|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,244,922 | 3,186,989 | 3,480,171 | 3,529,251 | 4,077,742 |
 | I. Cash and cash equivalents |
|
|
470,851 | 389,240 | 837,462 | 606,796 | 741,610 |
 | 1. Cash |
|
|
287,824 | 284,025 | 605,734 | 443,834 | 584,526 |
 | 2. Cash equivalents |
|
|
183,027 | 105,215 | 231,729 | 162,962 | 157,084 |
 | II. Short-term financial investments |
|
|
26,071 | 24,582 | 33,891 | 43,950 | 41,111 |
 | 1. Trading securities |
|
|
27,485 | 25,995 | 35,574 | 45,634 | 41,158 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,414 | -1,414 | -1,684 | -1,684 | -2,581 |
 | 3. Investments holding until maturity |
|
|
| | | | 2,535 |
 | III. Short-term receivables |
|
|
1,153,527 | 1,209,557 | 1,003,204 | 1,004,080 | 1,281,643 |
 | 1. Short-term receivables of customers |
|
|
887,790 | 835,906 | 749,037 | 787,891 | 931,852 |
 | 2. Prepayments to suppliers |
|
|
121,796 | 176,268 | 139,733 | 113,982 | 266,150 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
100,640 | 97,100 | 81,597 | 76,600 | 71,761 |
 | 6. Other short-term receivables |
|
|
109,997 | 169,186 | 104,631 | 100,270 | 102,656 |
 | 7. Provision for doubtful short-term receivables |
|
|
-66,695 | -68,922 | -71,795 | -74,664 | -90,776 |
 | IV. Inventories |
|
|
1,454,218 | 1,406,301 | 1,445,565 | 1,673,960 | 1,784,447 |
 | 1. Inventories |
|
|
1,454,218 | 1,406,583 | 1,446,130 | 1,674,807 | 1,785,577 |
 | 2. Provision for decline in value of inventories |
|
|
| -283 | -565 | -848 | -1,130 |
 | V. Other current assets |
|
|
140,254 | 157,309 | 160,050 | 200,465 | 228,932 |
 | 1. Short-term prepaid expenses |
|
|
26,546 | 27,833 | 30,846 | 30,133 | 37,399 |
 | 2. Deductible VAT |
|
|
113,096 | 128,523 | 128,267 | 163,728 | 184,831 |
 | 3. Taxes and the State Receivables |
|
|
612 | 954 | 937 | 6,604 | 6,702 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,243,187 | 2,175,483 | 2,223,710 | 2,339,524 | 2,319,551 |
 | I. Long-term receivables |
|
|
96,491 | 29,497 | 29,961 | 28,713 | 26,352 |
 | 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 |
|
|
96,491 | 29,497 | 29,961 | 28,713 | 26,352 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,558,548 | 1,526,317 | 1,662,335 | 1,745,938 | 1,713,997 |
 | 1. Tangible fixed assets |
|
|
1,542,605 | 1,508,082 | 1,644,616 | 1,728,720 | 1,689,058 |
 | - Cost |
|
|
3,335,822 | 3,354,622 | 3,533,463 | 3,676,892 | 3,695,420 |
 | - Accumulated depreciation |
|
|
-1,793,217 | -1,846,541 | -1,888,847 | -1,948,172 | -2,006,361 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
15,943 | 18,235 | 17,719 | 17,218 | 24,939 |
 | - Cost |
|
|
35,978 | 38,652 | 38,652 | 38,652 | 47,029 |
 | - Accumulated depreciation |
|
|
-20,035 | -20,417 | -20,933 | -21,434 | -22,091 |
 | III. Real Estate Investments |
|
|
5,153 | 5,096 | 5,039 | 4,982 | 4,925 |
 | - Cost |
|
|
5,683 | 5,683 | 5,683 | 5,683 | 5,683 |
 | - Accumulated depreciation |
|
|
-530 | -587 | -644 | -701 | -758 |
 | IV. Long-term assets in progress |
|
|
73,176 | 103,783 | 19,066 | 37,657 | 43,713 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
73,176 | 103,783 | 19,066 | 37,657 | 43,713 |
 | IV. Long-term financial investments |
|
|
256,761 | 257,246 | 258,406 | 258,996 | 258,863 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
256,161 | 256,646 | 256,806 | 257,396 | 257,263 |
 | 3. Other investments in equity instruments |
|
|
600 | 600 | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | 1,600 | 1,600 | 1,600 |
 | V. Total other long-term assets |
|
|
253,060 | 253,545 | 248,903 | 263,237 | 271,701 |
 | 1. Long-term prepaid expenses |
|
|
242,033 | 242,452 | 239,054 | 238,151 | 244,401 |
 | 2. Deferred income tax assets |
|
|
2,187 | 3,035 | 2,572 | 2,669 | 2,382 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
8,840 | 8,059 | 7,278 | 22,418 | 24,918 |
 | TOTAL ASSETS |
|
|
5,488,109 | 5,362,472 | 5,703,881 | 5,868,775 | 6,397,294 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,454,752 | 2,283,700 | 2,611,948 | 2,636,333 | 3,049,360 |
 | I. Current liabilities |
|
|
2,339,992 | 2,174,994 | 2,456,440 | 2,272,285 | 2,656,425 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,460,746 | 1,354,107 | 1,436,458 | 1,281,776 | 1,568,630 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
516,450 | 491,805 | 464,910 | 551,905 | 556,643 |
 | 4. Advances from customers |
|
|
68,886 | 79,546 | 72,478 | 79,472 | 111,264 |
 | 5. Taxes and other payables to the State Budget |
|
|
56,135 | 42,584 | 118,448 | 97,220 | 91,840 |
 | 6. Payables to employees |
|
|
114,439 | 84,285 | 125,263 | 128,138 | 130,372 |
 | 7. Short-term accrued expenses |
|
|
31,164 | 35,438 | 38,034 | 39,095 | 95,209 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
27,126 | 28,958 | 130,288 | 30,299 | 33,766 |
 | 12. Provision for short term payables |
|
|
2,159 | 2,155 | 2,151 | 2,106 | 3,309 |
 | 13. Bonus and welfare fund |
|
|
62,885 | 56,115 | 68,408 | 62,275 | 65,393 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
114,761 | 108,707 | 155,508 | 364,048 | 392,934 |
 | 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 |
|
|
382 | 382 | 324 | 324 | 278 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
91,664 | 84,917 | 130,552 | 338,207 | 366,568 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
6,076 | 6,076 | 6,599 | 6,799 | 6,694 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
16,638 | 17,332 | 18,034 | 18,718 | 19,395 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,033,356 | 3,078,772 | 3,091,933 | 3,232,442 | 3,347,934 |
 | I. ShareHolder's equity |
|
|
3,033,356 | 3,078,772 | 3,091,933 | 3,232,442 | 3,347,934 |
 | 1. Owner's investment capital |
|
|
669,384 | 669,384 | 669,384 | 669,384 | 669,384 |
 | 2. Share capital surplus |
|
|
| | | -175 | -201 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,648,102 | 1,648,102 | 1,729,852 | 1,729,852 | 1,765,246 |
 | 5. Treasury shares |
|
|
| | | | |
 | 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 |
|
|
586,272 | 628,324 | 557,462 | 693,909 | 771,632 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
159,304 | 519,873 | 319,878 | 307,018 | 270,921 |
 | - Profit after tax undistributed this period |
|
|
426,968 | 108,451 | 237,584 | 386,891 | 500,711 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
129,598 | 132,962 | 135,235 | 139,472 | 141,873 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,488,109 | 5,362,472 | 5,703,881 | 5,868,775 | 6,397,294 |
There is no report.
|
|