|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,529,250 | 13,097,260 | 14,248,555 | 15,187,960 | 15,761,651 |
 | I. Cash and cash equivalents |
|
|
643,595 | 496,281 | 412,788 | 630,666 | 839,597 |
 | 1. Cash |
|
|
216,323 | 195,816 | 282,638 | 245,677 | 273,520 |
 | 2. Cash equivalents |
|
|
427,272 | 300,466 | 130,150 | 384,989 | 566,077 |
 | II. Short-term financial investments |
|
|
5,176,379 | 5,956,974 | 6,417,493 | 5,282,574 | 5,070,828 |
 | 1. Trading securities |
|
|
197,029 | 163,922 | 185,446 | 205,787 | 238,378 |
 | 2. Provision for diminution in value of trading securities |
|
|
-5,276 | -6,041 | -25,454 | -34,494 | -45,531 |
 | 3. Investments holding until maturity |
|
|
4,984,627 | 5,799,093 | 6,257,500 | 5,111,282 | 4,877,981 |
 | III. Short-term receivables |
|
|
5,479,188 | 5,505,625 | 6,253,455 | 8,078,423 | 8,711,165 |
 | 1. Short-term receivables of customers |
|
|
392,272 | 462,144 | 438,449 | 411,704 | 447,699 |
 | 2. Prepayments to suppliers |
|
|
50,341 | 53,836 | 127,820 | 109,397 | 118,244 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
1,610,724 | 2,302,229 | 2,685,360 | 4,378,360 | 4,927,860 |
 | 6. Other short-term receivables |
|
|
3,447,893 | 2,709,329 | 3,023,738 | 3,200,876 | 3,238,670 |
 | 7. Provision for doubtful short-term receivables |
|
|
-22,042 | -21,913 | -21,913 | -21,913 | -21,308 |
 | IV. Inventories |
|
|
380,495 | 319,265 | 336,986 | 289,619 | 266,731 |
 | 1. Inventories |
|
|
381,947 | 320,717 | 338,438 | 291,070 | 267,682 |
 | 2. Provision for decline in value of inventories |
|
|
-1,452 | -1,452 | -1,452 | -1,452 | -951 |
 | V. Other current assets |
|
|
849,593 | 819,115 | 827,833 | 906,678 | 873,330 |
 | 1. Short-term prepaid expenses |
|
|
5,542 | 3,242 | 6,903 | 6,543 | 6,278 |
 | 2. Deductible VAT |
|
|
842,403 | 811,637 | 816,055 | 895,440 | 863,802 |
 | 3. Taxes and the State Receivables |
|
|
1,647 | 4,237 | 4,875 | 4,695 | 3,250 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
12,496,428 | 13,228,648 | 13,628,500 | 13,222,153 | 12,984,278 |
 | I. Long-term receivables |
|
|
660,455 | 1,310,597 | 1,331,299 | 1,321,206 | 1,317,617 |
 | 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 |
|
|
660,455 | 1,310,597 | 1,331,299 | 1,321,206 | 1,317,617 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,278,731 | 1,376,407 | 1,383,669 | 1,338,486 | 1,300,953 |
 | 1. Tangible fixed assets |
|
|
1,274,262 | 1,371,959 | 1,379,362 | 1,334,315 | 1,296,296 |
 | - Cost |
|
|
1,964,060 | 2,107,753 | 2,165,979 | 2,168,043 | 2,177,231 |
 | - Accumulated depreciation |
|
|
-689,798 | -735,794 | -786,617 | -833,728 | -880,935 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
4,469 | 4,448 | 4,306 | 4,171 | 4,657 |
 | - Cost |
|
|
9,321 | 9,441 | 9,441 | 9,441 | 10,059 |
 | - Accumulated depreciation |
|
|
-4,852 | -4,993 | -5,135 | -5,270 | -5,402 |
 | III. Real Estate Investments |
|
|
5,907,292 | 6,047,159 | 6,006,493 | 6,020,974 | 6,184,921 |
 | - Cost |
|
|
6,926,765 | 7,120,813 | 7,137,013 | 7,208,920 | 7,430,372 |
 | - Accumulated depreciation |
|
|
-1,019,473 | -1,073,654 | -1,130,520 | -1,187,946 | -1,245,451 |
 | IV. Long-term assets in progress |
|
|
2,315,643 | 2,285,123 | 2,304,205 | 2,404,824 | 2,225,232 |
 | 1. Costs of long-term production, business in progress |
|
|
14,399 | 72,550 | 72,550 | 72,550 | 72,550 |
 | 2. Costs of construction in progress |
|
|
2,301,244 | 2,212,573 | 2,231,655 | 2,332,274 | 2,152,682 |
 | IV. Long-term financial investments |
|
|
1,259,539 | 1,140,401 | 1,541,222 | 1,079,646 | 1,115,079 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
848,343 | 773,600 | 763,842 | 760,506 | 774,954 |
 | 3. Other investments in equity instruments |
|
|
321,196 | 321,203 | 321,203 | 321,203 | 321,203 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -9,902 | -13,822 | -2,062 | -11,078 |
 | 5. Investments holding until maturity |
|
|
90,000 | 55,500 | 470,000 | | 30,000 |
 | V. Total other long-term assets |
|
|
1,074,768 | 1,068,962 | 1,061,611 | 1,057,017 | 840,476 |
 | 1. Long-term prepaid expenses |
|
|
609,342 | 603,536 | 596,186 | 591,591 | 840,476 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
465,426 | 465,426 | 465,426 | 465,426 | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
25,025,678 | 26,325,908 | 27,877,055 | 28,410,113 | 28,745,929 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
20,151,277 | 21,027,436 | 22,567,980 | 22,713,458 | 22,891,303 |
 | I. Current liabilities |
|
|
4,123,310 | 4,574,435 | 5,479,342 | 5,526,257 | 5,523,137 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,465,713 | 3,016,591 | 3,722,635 | 3,658,624 | 3,746,935 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
241,495 | 225,682 | 233,182 | 232,110 | 145,237 |
 | 4. Advances from customers |
|
|
10,616 | 18,650 | 24,742 | 141,849 | 25,177 |
 | 5. Taxes and other payables to the State Budget |
|
|
227,581 | 109,592 | 174,966 | 244,247 | 333,825 |
 | 6. Payables to employees |
|
|
12,367 | 4,008 | 3,715 | 3,666 | 11,816 |
 | 7. Short-term accrued expenses |
|
|
5,111 | 11,416 | 13,260 | 17,414 | 8,786 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
376,074 | 404,866 | 464,655 | 413,123 | 399,008 |
 | 11. Other short-term payables |
|
|
315,753 | 316,696 | 267,700 | 247,769 | 286,892 |
 | 12. Provision for short term payables |
|
|
2,182 | 2,182 | 2,182 | 2,182 | 1,613 |
 | 13. Bonus and welfare fund |
|
|
466,419 | 464,752 | 572,305 | 565,272 | 563,846 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
16,027,967 | 16,453,001 | 17,088,638 | 17,187,201 | 17,368,166 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
3,021,895 | 3,196,609 | 3,207,766 | 3,204,127 | 3,087,351 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
18,449 | 18,399 | 79,800 | 102,497 | 106,541 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,132,071 | 1,101,172 | 1,050,232 | 930,662 | 1,070,593 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
125,987 | 126,949 | 131,524 | 127,387 | 127,331 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
11,729,565 | 12,009,873 | 12,619,316 | 12,822,528 | 12,976,351 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,874,401 | 5,298,472 | 5,309,075 | 5,696,656 | 5,854,627 |
 | I. ShareHolder's equity |
|
|
4,874,401 | 5,298,472 | 5,309,075 | 5,696,656 | 5,854,627 |
 | 1. Owner's investment capital |
|
|
2,105,334 | 2,105,334 | 2,105,334 | 2,421,129 | 2,421,129 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | 207,000 | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
329,572 | 329,572 | 542,753 | 542,753 | 542,753 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
207,000 | 207,000 | | 207,000 | 207,000 |
 | 11. After tax undistributed profit |
|
|
1,691,821 | 2,049,215 | 1,852,822 | 1,902,857 | 2,014,882 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
738,149 | 1,697,778 | 1,216,798 | 901,002 | 901,002 |
 | - Profit after tax undistributed this period |
|
|
953,672 | 351,437 | 636,024 | 1,001,854 | 1,113,879 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
540,673 | 607,351 | 601,167 | 622,917 | 668,863 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
25,025,678 | 26,325,908 | 27,877,055 | 28,410,113 | 28,745,929 |
There is no report.
|
|