|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,754,547 | 5,877,731 | 5,870,316 | 5,870,427 | 5,873,216 |
 | I. Cash and cash equivalents |
|
|
5,226 | 60,607 | 60,818 | 60,767 | 58,911 |
 | 1. Cash |
|
|
5,226 | 60,607 | 60,818 | 60,767 | 58,911 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
10 | 10 | 10 | 10 | 10 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10 | 10 | 10 | 10 | 10 |
 | III. Short-term receivables |
|
|
1,063,743 | 1,133,865 | 1,125,942 | 1,126,105 | 1,130,760 |
 | 1. Short-term receivables of customers |
|
|
937,499 | 814,236 | 814,422 | 814,422 | 813,769 |
 | 2. Prepayments to suppliers |
|
|
151,143 | 151,812 | 151,812 | 151,812 | 151,694 |
 | 3. Short-term intercompany receivables |
|
|
-209,804 | | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
12,157 | 12,157 | 12,157 | 12,157 | 12,331 |
 | 6. Other short-term receivables |
|
|
211,982 | 194,894 | 186,786 | 186,948 | 192,199 |
 | 7. Provision for doubtful short-term receivables |
|
|
-39,233 | -39,233 | -39,233 | -39,233 | -39,233 |
 | IV. Inventories |
|
|
4,681,913 | 4,679,854 | 4,679,932 | 4,679,932 | 4,679,706 |
 | 1. Inventories |
|
|
4,681,913 | 4,679,854 | 4,679,932 | 4,679,932 | 4,679,706 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
3,654 | 3,396 | 3,614 | 3,614 | 3,829 |
 | 1. Short-term prepaid expenses |
|
|
222 | 26 | 182 | 182 | 298 |
 | 2. Deductible VAT |
|
|
3,325 | 3,344 | 3,407 | 3,407 | 3,407 |
 | 3. Taxes and the State Receivables |
|
|
108 | 25 | 25 | 25 | 125 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,749,013 | 4,717,220 | 4,694,261 | 4,664,046 | 4,632,926 |
 | I. Long-term receivables |
|
|
13,278 | 13,279 | 13,274 | 13,274 | 13,274 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
13,278 | 13,279 | 13,274 | 13,274 | 13,274 |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,781,825 | 1,752,852 | 1,731,642 | 1,701,855 | 1,676,810 |
 | 1. Tangible fixed assets |
|
|
1,073,015 | 1,048,205 | 1,031,156 | 1,005,533 | 984,602 |
 | - Cost |
|
|
1,888,683 | 1,882,815 | 1,882,815 | 1,882,815 | 1,882,193 |
 | - Accumulated depreciation |
|
|
-815,668 | -834,610 | -851,659 | -877,283 | -897,590 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
708,810 | 704,647 | 700,485 | 696,323 | 692,208 |
 | - Cost |
|
|
844,307 | 844,307 | 844,307 | 844,307 | 844,307 |
 | - Accumulated depreciation |
|
|
-135,497 | -139,659 | -143,822 | -147,984 | -152,099 |
 | III. Real Estate Investments |
|
|
481,576 | 481,576 | 481,576 | 481,576 | 481,576 |
 | - Cost |
|
|
481,576 | 481,576 | 481,576 | 481,576 | 481,576 |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,935,359 | 1,935,898 | 1,936,436 | 1,936,436 | 1,936,436 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,935,359 | 1,935,898 | 1,936,436 | 1,936,436 | 1,936,436 |
 | IV. Long-term financial investments |
|
|
302,567 | 301,708 | 301,728 | 301,728 | 299,162 |
 | 1. Investment in subsidiaries |
|
|
| | -14 | -14 | |
 | 2. Investments in associated companies, joint ventures |
|
|
264,299 | 263,371 | 263,371 | 263,371 | 260,791 |
 | 3. Other investments in equity instruments |
|
|
34,931 | 34,999 | 35,034 | 35,034 | 35,034 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-62 | -62 | -62 | -62 | -62 |
 | 5. Investments holding until maturity |
|
|
3,400 | 3,400 | 3,400 | 3,400 | 3,400 |
 | V. Total other long-term assets |
|
|
232,264 | 230,192 | 228,320 | 228,320 | 225,239 |
 | 1. Long-term prepaid expenses |
|
|
232,264 | 230,192 | 228,320 | 228,320 | 225,239 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
2,144 | 1,715 | 1,286 | 857 | 429 |
 | TOTAL ASSETS |
|
|
10,503,559 | 10,594,950 | 10,564,577 | 10,534,473 | 10,506,142 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,701,922 | 9,957,041 | 10,085,015 | 10,205,784 | 10,342,709 |
 | I. Current liabilities |
|
|
7,851,142 | 8,105,185 | 8,233,159 | 8,353,927 | 8,490,853 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,471,278 | 5,528,208 | 5,528,034 | 5,528,034 | 5,527,998 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
53,220 | 53,515 | 54,811 | 54,811 | 54,670 |
 | 4. Advances from customers |
|
|
121,251 | 118,480 | 118,480 | 118,480 | 118,361 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,250,855 | 1,250,758 | 1,250,758 | 1,250,758 | 1,250,090 |
 | 6. Payables to employees |
|
|
23,631 | 24,645 | 24,666 | 24,666 | 28,822 |
 | 7. Short-term accrued expenses |
|
|
855,184 | 974,688 | 1,096,767 | 1,217,535 | 1,348,303 |
 | 8. Short-term intercompany payables |
|
|
-209,804 | | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
228,520 | 97,882 | 102,605 | 102,605 | 105,571 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,029 | 1,029 | 1,029 | 1,029 | 1,029 |
 | 14. Price stabilization fund |
|
|
55,978 | 55,980 | 56,009 | 56,009 | 56,009 |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,850,780 | 1,851,856 | 1,851,856 | 1,851,856 | 1,851,856 |
 | 1. Long-term payables to sellers |
|
|
437,824 | 438,900 | 438,900 | 438,900 | 438,900 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,412,956 | 1,412,956 | 1,412,956 | 1,412,956 | 1,412,956 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 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 |
|
|
801,637 | 637,909 | 479,562 | 328,689 | 163,433 |
 | I. ShareHolder's equity |
|
|
801,637 | 637,909 | 479,562 | 328,689 | 163,433 |
 | 1. Owner's investment capital |
|
|
1,261,968 | 1,261,968 | 1,261,968 | 1,261,968 | 1,261,968 |
 | 2. Share capital surplus |
|
|
158 | 158 | 158 | 158 | 158 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-462 | -462 | -462 | -462 | -462 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
-513,100 | -674,047 | -830,621 | -980,590 | -1,141,228 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
257,257 | -513,100 | -513,100 | -513,100 | -591,852 |
 | - Profit after tax undistributed this period |
|
|
-770,357 | -160,947 | -317,521 | -467,489 | -549,376 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
53,073 | 50,292 | 48,519 | 47,614 | 42,996 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
10,503,559 | 10,594,950 | 10,564,577 | 10,534,473 | 10,506,142 |
There is no report.
|
|