|
|
|
Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 | Q4 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,312,424 | 12,922,667 | 14,764,329 | 13,768,246 | 7,961,052 |
 | I. Cash and cash equivalents |
|
|
2,884,680 | 2,916,158 | 5,235,253 | 2,808,595 | 4,434,617 |
 | 1. Cash |
|
|
2,884,680 | 2,916,158 | 4,835,253 | 608,595 | 3,034,617 |
 | 2. Cash equivalents |
|
|
| | 400,000 | 2,200,000 | 1,400,000 |
 | II. Short-term financial investments |
|
|
125,918 | 126,098 | 127,528 | 1,134,172 | 133,239 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
125,918 | 126,098 | 127,528 | 1,134,172 | 133,239 |
 | III. Short-term receivables |
|
|
2,016,405 | 2,586,953 | 2,069,206 | 3,756,420 | 2,885,735 |
 | 1. Short-term receivables of customers |
|
|
1,674,317 | 1,558,111 | 1,506,211 | 1,452,512 | 1,319,815 |
 | 2. Prepayments to suppliers |
|
|
94,909 | 126,236 | 138,775 | 1,244,041 | 1,298,757 |
 | 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 |
|
|
710,589 | 1,376,793 | 924,157 | 1,563,908 | 751,198 |
 | 7. Provision for doubtful short-term receivables |
|
|
-463,410 | -474,187 | -499,937 | -504,041 | -484,035 |
 | IV. Inventories |
|
|
295,010 | 273,913 | 299,001 | 267,655 | 236,158 |
 | 1. Inventories |
|
|
295,010 | 273,913 | 299,001 | 267,655 | 236,158 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
6,990,411 | 7,019,545 | 7,033,341 | 5,801,404 | 271,303 |
 | 1. Short-term prepaid expenses |
|
|
83,717 | 104,786 | 95,879 | 87,844 | 68,443 |
 | 2. Deductible VAT |
|
|
51,975 | 60,040 | 82,743 | 195,019 | 182,303 |
 | 3. Taxes and the State Receivables |
|
|
721 | 721 | 721 | 1,946 | 20,557 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
6,853,998 | 6,853,998 | 6,853,998 | 5,516,595 | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
42,913,731 | 43,024,139 | 43,477,387 | 47,496,447 | 53,318,097 |
 | I. Long-term receivables |
|
|
19,258 | 18,479 | 19,860 | 17,267 | 20,493 |
 | 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 |
|
|
19,258 | 18,479 | 19,860 | 17,267 | 20,493 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
221,394 | 211,756 | 245,029 | 238,338 | 273,087 |
 | 1. Tangible fixed assets |
|
|
202,635 | 195,449 | 231,087 | 226,431 | 263,269 |
 | - Cost |
|
|
479,991 | 480,341 | 520,956 | 525,349 | 566,149 |
 | - Accumulated depreciation |
|
|
-277,356 | -284,892 | -289,869 | -298,918 | -302,880 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
18,759 | 16,307 | 13,942 | 11,907 | 9,818 |
 | - Cost |
|
|
88,456 | 88,456 | 88,456 | 88,566 | 88,377 |
 | - Accumulated depreciation |
|
|
-69,697 | -72,149 | -74,514 | -76,659 | -78,559 |
 | III. Real Estate Investments |
|
|
27,084,397 | 26,809,898 | 26,511,710 | 27,288,938 | 27,231,260 |
 | - Cost |
|
|
38,354,003 | 38,398,387 | 38,401,014 | 39,499,549 | 39,178,382 |
 | - Accumulated depreciation |
|
|
-11,269,606 | -11,588,489 | -11,889,304 | -12,210,611 | -11,947,122 |
 | IV. Long-term assets in progress |
|
|
801,624 | 825,595 | 1,046,399 | 288,701 | 267,062 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
801,624 | 825,595 | 1,046,399 | 288,701 | 267,062 |
 | 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 |
|
|
14,737,729 | 15,126,403 | 15,637,543 | 19,658,421 | 25,526,195 |
 | 1. Long-term prepaid expenses |
|
|
433,005 | 437,469 | 442,206 | 437,158 | 480,417 |
 | 2. Deferred income tax assets |
|
|
106,787 | 490,997 | 505,849 | 505,352 | 150,979 |
 | 3. Other long-term assets |
|
|
14,197,937 | 14,197,937 | 14,689,488 | 18,715,911 | 24,894,799 |
 | VI. Goodwills |
|
|
49,329 | 32,008 | 16,846 | 4,782 | |
 | TOTAL ASSETS |
|
|
55,226,155 | 55,946,806 | 58,241,716 | 61,264,693 | 61,279,149 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
13,303,514 | 12,846,767 | 13,782,973 | 15,554,965 | 12,910,946 |
 | I. Current liabilities |
|
|
5,920,740 | 8,587,849 | 11,707,371 | 8,346,821 | 5,173,857 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,009,752 | 2,014,332 | 4,445,140 | 21,875 | 20,626 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
461,938 | 452,184 | 627,024 | 539,237 | 659,187 |
 | 4. Advances from customers |
|
|
184,770 | 156,067 | 174,456 | 184,478 | 309,096 |
 | 5. Taxes and other payables to the State Budget |
|
|
1,135,316 | 745,044 | 1,214,151 | 1,613,413 | 1,718,159 |
 | 6. Payables to employees |
|
|
245 | 2,731 | | | |
 | 7. Short-term accrued expenses |
|
|
1,123,855 | 948,770 | 976,585 | 1,225,664 | 1,483,782 |
 | 8. Short-term intercompany payables |
|
|
| | | | 31,187 |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
32,655 | 92,133 | 70,907 | 37,906 | |
 | 11. Other short-term payables |
|
|
968,841 | 4,173,885 | 4,196,405 | 4,721,734 | 949,277 |
 | 12. Provision for short term payables |
|
|
1,812 | 1,909 | 1,909 | 1,909 | 1,909 |
 | 13. Bonus and welfare fund |
|
|
1,556 | 794 | 794 | 605 | 634 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,382,774 | 4,258,918 | 2,075,602 | 7,208,144 | 7,737,089 |
 | 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 |
|
|
4,663,323 | 1,510,158 | 1,708,602 | 633,264 | 1,157,099 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,523,103 | 2,549,207 | 171,637 | 6,383,723 | 6,380,455 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
69,791 | 69,355 | 68,914 | 68,475 | 68,036 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
126,557 | 130,198 | 126,449 | 122,682 | 131,499 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
41,922,641 | 43,100,039 | 44,458,743 | 45,709,728 | 48,368,203 |
 | I. ShareHolder's equity |
|
|
41,922,641 | 43,100,039 | 44,458,743 | 45,709,728 | 48,368,203 |
 | 1. Owner's investment capital |
|
|
23,288,184 | 23,288,184 | 23,288,184 | 23,288,184 | 23,288,184 |
 | 2. Share capital surplus |
|
|
46,983 | 46,983 | 46,983 | 46,983 | 46,983 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-1,954,258 | -1,954,258 | -1,954,258 | -1,954,258 | -1,954,258 |
 | 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 |
|
|
-53,137 | -53,137 | -53,137 | -53,137 | -53,137 |
 | 11. After tax undistributed profit |
|
|
20,594,507 | 21,771,905 | 23,005,165 | 24,381,594 | 27,040,431 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
16,498,727 | 20,594,507 | 20,594,507 | 20,594,507 | 20,594,507 |
 | - Profit after tax undistributed this period |
|
|
4,095,780 | 1,177,398 | 2,410,658 | 3,787,087 | 6,445,924 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
362 | 362 | 125,806 | 362 | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
55,226,155 | 55,946,806 | 58,241,716 | 61,264,693 | 61,279,149 |
There is no report.
|
|