|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,066,828 | 2,657,609 | 2,598,956 | 2,598,554 | 2,678,383 |
 | I. Cash and cash equivalents |
|
|
705,293 | 371,274 | 349,979 | 380,945 | 417,192 |
 | 1. Cash |
|
|
105,175 | 121,156 | 113,857 | 145,823 | 137,069 |
 | 2. Cash equivalents |
|
|
600,118 | 250,118 | 236,121 | 235,121 | 280,123 |
 | II. Short-term financial investments |
|
|
334,784 | 314,784 | 134,784 | 34,784 | 34,784 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
334,784 | 314,784 | 134,784 | 34,784 | 34,784 |
 | III. Short-term receivables |
|
|
149,767 | 149,613 | 145,622 | 145,271 | 122,877 |
 | 1. Short-term receivables of customers |
|
|
72,348 | 73,161 | 78,398 | 71,671 | 65,618 |
 | 2. Prepayments to suppliers |
|
|
23,365 | 28,413 | 17,905 | 24,211 | 5,001 |
 | 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 |
|
|
59,490 | 53,475 | 56,270 | 56,339 | 58,232 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,436 | -5,436 | -6,950 | -6,950 | -5,975 |
 | IV. Inventories |
|
|
1,743,116 | 1,758,427 | 1,796,839 | 1,844,333 | 1,892,683 |
 | 1. Inventories |
|
|
1,743,116 | 1,758,427 | 1,796,839 | 1,844,333 | 1,892,683 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
133,867 | 63,511 | 171,731 | 193,221 | 210,847 |
 | 1. Short-term prepaid expenses |
|
|
80,962 | 5,530 | 115,004 | 135,261 | 155,875 |
 | 2. Deductible VAT |
|
|
52,905 | 54,553 | 56,727 | 57,960 | 52,856 |
 | 3. Taxes and the State Receivables |
|
|
| 3,428 | | | 2,116 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,158,972 | 5,354,846 | 5,563,966 | 5,601,397 | 5,491,979 |
 | I. Long-term receivables |
|
|
324 | 324 | 394 | 394 | 394 |
 | 1. Long-term customer's receivables |
|
|
| | 394 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
324 | 324 | | 394 | 394 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
755,646 | 782,391 | 763,535 | 749,914 | 716,037 |
 | 1. Tangible fixed assets |
|
|
753,976 | 780,799 | 761,886 | 748,350 | 714,557 |
 | - Cost |
|
|
925,314 | 962,013 | 961,951 | 959,674 | 962,347 |
 | - Accumulated depreciation |
|
|
-171,338 | -181,214 | -200,065 | -211,324 | -247,790 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,670 | 1,592 | 1,649 | 1,564 | 1,480 |
 | - Cost |
|
|
2,351 | 2,351 | 2,486 | 2,486 | 2,486 |
 | - Accumulated depreciation |
|
|
-682 | -759 | -838 | -922 | -1,007 |
 | III. Real Estate Investments |
|
|
1,119,972 | 1,101,139 | 1,082,306 | 1,062,880 | 1,079,533 |
 | - Cost |
|
|
1,961,475 | 1,961,475 | 1,961,475 | 1,961,475 | 2,161,610 |
 | - Accumulated depreciation |
|
|
-841,503 | -860,336 | -879,168 | -898,595 | -1,082,077 |
 | IV. Long-term assets in progress |
|
|
3,148,112 | 3,276,362 | 3,579,451 | 3,651,918 | 3,554,493 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,148,112 | 3,276,362 | 3,579,451 | 3,651,918 | 3,554,493 |
 | IV. Long-term financial investments |
|
|
52,818 | 52,818 | 52,818 | 52,818 | 56,568 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
52,818 | 52,818 | 52,818 | 52,818 | 56,568 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
82,101 | 141,812 | 85,462 | 83,474 | 84,956 |
 | 1. Long-term prepaid expenses |
|
|
82,101 | 141,812 | 85,462 | 83,474 | 81,789 |
 | 2. Deferred income tax assets |
|
|
| | | | 3,166 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
8,225,800 | 8,012,455 | 8,162,922 | 8,199,951 | 8,170,362 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,120,305 | 4,780,555 | 5,041,820 | 5,058,029 | 4,967,163 |
 | I. Current liabilities |
|
|
1,911,602 | 1,477,871 | 1,620,119 | 1,559,170 | 1,324,620 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
675,565 | 381,901 | 404,476 | 331,007 | 377,403 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
180,047 | 272,214 | 217,855 | 189,519 | 195,125 |
 | 4. Advances from customers |
|
|
655,556 | 436,790 | 377,096 | 475,091 | 285,297 |
 | 5. Taxes and other payables to the State Budget |
|
|
14,199 | 1,291 | 23,138 | 14,924 | 43,211 |
 | 6. Payables to employees |
|
|
8,824 | 11,277 | 15,575 | 7,110 | 9,950 |
 | 7. Short-term accrued expenses |
|
|
6,218 | 6,631 | 5,878 | 286 | 2,235 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
19,787 | 18,846 | 32,464 | 18,375 | 19,942 |
 | 11. Other short-term payables |
|
|
310,565 | 310,923 | 488,143 | 468,019 | 332,777 |
 | 12. Provision for short term payables |
|
|
4,676 | 4,676 | | | 5,206 |
 | 13. Bonus and welfare fund |
|
|
36,165 | 33,322 | 55,494 | 54,837 | 53,473 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
3,208,703 | 3,302,684 | 3,421,701 | 3,498,859 | 3,642,543 |
 | 1. Long-term payables to sellers |
|
|
| | 1,342,644 | | |
 | 2. Long-term accrued expenses |
|
|
1,241,885 | 1,335,866 | | 1,331,123 | 1,250,491 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
2,351 | 2,351 | 2,351 | 2,351 | 2,351 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,656,823 | 1,656,823 | 1,783,278 | 1,871,958 | 2,099,067 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
307,644 | 307,644 | 293,428 | 293,428 | 290,634 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
3,105,495 | 3,231,900 | 3,121,102 | 3,141,923 | 3,203,199 |
 | I. ShareHolder's equity |
|
|
3,105,495 | 3,231,900 | 3,121,102 | 3,141,923 | 3,203,199 |
 | 1. Owner's investment capital |
|
|
1,799,859 | 1,799,859 | 1,799,859 | 1,799,859 | 1,799,859 |
 | 2. Share capital surplus |
|
|
604,277 | 604,277 | 604,277 | 604,277 | 604,277 |
 | 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 |
|
|
157,833 | 157,833 | 207,833 | 207,833 | 207,833 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
543,527 | 669,932 | 509,133 | 529,955 | 591,231 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
241,456 | 543,583 | 287,857 | 287,857 | 246,120 |
 | - Profit after tax undistributed this period |
|
|
302,072 | 126,349 | 221,276 | 242,098 | 345,111 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
8,225,800 | 8,012,455 | 8,162,922 | 8,199,951 | 8,170,362 |
There is no report.
|
|