|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,938,622 | 3,244,922 | 3,186,989 | 3,480,171 | 3,529,251 |
 | I. Cash and cash equivalents |
|
|
228,667 | 470,851 | 389,240 | 837,462 | 606,796 |
 | 1. Cash |
|
|
218,537 | 287,824 | 284,025 | 605,734 | 443,834 |
 | 2. Cash equivalents |
|
|
10,130 | 183,027 | 105,215 | 231,729 | 162,962 |
 | II. Short-term financial investments |
|
|
26,369 | 26,071 | 24,582 | 33,891 | 43,950 |
 | 1. Trading securities |
|
|
27,246 | 27,485 | 25,995 | 35,574 | 45,634 |
 | 2. Provision for diminution in value of trading securities |
|
|
-877 | -1,414 | -1,414 | -1,684 | -1,684 |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
973,131 | 1,153,527 | 1,209,557 | 1,003,204 | 1,004,080 |
 | 1. Short-term receivables of customers |
|
|
722,822 | 887,790 | 835,906 | 749,037 | 787,891 |
 | 2. Prepayments to suppliers |
|
|
83,637 | 121,796 | 176,268 | 139,733 | 113,982 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
102,204 | 100,640 | 97,100 | 81,597 | 76,600 |
 | 6. Other short-term receivables |
|
|
123,165 | 109,997 | 169,186 | 104,631 | 100,270 |
 | 7. Provision for doubtful short-term receivables |
|
|
-58,697 | -66,695 | -68,922 | -71,795 | -74,664 |
 | IV. Inventories |
|
|
1,554,758 | 1,454,218 | 1,406,301 | 1,445,565 | 1,673,960 |
 | 1. Inventories |
|
|
1,554,758 | 1,454,218 | 1,406,583 | 1,446,130 | 1,674,807 |
 | 2. Provision for decline in value of inventories |
|
|
| | -283 | -565 | -848 |
 | V. Other current assets |
|
|
155,697 | 140,254 | 157,309 | 160,050 | 200,465 |
 | 1. Short-term prepaid expenses |
|
|
31,270 | 26,546 | 27,833 | 30,846 | 30,133 |
 | 2. Deductible VAT |
|
|
123,185 | 113,096 | 128,523 | 128,267 | 163,728 |
 | 3. Taxes and the State Receivables |
|
|
1,242 | 612 | 954 | 937 | 6,604 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,235,396 | 2,243,187 | 2,175,483 | 2,223,710 | 2,339,524 |
 | I. Long-term receivables |
|
|
56,999 | 96,491 | 29,497 | 29,961 | 28,713 |
 | 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 |
|
|
56,999 | 96,491 | 29,497 | 29,961 | 28,713 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,629,941 | 1,558,548 | 1,526,317 | 1,662,335 | 1,745,938 |
 | 1. Tangible fixed assets |
|
|
1,610,305 | 1,542,605 | 1,508,082 | 1,644,616 | 1,728,720 |
 | - Cost |
|
|
3,407,827 | 3,335,822 | 3,354,622 | 3,533,463 | 3,676,892 |
 | - Accumulated depreciation |
|
|
-1,797,521 | -1,793,217 | -1,846,541 | -1,888,847 | -1,948,172 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
19,635 | 15,943 | 18,235 | 17,719 | 17,218 |
 | - Cost |
|
|
46,771 | 35,978 | 38,652 | 38,652 | 38,652 |
 | - Accumulated depreciation |
|
|
-27,136 | -20,035 | -20,417 | -20,933 | -21,434 |
 | III. Real Estate Investments |
|
|
5,209 | 5,153 | 5,096 | 5,039 | 4,982 |
 | - Cost |
|
|
5,683 | 5,683 | 5,683 | 5,683 | 5,683 |
 | - Accumulated depreciation |
|
|
-474 | -530 | -587 | -644 | -701 |
 | IV. Long-term assets in progress |
|
|
19,525 | 73,176 | 103,783 | 19,066 | 37,657 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
19,525 | 73,176 | 103,783 | 19,066 | 37,657 |
 | IV. Long-term financial investments |
|
|
256,669 | 256,761 | 257,246 | 258,406 | 258,996 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
256,069 | 256,161 | 256,646 | 256,806 | 257,396 |
 | 3. Other investments in equity instruments |
|
|
600 | 600 | 600 | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | 1,600 | 1,600 |
 | V. Total other long-term assets |
|
|
257,431 | 244,220 | 245,486 | 241,626 | 240,820 |
 | 1. Long-term prepaid expenses |
|
|
254,257 | 242,033 | 242,452 | 239,054 | 238,151 |
 | 2. Deferred income tax assets |
|
|
3,174 | 2,187 | 3,035 | 2,572 | 2,669 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
9,621 | 8,840 | 8,059 | 7,278 | 22,418 |
 | TOTAL ASSETS |
|
|
5,174,017 | 5,488,109 | 5,362,472 | 5,703,881 | 5,868,775 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,218,949 | 2,454,752 | 2,283,700 | 2,611,948 | 2,636,333 |
 | I. Current liabilities |
|
|
2,094,209 | 2,339,992 | 2,174,994 | 2,456,440 | 2,272,285 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,221,542 | 1,460,746 | 1,354,107 | 1,436,458 | 1,281,776 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
479,278 | 516,450 | 491,805 | 464,910 | 551,905 |
 | 4. Advances from customers |
|
|
122,744 | 68,886 | 79,546 | 72,478 | 79,472 |
 | 5. Taxes and other payables to the State Budget |
|
|
62,262 | 56,135 | 42,584 | 118,448 | 97,220 |
 | 6. Payables to employees |
|
|
93,449 | 114,439 | 84,285 | 125,263 | 128,138 |
 | 7. Short-term accrued expenses |
|
|
19,574 | 31,164 | 35,438 | 38,034 | 39,095 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
32,625 | 27,126 | 28,958 | 130,288 | 30,299 |
 | 12. Provision for short term payables |
|
|
2,165 | 2,159 | 2,155 | 2,151 | 2,106 |
 | 13. Bonus and welfare fund |
|
|
60,569 | 62,885 | 56,115 | 68,408 | 62,275 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
124,740 | 114,761 | 108,707 | 155,508 | 364,048 |
 | 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 |
|
|
395 | 382 | 382 | 324 | 324 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
103,276 | 91,664 | 84,917 | 130,552 | 338,207 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
4,462 | 6,076 | 6,076 | 6,599 | 6,799 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
16,608 | 16,638 | 17,332 | 18,034 | 18,718 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,955,068 | 3,033,356 | 3,078,772 | 3,091,933 | 3,232,442 |
 | I. ShareHolder's equity |
|
|
2,955,068 | 3,033,356 | 3,078,772 | 3,091,933 | 3,232,442 |
 | 1. Owner's investment capital |
|
|
669,384 | 669,384 | 669,384 | 669,384 | 669,384 |
 | 2. Share capital surplus |
|
|
| | | | -175 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,674,197 | 1,648,102 | 1,648,102 | 1,729,852 | 1,729,852 |
 | 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 |
|
|
479,962 | 586,272 | 628,324 | 557,462 | 693,909 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
200,347 | 159,304 | 519,873 | 319,878 | 307,018 |
 | - Profit after tax undistributed this period |
|
|
279,615 | 426,968 | 108,451 | 237,584 | 386,891 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
131,525 | 129,598 | 132,962 | 135,235 | 139,472 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,174,017 | 5,488,109 | 5,362,472 | 5,703,881 | 5,868,775 |
There is no report.
|
|