|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,123,263 | 2,010,119 | 2,012,359 | 2,058,005 | 1,954,643 |
 | I. Cash and cash equivalents |
|
|
287,847 | 135,804 | 197,481 | 23,859 | 16,332 |
 | 1. Cash |
|
|
86,667 | 85,595 | 42,451 | 23,829 | 16,302 |
 | 2. Cash equivalents |
|
|
201,180 | 50,210 | 155,030 | 30 | 30 |
 | II. Short-term financial investments |
|
|
379,418 | 247,866 | 456,966 | 558,194 | 492,900 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
379,418 | 247,866 | 456,966 | 558,194 | 492,900 |
 | III. Short-term receivables |
|
|
1,045,643 | 1,168,510 | 866,114 | 1,021,287 | 894,279 |
 | 1. Short-term receivables of customers |
|
|
544,868 | 326,729 | 339,770 | 262,245 | 256,617 |
 | 2. Prepayments to suppliers |
|
|
73,347 | 371,982 | 66,403 | 278,902 | 148,504 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
344,362 | 404,457 | 420,457 | 420,957 | 427,457 |
 | 6. Other short-term receivables |
|
|
83,066 | 65,342 | 45,871 | 65,569 | 68,816 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | -6,385 | -6,385 | -7,114 |
 | IV. Inventories |
|
|
399,402 | 445,373 | 480,246 | 439,535 | 531,687 |
 | 1. Inventories |
|
|
399,402 | 445,373 | 480,246 | 439,535 | 531,687 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
10,953 | 12,567 | 11,552 | 15,130 | 19,444 |
 | 1. Short-term prepaid expenses |
|
|
2,459 | 1,852 | 2,690 | 4,434 | 3,361 |
 | 2. Deductible VAT |
|
|
4,880 | 2,942 | 1,146 | 6,586 | 12,048 |
 | 3. Taxes and the State Receivables |
|
|
3,614 | 7,773 | 7,716 | 4,110 | 4,036 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,989,175 | 2,029,849 | 2,092,735 | 1,937,239 | 2,098,205 |
 | I. Long-term receivables |
|
|
486,877 | 497,673 | 571,159 | 495,939 | 334,285 |
 | 1. Long-term customer's receivables |
|
|
2,382 | 2,382 | 2,382 | 2,382 | 2,382 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
484,495 | 495,290 | 568,777 | 493,557 | 331,903 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
197,393 | 138,140 | 136,428 | 141,909 | 151,811 |
 | 1. Tangible fixed assets |
|
|
197,393 | 138,140 | 136,428 | 141,909 | 151,811 |
 | - Cost |
|
|
275,353 | 218,934 | 221,357 | 230,585 | 243,276 |
 | - Accumulated depreciation |
|
|
-77,960 | -80,795 | -84,930 | -88,676 | -91,464 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
| | | | |
 | - Cost |
|
|
446 | 446 | 1,132 | 1,154 | 1,107 |
 | - Accumulated depreciation |
|
|
-446 | -446 | -1,132 | -1,154 | -1,107 |
 | III. Real Estate Investments |
|
|
78,335 | 78,335 | 78,335 | 78,335 | 78,335 |
 | - Cost |
|
|
116,761 | 116,761 | 116,761 | 116,761 | 116,761 |
 | - Accumulated depreciation |
|
|
-38,426 | -38,426 | -38,426 | -38,426 | -38,426 |
 | IV. Long-term assets in progress |
|
|
374,955 | 267,645 | 266,482 | 300,614 | 334,683 |
 | 1. Costs of long-term production, business in progress |
|
|
26,855 | 20,876 | | | |
 | 2. Costs of construction in progress |
|
|
348,101 | 246,768 | 266,482 | 300,614 | 334,683 |
 | IV. Long-term financial investments |
|
|
281,650 | 413,128 | 413,130 | 309,197 | 609,197 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 281,650 | 281,653 | 281,653 | 281,653 |
 | 3. Other investments in equity instruments |
|
|
281,650 | 27,544 | 27,544 | 27,544 | 27,544 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| 103,933 | 103,933 | | 300,000 |
 | V. Total other long-term assets |
|
|
28,585 | 28,043 | 26,016 | 24,886 | 21,838 |
 | 1. Long-term prepaid expenses |
|
|
28,585 | 28,043 | 26,016 | 24,886 | 21,838 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
541,379 | 606,886 | 601,184 | 586,360 | 568,055 |
 | TOTAL ASSETS |
|
|
4,112,437 | 4,039,969 | 4,105,094 | 3,995,244 | 4,052,848 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,023,394 | 1,907,162 | 1,966,873 | 1,849,599 | 1,884,346 |
 | I. Current liabilities |
|
|
1,111,512 | 944,377 | 973,763 | 898,356 | 1,076,895 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
363,244 | 356,747 | 439,325 | 490,859 | 613,132 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
95,844 | 174,916 | 170,256 | 116,447 | 125,994 |
 | 4. Advances from customers |
|
|
20,252 | 31,204 | 31,048 | 25,762 | 21,500 |
 | 5. Taxes and other payables to the State Budget |
|
|
299,948 | 88,521 | 77,191 | 28,155 | 33,360 |
 | 6. Payables to employees |
|
|
5,411 | 3,667 | 4,564 | 4,955 | 7,202 |
 | 7. Short-term accrued expenses |
|
|
56,879 | 66,583 | 71,387 | | 59,833 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
70,319 | 19,371 | 30,197 | | |
 | 11. Other short-term payables |
|
|
193,199 | 196,951 | 142,465 | 224,849 | 208,545 |
 | 12. Provision for short term payables |
|
|
| | 914 | 914 | 914 |
 | 13. Bonus and welfare fund |
|
|
6,417 | 6,417 | 6,417 | 6,417 | 6,417 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
911,882 | 962,786 | 993,109 | 951,243 | 807,451 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
293 | 293 | 293 | 293 | 293 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
148,096 | 140,382 | 130,120 | 110,488 | 117,235 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
443,156 | 587,343 | 568,959 | 570,766 | 441,894 |
 | 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 |
|
|
320,337 | 234,767 | 293,737 | 269,696 | 248,029 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,089,043 | 2,132,806 | 2,138,221 | 2,145,645 | 2,168,502 |
 | I. ShareHolder's equity |
|
|
2,089,043 | 2,132,806 | 2,138,221 | 2,145,645 | 2,168,502 |
 | 1. Owner's investment capital |
|
|
1,936,062 | 1,936,062 | 1,936,062 | 1,936,062 | 1,936,062 |
 | 2. Share capital surplus |
|
|
15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | 27 | -223 | 147 |
 | 8. Investment and development funds |
|
|
7,151 | 7,151 | 7,151 | 7,151 | 7,151 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,065 | 1,065 | 1,065 | 1,065 | 1,065 |
 | 11. After tax undistributed profit |
|
|
9,775 | 74,226 | 79,304 | 82,948 | 106,258 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
352,956 | 36,070 | 35,929 | 36,070 | 36,070 |
 | - Profit after tax undistributed this period |
|
|
-343,181 | 38,156 | 43,375 | 46,878 | 70,188 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
119,990 | 99,303 | 99,613 | 103,642 | 102,819 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,112,437 | 4,039,969 | 4,105,094 | 3,995,244 | 4,052,848 |
There is no report.
|
|