|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,069,010 | 7,443,163 | 7,958,226 | 7,061,511 | 8,275,535 |
 | I. Cash and cash equivalents |
|
|
540,803 | 1,282,277 | 1,684,568 | 1,158,054 | 2,801,110 |
 | 1. Cash |
|
|
279,893 | 450,958 | 1,009,108 | 524,070 | 1,151,537 |
 | 2. Cash equivalents |
|
|
260,911 | 831,319 | 675,460 | 633,984 | 1,649,573 |
 | II. Short-term financial investments |
|
|
559,178 | 758,271 | 679,557 | 611,630 | 668,714 |
 | 1. Trading securities |
|
|
6,617 | 6,617 | 6,617 | 6,617 | 6,617 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
552,561 | 751,654 | 672,940 | 605,013 | 662,098 |
 | III. Short-term receivables |
|
|
3,586,975 | 4,203,002 | 4,917,090 | 5,060,181 | 4,591,602 |
 | 1. Short-term receivables of customers |
|
|
2,551,019 | 3,032,987 | 2,447,062 | 1,810,697 | 2,158,867 |
 | 2. Prepayments to suppliers |
|
|
761,304 | 67,532 | 19,831 | 39,818 | 118,607 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
312,955 | 1,030,143 | 1,281,989 | 1,484,507 | 1,380,847 |
 | 6. Other short-term receivables |
|
|
241,679 | 352,522 | 1,466,644 | 2,018,789 | 1,271,982 |
 | 7. Provision for doubtful short-term receivables |
|
|
-279,982 | -280,182 | -298,435 | -293,629 | -338,701 |
 | IV. Inventories |
|
|
312,043 | 1,110,135 | 645,438 | 204,497 | 188,551 |
 | 1. Inventories |
|
|
320,361 | 1,118,452 | 653,755 | 212,814 | 197,022 |
 | 2. Provision for decline in value of inventories |
|
|
-8,318 | -8,317 | -8,317 | -8,317 | -8,470 |
 | V. Other current assets |
|
|
70,012 | 89,478 | 31,573 | 27,149 | 25,557 |
 | 1. Short-term prepaid expenses |
|
|
9,114 | 54,805 | 8,158 | 7,475 | 6,695 |
 | 2. Deductible VAT |
|
|
41,058 | 16,286 | 14,793 | 11,098 | 10,169 |
 | 3. Taxes and the State Receivables |
|
|
19,840 | 18,387 | 8,622 | 8,576 | 8,694 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
13,025,707 | 10,091,481 | 9,329,532 | 9,658,036 | 9,667,696 |
 | I. Long-term receivables |
|
|
1,043,019 | 1,055,701 | 302,506 | 612,809 | 612,809 |
 | 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 |
|
|
1,043,019 | 1,055,701 | 302,506 | 612,809 | 612,809 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
504,687 | 492,461 | 482,589 | 472,105 | 474,607 |
 | 1. Tangible fixed assets |
|
|
426,087 | 414,007 | 404,275 | 393,787 | 396,393 |
 | - Cost |
|
|
1,110,659 | 1,094,673 | 1,071,889 | 1,072,941 | 1,076,651 |
 | - Accumulated depreciation |
|
|
-684,572 | -680,666 | -667,614 | -679,154 | -680,258 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
78,600 | 78,454 | 78,314 | 78,318 | 78,214 |
 | - Cost |
|
|
91,314 | 91,279 | 91,243 | 91,377 | 90,383 |
 | - Accumulated depreciation |
|
|
-12,714 | -12,825 | -12,929 | -13,060 | -12,169 |
 | III. Real Estate Investments |
|
|
2,149,279 | 1,967,372 | 1,943,409 | 2,040,958 | 2,016,948 |
 | - Cost |
|
|
3,333,493 | 3,137,234 | 3,142,282 | 3,269,078 | 3,248,983 |
 | - Accumulated depreciation |
|
|
-1,184,215 | -1,169,862 | -1,198,873 | -1,228,120 | -1,232,035 |
 | IV. Long-term assets in progress |
|
|
8,346,223 | 5,510,190 | 5,536,140 | 5,469,251 | 5,473,176 |
 | 1. Costs of long-term production, business in progress |
|
|
5,494,301 | 3,230,212 | 3,228,545 | 3,229,383 | 3,228,105 |
 | 2. Costs of construction in progress |
|
|
2,851,922 | 2,279,979 | 2,307,595 | 2,239,868 | 2,245,071 |
 | IV. Long-term financial investments |
|
|
269,087 | 265,827 | 261,610 | 265,554 | 264,173 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
136,667 | 135,741 | 133,979 | 135,331 | 134,077 |
 | 3. Other investments in equity instruments |
|
|
137,316 | 132,316 | 130,222 | 130,222 | 130,222 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-4,895 | -2,229 | -2,591 | | -126 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
712,925 | 799,686 | 803,278 | 797,358 | 825,982 |
 | 1. Long-term prepaid expenses |
|
|
712,925 | 799,686 | 803,278 | 797,358 | 802,563 |
 | 2. Deferred income tax assets |
|
|
| | | | 23,419 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
486 | 243 | | | |
 | TOTAL ASSETS |
|
|
18,094,717 | 17,534,644 | 17,287,758 | 16,719,547 | 17,943,231 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,847,512 | 12,986,183 | 12,485,074 | 11,998,516 | 13,258,162 |
 | I. Current liabilities |
|
|
5,171,392 | 5,255,410 | 4,711,533 | 3,762,919 | 4,616,562 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,614,892 | 3,784,165 | 3,118,186 | 2,072,069 | 2,999,445 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
181,044 | 314,070 | 131,593 | 329,838 | 185,500 |
 | 4. Advances from customers |
|
|
272,294 | 251,665 | 206,544 | 202,473 | 201,583 |
 | 5. Taxes and other payables to the State Budget |
|
|
69,926 | 157,665 | 314,555 | 306,416 | 213,041 |
 | 6. Payables to employees |
|
|
14,698 | 8,462 | 5,324 | 7,193 | 18,820 |
 | 7. Short-term accrued expenses |
|
|
232,971 | 187,260 | 191,479 | 227,162 | 230,187 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
328,608 | 259,845 | 253,424 | 174,962 | 170,785 |
 | 11. Other short-term payables |
|
|
424,326 | 260,046 | 448,634 | 408,562 | 563,850 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
32,632 | 32,232 | 41,795 | 34,243 | 33,349 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
8,676,120 | 7,730,772 | 7,773,541 | 8,235,597 | 8,641,600 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
590,745 | 590,745 | 590,745 | 590,745 | 590,745 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
503,144 | 601,208 | 400,270 | 395,276 | 415,729 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,601,233 | 1,210,217 | 1,130,530 | 1,074,266 | 1,056,622 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
52,898 | 114,138 | 72,692 | 16,327 | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,208 | 5,208 | 5,194 | 4,344 | 4,344 |
 | 11. Long-term unrealized revenue |
|
|
4,922,893 | 5,209,256 | 5,574,109 | 6,154,639 | 6,574,161 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,247,205 | 4,548,461 | 4,802,684 | 4,721,031 | 4,685,069 |
 | I. ShareHolder's equity |
|
|
4,247,126 | 4,548,382 | 4,802,605 | 4,720,952 | 4,684,990 |
 | 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
 | 2. Share capital surplus |
|
|
5,635 | 5,635 | 5,635 | 5,635 | 5,635 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
83,030 | 83,030 | 83,030 | 83,030 | 83,030 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-216,748 | -34,067 | -34,067 | -34,067 | -34,067 |
 | 7. Differences upon foreign exchange rate |
|
|
-10,770 | -12,002 | -13,389 | -10,299 | -10,099 |
 | 8. Investment and development funds |
|
|
174,005 | 174,368 | 198,407 | 198,407 | 198,407 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,059 | 1,110 | 1,110 | 1,110 | 1,109 |
 | 11. After tax undistributed profit |
|
|
311,863 | 692,007 | 894,139 | 808,414 | 778,333 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-8,770 | 400,452 | 362,744 | 142,728 | 142,074 |
 | - Profit after tax undistributed this period |
|
|
320,633 | 291,555 | 531,395 | 665,686 | 636,260 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,899,053 | 1,638,302 | 1,667,740 | 1,668,722 | 1,662,642 |
 | II. Funding resources and other funds |
|
|
79 | 79 | 79 | 79 | 79 |
 | 1. Funding resources |
|
|
79 | 79 | 79 | 79 | 79 |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
18,094,717 | 17,534,644 | 17,287,758 | 16,719,547 | 17,943,231 |
There is no report.
|
|