|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,878,005 | 7,482,204 | 8,622,053 | 8,632,419 | 9,830,978 |
 | I. Cash and cash equivalents |
|
|
2,253,268 | 1,434,546 | 1,672,152 | 1,403,165 | 1,823,374 |
 | 1. Cash |
|
|
1,895,199 | 1,288,736 | 1,314,678 | 1,229,600 | 1,700,984 |
 | 2. Cash equivalents |
|
|
358,070 | 145,810 | 357,474 | 173,565 | 122,390 |
 | II. Short-term financial investments |
|
|
720,247 | 1,174,457 | 944,255 | 627,133 | 686,856 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
720,247 | 1,174,457 | 944,255 | 627,133 | 686,856 |
 | III. Short-term receivables |
|
|
3,567,848 | 3,517,280 | 4,313,260 | 4,649,563 | 5,475,867 |
 | 1. Short-term receivables of customers |
|
|
2,726,753 | 2,531,152 | 3,118,694 | 3,242,448 | 4,311,681 |
 | 2. Prepayments to suppliers |
|
|
133,649 | 251,261 | 280,504 | 475,104 | 367,798 |
 | 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 |
|
|
778,569 | 806,283 | 987,905 | 1,009,303 | 863,610 |
 | 7. Provision for doubtful short-term receivables |
|
|
-71,123 | -71,417 | -73,843 | -77,293 | -67,221 |
 | IV. Inventories |
|
|
1,208,715 | 1,147,854 | 1,435,300 | 1,644,384 | 1,536,521 |
 | 1. Inventories |
|
|
1,348,098 | 1,283,976 | 1,571,854 | 1,781,553 | 1,675,997 |
 | 2. Provision for decline in value of inventories |
|
|
-139,383 | -136,122 | -136,554 | -137,168 | -139,476 |
 | V. Other current assets |
|
|
127,927 | 208,067 | 257,086 | 308,174 | 308,360 |
 | 1. Short-term prepaid expenses |
|
|
17,227 | 58,801 | 82,934 | 96,517 | 46,245 |
 | 2. Deductible VAT |
|
|
106,296 | 145,135 | 172,536 | 210,066 | 260,538 |
 | 3. Taxes and the State Receivables |
|
|
4,404 | 4,131 | 1,616 | 1,591 | 1,577 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,840,762 | 15,749,686 | 16,152,409 | 18,283,678 | 18,480,340 |
 | I. Long-term receivables |
|
|
314,771 | 276,498 | 236,382 | 237,240 | 227,751 |
 | 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 |
|
|
314,771 | 276,498 | 236,382 | 237,240 | 227,751 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,860,927 | 12,713,574 | 12,878,138 | 14,813,873 | 14,607,848 |
 | 1. Tangible fixed assets |
|
|
12,699,953 | 12,554,860 | 12,719,107 | 14,656,005 | 14,452,833 |
 | - Cost |
|
|
26,578,381 | 26,373,359 | 26,942,882 | 29,228,537 | 29,180,690 |
 | - Accumulated depreciation |
|
|
-13,878,428 | -13,818,499 | -14,223,775 | -14,572,532 | -14,727,857 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
160,974 | 158,714 | 159,031 | 157,869 | 155,014 |
 | - Cost |
|
|
342,033 | 343,235 | 349,624 | 352,951 | 351,582 |
 | - Accumulated depreciation |
|
|
-181,058 | -184,521 | -190,592 | -195,083 | -196,568 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,217,217 | 1,306,801 | 1,537,305 | 1,735,406 | 2,048,723 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,217,217 | 1,306,801 | 1,537,305 | 1,735,406 | 2,048,723 |
 | IV. Long-term financial investments |
|
|
682,105 | 715,218 | 743,330 | 792,033 | 770,411 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
682,105 | 715,218 | 743,330 | 792,033 | 770,411 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
765,742 | 737,595 | 757,255 | 705,125 | 825,607 |
 | 1. Long-term prepaid expenses |
|
|
504,556 | 477,510 | 486,324 | 431,828 | 544,766 |
 | 2. Deferred income tax assets |
|
|
261,185 | 260,085 | 270,931 | 273,297 | 280,841 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
23,718,768 | 23,231,889 | 24,774,462 | 26,916,098 | 28,311,318 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,669,441 | 6,978,601 | 8,011,812 | 9,752,706 | 11,214,844 |
 | I. Current liabilities |
|
|
4,231,287 | 3,672,423 | 4,689,472 | 5,267,387 | 6,629,810 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
507,299 | 545,152 | 645,699 | 493,768 | 821,034 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,170,454 | 869,430 | 1,646,987 | 1,641,577 | 2,596,108 |
 | 4. Advances from customers |
|
|
52,732 | 140,524 | 94,461 | 237,643 | 85,958 |
 | 5. Taxes and other payables to the State Budget |
|
|
158,706 | 108,725 | 147,531 | 181,853 | 214,659 |
 | 6. Payables to employees |
|
|
199,411 | 78,739 | 102,887 | 155,509 | 321,014 |
 | 7. Short-term accrued expenses |
|
|
1,140,274 | 1,210,838 | 1,271,386 | 1,714,416 | 1,685,593 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
463,432 | 247,810 | 270,322 | 263,501 | 256,614 |
 | 12. Provision for short term payables |
|
|
375,822 | 351,372 | 365,829 | 439,730 | 434,406 |
 | 13. Bonus and welfare fund |
|
|
163,157 | 119,835 | 144,370 | 139,391 | 214,425 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,438,154 | 3,306,178 | 3,322,340 | 4,485,319 | 4,585,034 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
29,815 | 29,968 | 30,629 | 30,943 | 30,843 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
474,522 | 473,444 | 473,587 | 476,022 | 474,918 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,541,390 | 2,483,199 | 2,464,109 | 3,613,554 | 3,588,224 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
312,624 | 240,720 | 268,966 | 271,703 | 363,149 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
79,802 | 78,847 | 85,048 | 93,096 | 127,900 |
 | B. OWNER'S EQUITY |
|
|
16,049,327 | 16,253,288 | 16,762,651 | 17,163,392 | 17,096,474 |
 | I. ShareHolder's equity |
|
|
16,049,327 | 16,253,288 | 16,762,651 | 17,163,392 | 17,096,474 |
 | 1. Owner's investment capital |
|
|
5,562,960 | 5,562,960 | 5,562,960 | 5,562,960 | 5,562,960 |
 | 2. Share capital surplus |
|
|
2,434,086 | 2,434,086 | 2,434,086 | 2,434,086 | 2,434,086 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-20,949 | -20,949 | -20,949 | -20,949 | -20,949 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
2,792,248 | 2,856,715 | 3,163,358 | 3,302,716 | 3,252,891 |
 | 8. Investment and development funds |
|
|
4,011,686 | 4,012,416 | 4,120,297 | 4,198,534 | 4,321,580 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,020,564 | 1,170,998 | 1,264,468 | 1,444,115 | 1,288,709 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
693,560 | 1,021,742 | 1,021,742 | 1,021,742 | 743,802 |
 | - Profit after tax undistributed this period |
|
|
327,004 | 149,256 | 242,726 | 422,373 | 544,907 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
248,731 | 237,062 | 238,430 | 241,928 | 257,197 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
23,718,768 | 23,231,889 | 24,774,462 | 26,916,098 | 28,311,318 |
There is no report.
|
|