|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,774,235 | 1,412,207 | 1,660,325 | 1,795,604 | 2,314,513 |
 | I. Cash and cash equivalents |
|
|
648,255 | 274,965 | 660,127 | 191,488 | 703,536 |
 | 1. Cash |
|
|
25,255 | 40,365 | 22,527 | 12,988 | 24,436 |
 | 2. Cash equivalents |
|
|
623,000 | 234,600 | 637,600 | 178,500 | 679,100 |
 | II. Short-term financial investments |
|
|
349,326 | 349,326 | 219,326 | 219,326 | 219,326 |
 | 1. Trading securities |
|
|
219,326 | 219,326 | 219,326 | 219,326 | 219,326 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
130,000 | 130,000 | | | |
 | III. Short-term receivables |
|
|
660,168 | 670,879 | 664,078 | 1,268,144 | 1,275,061 |
 | 1. Short-term receivables of customers |
|
|
47,201 | 57,657 | 57,056 | 62,070 | 66,037 |
 | 2. Prepayments to suppliers |
|
|
599,666 | 599,775 | 600,174 | 599,471 | 600,807 |
 | 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 |
|
|
18,329 | 18,474 | 16,167 | 615,922 | 617,449 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,027 | -5,027 | -9,319 | -9,319 | -9,233 |
 | IV. Inventories |
|
|
115,926 | 116,152 | 116,119 | 116,231 | 116,315 |
 | 1. Inventories |
|
|
115,926 | 116,152 | 116,119 | 116,231 | 116,315 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
559 | 886 | 676 | 414 | 275 |
 | 1. Short-term prepaid expenses |
|
|
559 | 886 | 676 | 414 | 275 |
 | 2. Deductible VAT |
|
|
| | | | |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,144,840 | 2,742,202 | 2,707,550 | 2,685,478 | 2,478,877 |
 | I. Long-term receivables |
|
|
| 618,258 | 618,258 | 618,258 | 618,258 |
 | 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 |
|
|
| 618,258 | 618,258 | 618,258 | 618,258 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
231,387 | 227,912 | 225,688 | 222,251 | 211,357 |
 | 1. Tangible fixed assets |
|
|
224,738 | 221,309 | 219,132 | 215,742 | 204,895 |
 | - Cost |
|
|
336,718 | 336,718 | 337,968 | 338,020 | 317,436 |
 | - Accumulated depreciation |
|
|
-111,980 | -115,409 | -118,836 | -122,278 | -112,541 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
6,649 | 6,602 | 6,556 | 6,509 | 6,462 |
 | - Cost |
|
|
9,260 | 9,260 | 9,260 | 9,260 | 9,260 |
 | - Accumulated depreciation |
|
|
-2,610 | -2,657 | -2,704 | -2,751 | -2,797 |
 | III. Real Estate Investments |
|
|
1,227,657 | 1,211,756 | 1,181,009 | 1,164,216 | 971,833 |
 | - Cost |
|
|
2,021,099 | 2,020,856 | 2,000,366 | 2,000,366 | 1,675,900 |
 | - Accumulated depreciation |
|
|
-793,441 | -809,100 | -819,357 | -836,150 | -704,067 |
 | IV. Long-term assets in progress |
|
|
11,354 | 11,354 | 11,402 | 11,527 | 11,183 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
11,354 | 11,354 | 11,402 | 11,527 | 11,183 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 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 |
|
|
674,442 | 672,923 | 671,194 | 669,226 | 666,246 |
 | 1. Long-term prepaid expenses |
|
|
674,442 | 672,923 | 671,194 | 669,226 | 666,246 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,919,075 | 4,154,409 | 4,367,875 | 4,481,081 | 4,793,390 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,009,029 | 3,190,935 | 3,433,417 | 3,475,796 | 3,737,348 |
 | I. Current liabilities |
|
|
210,794 | 247,106 | 262,790 | 259,207 | 228,118 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
| | | | |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
10,707 | 10,010 | 9,220 | 7,674 | 7,105 |
 | 4. Advances from customers |
|
|
4,175 | 4,175 | 4,175 | 4,175 | 4,175 |
 | 5. Taxes and other payables to the State Budget |
|
|
13,135 | 24,111 | 15,923 | 13,579 | 8,214 |
 | 6. Payables to employees |
|
|
5,845 | | | | 5,987 |
 | 7. Short-term accrued expenses |
|
|
19,336 | 19,098 | 19,780 | 19,287 | 19,615 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
101,992 | 144,843 | 146,422 | 144,767 | 132,212 |
 | 11. Other short-term payables |
|
|
41,179 | 32,258 | 50,230 | 54,296 | 35,748 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
14,424 | 12,612 | 17,040 | 15,429 | 15,062 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,798,235 | 2,943,829 | 3,170,627 | 3,216,590 | 3,509,230 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
16,656 | 16,528 | 16,401 | 16,273 | 16,145 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
81,671 | 80,720 | 58,749 | 56,027 | 49,713 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 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 |
|
|
2,699,908 | 2,846,580 | 3,095,477 | 3,144,290 | 3,443,371 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
910,046 | 963,474 | 934,458 | 1,005,285 | 1,056,041 |
 | I. ShareHolder's equity |
|
|
910,046 | 963,474 | 934,458 | 1,005,285 | 1,056,041 |
 | 1. Owner's investment capital |
|
|
548,980 | 548,980 | 548,980 | 548,980 | 548,980 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
94,764 | 94,404 | 122,134 | 122,134 | 193,124 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
266,302 | 320,091 | 263,344 | 334,171 | 313,938 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
107,738 | 264,261 | 148,639 | 148,639 | 148,639 |
 | - Profit after tax undistributed this period |
|
|
158,564 | 55,829 | 114,705 | 185,533 | 165,299 |
 | 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 |
|
|
3,919,075 | 4,154,409 | 4,367,875 | 4,481,081 | 4,793,390 |
There is no report.
|
|