
67,090 | 51,637 | 91,978 | 110,726 | 132,828 |
 | 6. Payables to employees |
|
|
329,627 | 174,915 | 169,841 | 158,747 | 459,172 |
 | 7. Short-term accrued expenses |
|
|
1,364,053 | 532,749 | 1,948,362 | 1,544,802 | 2,014,601 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 37 | 37 | 37 | 4,802 |
 | 11. Other short-term payables |
|
|
1,663,414 | 1,467,276 | 1,518,211 | 1,751,517 | 1,196,664 |
 | 12. Provision for short term payables |
|
|
871,611 | 555,162 | 364,302 | 215,514 | 209,600 |
 | 13. Bonus and welfare fund |
|
|
168,003 | 151,634 | 286,259 | 222,523 | 154,440 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
11,540,400 | 11,692,954 | 19,157,099 | 19,220,082 | 21,047,980 |
 | 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 |
|
|
491 | 518 | 470 | 454 | 468 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
9,151,301 | 8,812,954 | 16,134,089 | 15,997,677 | 17,637,454 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
7,115 | 4,445 | 3,914 | 3,914 | 3,914 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,267,273 | 2,760,938 | 2,905,050 | 3,105,156 | 3,295,755 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
114,220 | 114,099 | 113,576 | 112,881 | 110,388 |
 | B. OWNER'S EQUITY |
|
|
34,606,659 | 35,034,294 | 35,575,781 | 36,475,924 | 37,083,427 |
 | I. ShareHolder's equity |
|
|
34,606,659 | 35,034,294 | 35,575,781 | 36,475,924 | 37,083,427 |
 | 1. Owner's investment capital |
|
|
23,418,716 | 23,418,716 | 23,418,716 | 23,418,716 | 27,868,211 |
 | 2. Share capital surplus |
|
|
-275 | -275 | -275 | -275 | -275 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
225,720 | 225,720 | 225,720 | 225,720 | 225,720 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-191,306 | -191,306 | -191,306 | -191,306 | -191,306 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
4,426,081 | 4,426,081 | 4,810,007 | 4,810,007 | 1,297,236 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
4,031,995 | 4,483,934 | 4,579,205 | 5,479,347 | 5,150,127 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,780,099 | 4,299,162 | 3,531,697 | 3,622,539 | 2,809,105 |
 | - Profit after tax undistributed this period |
|
|
1,251,896 | 184,771 | 1,047,507 | 1,856,808 | 2,341,021 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,695,728 | 2,671,423 | 2,733,713 | 2,733,713 | 2,733,713 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
81,281,451 | 80,739,925 | 85,651,331 | 85,771,497 | 88,449,898 |
There is no report.
|
|