|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
8,017,873 | 7,126,530 | 6,670,120 | 7,493,073 | 7,151,867 |
 | I. Cash and cash equivalents |
|
|
92,552 | 174,843 | 128,248 | 449,045 | 317,015 |
 | 1. Cash |
|
|
79,463 | 151,439 | 104,238 | 218,728 | 83,218 |
 | 2. Cash equivalents |
|
|
13,089 | 23,404 | 24,009 | 230,316 | 233,796 |
 | II. Short-term financial investments |
|
|
98,700 | 98,563 | 73,506 | 76,689 | 79,719 |
 | 1. Trading securities |
|
|
3 | 3 | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
98,697 | 98,560 | 73,506 | 76,689 | 79,719 |
 | III. Short-term receivables |
|
|
3,650,369 | 3,222,926 | 3,002,480 | 3,228,138 | 3,020,299 |
 | 1. Short-term receivables of customers |
|
|
239,602 | 251,856 | 239,810 | 297,587 | 222,872 |
 | 2. Prepayments to suppliers |
|
|
918,617 | 550,360 | 506,109 | 310,384 | 288,772 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,431,680 | 1,700,033 | 1,611,263 | 1,704,812 | 1,758,041 |
 | 6. Other short-term receivables |
|
|
1,072,750 | 732,996 | 662,023 | 932,106 | 910,060 |
 | 7. Provision for doubtful short-term receivables |
|
|
-12,280 | -12,319 | -16,724 | -16,751 | -159,445 |
 | IV. Inventories |
|
|
4,016,255 | 3,451,500 | 3,285,308 | 3,552,511 | 3,574,287 |
 | 1. Inventories |
|
|
4,017,235 | 3,452,481 | 3,286,288 | 3,555,340 | 3,581,838 |
 | 2. Provision for decline in value of inventories |
|
|
-980 | -980 | -980 | -2,829 | -7,552 |
 | V. Other current assets |
|
|
159,998 | 178,699 | 180,578 | 186,690 | 160,547 |
 | 1. Short-term prepaid expenses |
|
|
7,073 | 18,351 | 8,107 | 4,669 | 6,683 |
 | 2. Deductible VAT |
|
|
151,083 | 156,637 | 168,669 | 181,912 | 153,764 |
 | 3. Taxes and the State Receivables |
|
|
1,842 | 3,710 | 3,801 | 109 | 101 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,873,636 | 4,720,361 | 5,197,073 | 5,902,471 | 5,867,016 |
 | I. Long-term receivables |
|
|
676,528 | 1,951,851 | 2,182,577 | 2,261,775 | 2,274,631 |
 | 1. Long-term customer's receivables |
|
|
| | | 394,614 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
8,580 | 8,580 | 8,580 | 10,000 | 10,000 |
 | 5. Other long-term receivables |
|
|
667,948 | 1,943,271 | 2,173,997 | 1,857,161 | 2,264,931 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | -300 |
 | II. Fixed assets |
|
|
191,097 | 99,223 | 97,470 | 95,777 | 95,105 |
 | 1. Tangible fixed assets |
|
|
825 | 808 | 2,153 | 1,990 | 2,739 |
 | - Cost |
|
|
14,884 | 13,945 | 16,482 | 16,482 | 17,391 |
 | - Accumulated depreciation |
|
|
-14,058 | -13,137 | -14,328 | -14,492 | -14,652 |
 | 2. Fixed assets of financial leasing |
|
|
1,600 | 1,510 | | | |
 | - Cost |
|
|
2,536 | 2,536 | | | |
 | - Accumulated depreciation |
|
|
-936 | -1,027 | | | |
 | 3. Intangible fixed assets |
|
|
188,671 | 96,905 | 95,317 | 93,787 | 92,366 |
 | - Cost |
|
|
231,610 | 141,434 | 141,434 | 141,434 | 141,434 |
 | - Accumulated depreciation |
|
|
-42,938 | -44,529 | -46,117 | -47,646 | -49,068 |
 | III. Real Estate Investments |
|
|
728,928 | 710,111 | 792,583 | 1,583,057 | 1,576,339 |
 | - Cost |
|
|
881,890 | 865,372 | 955,937 | 1,761,440 | 1,774,649 |
 | - Accumulated depreciation |
|
|
-152,962 | -155,261 | -163,354 | -178,383 | -198,310 |
 | IV. Long-term assets in progress |
|
|
| 498,043 | 61,247 | 612,522 | 613,000 |
 | 1. Costs of long-term production, business in progress |
|
|
| 498,043 | | 612,522 | 613,000 |
 | 2. Costs of construction in progress |
|
|
| | 61,247 | | |
 | IV. Long-term financial investments |
|
|
990,438 | 1,145,064 | 1,139,983 | 977,394 | 943,349 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
84,269 | 79,230 | 74,650 | 67,613 | 33,568 |
 | 3. Other investments in equity instruments |
|
|
906,170 | 1,066,648 | 1,066,648 | 911,396 | 911,396 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-800 | -1,615 | -1,615 | -1,615 | -1,615 |
 | 5. Investments holding until maturity |
|
|
800 | 800 | 300 | | |
 | V. Total other long-term assets |
|
|
236,080 | 268,875 | 328,170 | 331,493 | 327,511 |
 | 1. Long-term prepaid expenses |
|
|
236,080 | 268,875 | 328,170 | 331,493 | 327,511 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
50,565 | 47,194 | 43,823 | 40,452 | 37,081 |
 | TOTAL ASSETS |
|
|
10,891,509 | 11,846,891 | 11,867,194 | 13,395,543 | 13,018,883 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,775,655 | 6,381,695 | 6,400,102 | 7,900,657 | 7,523,377 |
 | I. Current liabilities |
|
|
4,115,867 | 3,801,079 | 3,766,062 | 4,392,367 | 4,114,029 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,831,264 | 1,609,748 | 1,632,343 | 1,917,114 | 2,017,624 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
372,442 | 453,248 | 362,726 | 771,576 | 294,766 |
 | 4. Advances from customers |
|
|
698,920 | 497,005 | 644,483 | 434,741 | 584,412 |
 | 5. Taxes and other payables to the State Budget |
|
|
49,636 | 31,141 | 10,562 | 27,768 | 35,360 |
 | 6. Payables to employees |
|
|
3,237 | 3,923 | 3,015 | 1,124 | 1,013 |
 | 7. Short-term accrued expenses |
|
|
375,477 | 374,077 | 371,962 | 357,310 | 371,897 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
28,254 | 104,241 | 18,829 | 126,281 | 127,642 |
 | 11. Other short-term payables |
|
|
713,033 | 684,110 | 679,056 | 713,395 | 638,382 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
43,605 | 43,586 | 43,087 | 43,058 | 42,933 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,659,788 | 2,580,616 | 2,634,040 | 3,508,289 | 3,409,348 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
86,017 | 86,017 | 79,264 | 73,738 | 72,515 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
283,798 | 282,531 | 289,915 | 288,167 | 283,757 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,185,080 | 2,066,129 | 2,158,986 | 2,221,997 | 2,158,675 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
82,318 | 84,083 | 82,809 | 87,596 | 86,725 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
22,575 | 61,856 | 23,067 | 836,790 | 807,677 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,115,854 | 5,465,196 | 5,467,092 | 5,494,887 | 5,495,506 |
 | I. ShareHolder's equity |
|
|
5,115,854 | 5,465,196 | 5,467,092 | 5,494,887 | 5,495,506 |
 | 1. Owner's investment capital |
|
|
3,956,618 | 4,305,950 | 4,305,950 | 4,305,950 | 4,305,950 |
 | 2. Share capital surplus |
|
|
333,104 | 332,634 | 332,634 | 332,634 | 332,634 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
156,557 | 156,557 | 156,557 | 156,557 | 156,557 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
24,890 | 24,890 | 24,890 | 24,890 | 24,890 |
 | 11. After tax undistributed profit |
|
|
398,156 | 398,072 | 399,581 | 426,622 | 426,667 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
396,326 | 395,126 | 397,742 | 395,672 | 394,472 |
 | - Profit after tax undistributed this period |
|
|
1,830 | 2,945 | 1,838 | 30,951 | 32,195 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
246,529 | 247,092 | 247,479 | 248,232 | 248,807 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
10,891,509 | 11,846,891 | 11,867,194 | 13,395,543 | 13,018,883 |
There is no report.
|
|