|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,813,665 | 2,961,606 | 2,649,306 | 2,478,067 | 2,689,926 |
 | I. Cash and cash equivalents |
|
|
144,732 | 159,382 | 177,211 | 185,825 | 135,321 |
 | 1. Cash |
|
|
45,782 | 44,432 | 96,211 | 101,825 | 121,321 |
 | 2. Cash equivalents |
|
|
98,950 | 114,950 | 81,000 | 84,000 | 14,000 |
 | II. Short-term financial investments |
|
|
503,550 | 503,550 | 576,200 | 553,520 | 491,810 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
503,550 | 503,550 | 576,200 | 553,520 | 491,810 |
 | III. Short-term receivables |
|
|
1,236,026 | 1,312,743 | 1,089,453 | 851,385 | 1,447,949 |
 | 1. Short-term receivables of customers |
|
|
1,773,567 | 1,507,906 | 1,252,225 | 1,154,031 | 1,490,306 |
 | 2. Prepayments to suppliers |
|
|
101,032 | 146,002 | 149,930 | 25,913 | 39,356 |
 | 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 |
|
|
24,647 | 23,971 | 78,455 | 69,917 | 97,397 |
 | 7. Provision for doubtful short-term receivables |
|
|
-663,219 | -365,136 | -391,157 | -398,475 | -179,110 |
 | IV. Inventories |
|
|
631,781 | 705,807 | 549,899 | 615,945 | 407,167 |
 | 1. Inventories |
|
|
650,275 | 711,082 | 560,666 | 627,254 | 422,000 |
 | 2. Provision for decline in value of inventories |
|
|
-18,494 | -5,275 | -10,767 | -11,309 | -14,833 |
 | V. Other current assets |
|
|
297,576 | 280,125 | 256,542 | 271,392 | 207,679 |
 | 1. Short-term prepaid expenses |
|
|
37,043 | 7,463 | 5,617 | 3,589 | 1,798 |
 | 2. Deductible VAT |
|
|
258,219 | 270,428 | 248,795 | 265,725 | 203,980 |
 | 3. Taxes and the State Receivables |
|
|
2,315 | 2,234 | 2,130 | 2,078 | 1,901 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,697,775 | 1,920,278 | 1,920,256 | 1,893,205 | 1,763,655 |
 | I. Long-term receivables |
|
|
34,437 | 276,998 | 188,883 | 189,047 | 148,079 |
 | 1. Long-term customer's receivables |
|
|
3,610 | 3,610 | 3,610 | 3,610 | 3,610 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
34,437 | 276,998 | 188,883 | 189,047 | 148,079 |
 | 6. Provision for doubtful long-term receivables |
|
|
-3,610 | -3,610 | -3,610 | -3,610 | -3,610 |
 | II. Fixed assets |
|
|
1,202,295 | 1,176,700 | 1,009,814 | 989,115 | 865,487 |
 | 1. Tangible fixed assets |
|
|
825,511 | 826,471 | 675,687 | 660,538 | 542,739 |
 | - Cost |
|
|
1,661,778 | 1,636,946 | 1,317,123 | 1,312,717 | 941,689 |
 | - Accumulated depreciation |
|
|
-836,267 | -810,474 | -641,436 | -652,180 | -398,949 |
 | 2. Fixed assets of financial leasing |
|
|
272,626 | 246,283 | 230,339 | 224,917 | 219,495 |
 | - Cost |
|
|
339,832 | 312,847 | 298,518 | 298,518 | 298,518 |
 | - Accumulated depreciation |
|
|
-67,205 | -66,563 | -68,179 | -73,602 | -79,024 |
 | 3. Intangible fixed assets |
|
|
104,158 | 103,945 | 103,787 | 103,661 | 103,253 |
 | - Cost |
|
|
113,436 | 112,846 | 112,846 | 112,846 | 112,536 |
 | - Accumulated depreciation |
|
|
-9,278 | -8,901 | -9,058 | -9,185 | -9,283 |
 | III. Real Estate Investments |
|
|
6,478 | 6,387 | 6,296 | 6,205 | 6,114 |
 | - Cost |
|
|
9,081 | 9,081 | 9,081 | 9,081 | 9,081 |
 | - Accumulated depreciation |
|
|
-2,603 | -2,694 | -2,785 | -2,876 | -2,966 |
 | IV. Long-term assets in progress |
|
|
610 | 300 | 279,295 | 279,295 | 316,637 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
610 | 300 | 279,295 | 279,295 | 316,637 |
 | IV. Long-term financial investments |
|
|
217,725 | 235,752 | 217,957 | 216,056 | 218,502 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
114,640 | 114,645 | 109,400 | 107,499 | 110,767 |
 | 3. Other investments in equity instruments |
|
|
153,560 | 157,148 | 157,148 | 157,148 | 157,148 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-56,476 | -42,040 | -54,590 | -54,590 | -55,412 |
 | 5. Investments holding until maturity |
|
|
6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
 | V. Total other long-term assets |
|
|
236,230 | 224,141 | 218,011 | 213,486 | 208,836 |
 | 1. Long-term prepaid expenses |
|
|
222,930 | 219,843 | 214,997 | 210,484 | 205,743 |
 | 2. Deferred income tax assets |
|
|
13,300 | 4,298 | 3,013 | 3,003 | 3,094 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,511,440 | 4,881,885 | 4,569,562 | 4,371,272 | 4,453,581 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,000,383 | 4,071,914 | 3,840,756 | 3,720,300 | 3,458,663 |
 | I. Current liabilities |
|
|
3,741,328 | 3,816,054 | 3,621,004 | 3,500,387 | 3,267,694 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,173,481 | 2,153,815 | 2,148,305 | 2,115,859 | 1,900,121 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,451,448 | 1,484,032 | 1,334,856 | 1,282,658 | 1,196,997 |
 | 4. Advances from customers |
|
|
60,634 | 119,954 | 67,367 | 59,243 | 52,937 |
 | 5. Taxes and other payables to the State Budget |
|
|
29,913 | 29,719 | 52,352 | 24,001 | 99,556 |
 | 6. Payables to employees |
|
|
| | | | 4,475 |
 | 7. Short-term accrued expenses |
|
|
10,444 | 11,262 | 13,822 | 14,554 | 7,343 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
351 | 14,219 | 602 | 410 | 1,727 |
 | 11. Other short-term payables |
|
|
8,996 | -245 | 873 | 914 | 1,819 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
6,060 | 3,297 | 2,828 | 2,748 | 2,718 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
259,055 | 255,860 | 219,753 | 219,913 | 190,969 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
217,074 | 213,906 | 177,825 | 177,968 | 149,079 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
41,770 | 41,770 | 41,770 | 41,770 | 41,770 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
210 | 184 | 158 | 174 | 119 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
511,057 | 809,971 | 728,805 | 650,972 | 994,919 |
 | I. ShareHolder's equity |
|
|
511,057 | 809,971 | 728,805 | 650,972 | 994,919 |
 | 1. Owner's investment capital |
|
|
736,786 | 736,786 | 736,786 | 736,786 | 736,786 |
 | 2. Share capital surplus |
|
|
253,133 | 253,133 | 253,133 | 253,133 | 253,133 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-718 | -718 | -718 | -718 | -718 |
 | 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 |
|
|
-438,518 | -137,738 | -241,941 | -318,082 | 27,822 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-168,865 | -139,625 | -139,625 | -139,625 | -139,625 |
 | - Profit after tax undistributed this period |
|
|
-269,653 | 1,888 | -102,316 | -178,457 | 167,448 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
-39,626 | -41,492 | -18,454 | -20,146 | -22,104 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,511,440 | 4,881,885 | 4,569,562 | 4,371,272 | 4,453,581 |
There is no report.
|
|