|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
272,786 | 304,659 | 350,590 | 415,514 | 333,087 |
 | I. Cash and cash equivalents |
|
|
27,736 | 17,005 | 12,066 | 36,781 | 22,010 |
 | 1. Cash |
|
|
27,736 | 17,005 | 12,066 | 36,781 | 22,010 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
244,619 | 287,087 | 338,415 | 377,840 | 310,894 |
 | 1. Short-term receivables of customers |
|
|
110,127 | 149,441 | 208,974 | 255,036 | 278,914 |
 | 2. Prepayments to suppliers |
|
|
10,371 | 13,272 | 20,708 | 8,088 | 19,692 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | 7,500 | 10,500 | 8,000 |
 | 6. Other short-term receivables |
|
|
124,121 | 124,373 | 101,232 | 104,216 | 4,288 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
| | | | |
 | 1. Inventories |
|
|
| | | | |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
430 | 567 | 110 | 893 | 183 |
 | 1. Short-term prepaid expenses |
|
|
430 | 567 | 110 | 566 | 183 |
 | 2. Deductible VAT |
|
|
| | | 327 | |
 | 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 |
|
|
3,974,283 | 3,926,504 | 3,892,540 | 3,862,113 | 3,815,846 |
 | I. Long-term receivables |
|
|
| | 15,000 | 12,000 | 9,500 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 15,000 | 12,000 | 9,500 |
 | 5. Other long-term receivables |
|
|
| | | | |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,819,783 | 3,768,522 | 3,722,536 | 3,671,075 | 3,619,614 |
 | 1. Tangible fixed assets |
|
|
3,819,635 | 3,768,375 | 3,722,388 | 3,670,927 | 3,619,466 |
 | - Cost |
|
|
5,057,840 | 5,057,840 | 5,063,315 | 5,063,315 | 5,063,315 |
 | - Accumulated depreciation |
|
|
-1,238,205 | -1,289,466 | -1,340,927 | -1,392,388 | -1,443,849 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
148 | 148 | 148 | 148 | 148 |
 | - Cost |
|
|
148 | 148 | 148 | 148 | 148 |
 | - Accumulated depreciation |
|
|
| | | | |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
55,119 | 55,163 | 52,094 | 76,100 | 84,828 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
55,119 | 55,163 | 52,094 | 76,100 | 84,828 |
 | IV. Long-term financial investments |
|
|
99,297 | 102,749 | 102,749 | 102,749 | 101,725 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
115,500 | 115,500 | 115,500 | 115,500 | 115,500 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-17,203 | -13,751 | -13,751 | -13,751 | -14,775 |
 | 5. Investments holding until maturity |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | V. Total other long-term assets |
|
|
84 | 69 | 161 | 190 | 179 |
 | 1. Long-term prepaid expenses |
|
|
84 | 69 | 161 | 190 | 179 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,247,069 | 4,231,163 | 4,243,130 | 4,277,627 | 4,148,933 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,071,255 | 2,015,454 | 1,983,869 | 1,947,569 | 1,778,786 |
 | I. Current liabilities |
|
|
346,530 | 354,538 | 394,394 | 397,103 | 385,458 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
273,733 | 282,346 | 296,180 | 299,452 | 297,865 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,372 | 3,370 | 3,865 | 5,256 | 4,595 |
 | 4. Advances from customers |
|
|
| | | | |
 | 5. Taxes and other payables to the State Budget |
|
|
18,311 | 13,016 | 21,457 | 29,049 | 25,468 |
 | 6. Payables to employees |
|
|
5,512 | 2,177 | 2,265 | 2,456 | 4,444 |
 | 7. Short-term accrued expenses |
|
|
1,488 | 7,563 | 1,090 | 125 | 1,332 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
34,560 | 41,055 | 52,864 | 49,432 | 42,644 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
9,553 | 5,011 | 16,672 | 11,331 | 9,109 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,724,725 | 1,660,915 | 1,589,475 | 1,550,466 | 1,393,328 |
 | 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 |
|
|
125,308 | 125,308 | 125,308 | 125,308 | 125,308 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,599,417 | 1,535,607 | 1,464,167 | 1,425,158 | 1,268,020 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,175,814 | 2,215,709 | 2,259,261 | 2,330,058 | 2,370,147 |
 | I. ShareHolder's equity |
|
|
2,175,814 | 2,215,709 | 2,259,261 | 2,330,058 | 2,370,147 |
 | 1. Owner's investment capital |
|
|
1,700,576 | 1,700,576 | 1,700,576 | 1,700,576 | 1,785,591 |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
475,238 | 515,133 | 558,685 | 629,482 | 584,557 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
281,014 | 477,999 | 464,180 | 464,180 | 379,165 |
 | - Profit after tax undistributed this period |
|
|
194,224 | 37,134 | 94,505 | 165,302 | 205,391 |
 | 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 |
|
|
4,247,069 | 4,231,163 | 4,243,130 | 4,277,627 | 4,148,933 |
There is no report.
|
|