|
|
|
Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | Q3 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,273,842 | 1,811,557 | 2,184,150 | 2,856,221 | 5,505,921 |
 | I. Cash and cash equivalents |
|
|
600,765 | 546,631 | 883,424 | 676,759 | 793,464 |
 | 1. Cash |
|
|
471,310 | 340,111 | 393,724 | 325,290 | 369,424 |
 | 2. Cash equivalents |
|
|
129,455 | 206,520 | 489,700 | 351,469 | 424,040 |
 | II. Short-term financial investments |
|
|
968,931 | 806,333 | 853,381 | 1,721,384 | 2,411,895 |
 | 1. Trading securities |
|
|
712,541 | 546,648 | 692,356 | 1,404,543 | 2,073,538 |
 | 2. Provision for diminution in value of trading securities |
|
|
| -26,065 | -11,125 | -2,309 | -13,503 |
 | 3. Investments holding until maturity |
|
|
256,390 | 285,750 | 172,150 | 319,150 | 351,860 |
 | III. Short-term receivables |
|
|
606,626 | 354,875 | 336,165 | 348,421 | 2,188,143 |
 | 1. Short-term receivables of customers |
|
|
255,300 | 236,744 | 229,779 | 262,210 | 246,340 |
 | 2. Prepayments to suppliers |
|
|
36,925 | 18,809 | 26,805 | 18,347 | 954,784 |
 | 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 |
|
|
317,420 | 103,074 | 83,332 | 71,796 | 991,221 |
 | 7. Provision for doubtful short-term receivables |
|
|
-3,019 | -3,751 | -3,751 | -3,931 | -4,202 |
 | IV. Inventories |
|
|
37,904 | 47,470 | 45,731 | 44,757 | 50,391 |
 | 1. Inventories |
|
|
37,904 | 47,470 | 45,731 | 44,757 | 50,391 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
59,616 | 56,247 | 65,450 | 64,900 | 62,028 |
 | 1. Short-term prepaid expenses |
|
|
21,396 | 17,693 | 17,808 | 17,948 | 15,955 |
 | 2. Deductible VAT |
|
|
35,215 | 35,640 | 46,304 | 45,631 | 44,494 |
 | 3. Taxes and the State Receivables |
|
|
3,006 | 2,914 | 1,339 | 1,321 | 1,579 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,037,982 | 5,983,572 | 6,028,146 | 5,918,867 | 5,820,252 |
 | I. Long-term receivables |
|
|
18,972 | 3,625 | 3,625 | 3,655 | 3,655 |
 | 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 |
|
|
18,972 | 3,625 | 3,625 | 3,655 | 3,655 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,614,821 | 3,611,422 | 3,681,308 | 3,597,774 | 3,514,067 |
 | 1. Tangible fixed assets |
|
|
1,127,960 | 1,347,446 | 1,437,693 | 1,374,790 | 1,311,825 |
 | - Cost |
|
|
3,911,454 | 4,195,839 | 4,348,064 | 4,348,637 | 4,346,730 |
 | - Accumulated depreciation |
|
|
-2,783,494 | -2,848,393 | -2,910,371 | -2,973,847 | -3,034,905 |
 | 2. Fixed assets of financial leasing |
|
|
4,611 | 4,467 | 4,323 | 4,178 | 4,034 |
 | - Cost |
|
|
5,188 | 5,188 | 5,188 | 5,188 | 5,188 |
 | - Accumulated depreciation |
|
|
-577 | -721 | -865 | -1,009 | -1,153 |
 | 3. Intangible fixed assets |
|
|
2,482,251 | 2,259,509 | 2,239,293 | 2,218,805 | 2,198,207 |
 | - Cost |
|
|
2,525,092 | 2,320,998 | 2,321,484 | 2,321,484 | 2,321,484 |
 | - Accumulated depreciation |
|
|
-42,841 | -61,488 | -82,191 | -102,679 | -123,277 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
598 | 396 | 396 | 396 | 699 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
598 | 396 | 396 | 396 | 699 |
 | IV. Long-term financial investments |
|
|
379,837 | 759,362 | 757,861 | 757,902 | 764,345 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
379,682 | 759,207 | 757,706 | 757,747 | 764,190 |
 | 3. Other investments in equity instruments |
|
|
155 | 155 | 155 | 155 | 155 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
1,019,448 | 1,158,723 | 1,146,888 | 1,132,720 | 1,122,746 |
 | 1. Long-term prepaid expenses |
|
|
1,019,437 | 1,152,723 | 1,140,888 | 1,125,720 | 1,115,746 |
 | 2. Deferred income tax assets |
|
|
11 | | | | |
 | 3. Other long-term assets |
|
|
| 6,000 | 6,000 | 7,000 | 7,000 |
 | VI. Goodwills |
|
|
4,305 | 450,044 | 438,068 | 426,420 | 414,740 |
 | TOTAL ASSETS |
|
|
7,311,824 | 7,795,130 | 8,212,295 | 8,775,088 | 11,326,173 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,713,019 | 2,899,014 | 3,087,885 | 3,704,970 | 5,416,737 |
 | I. Current liabilities |
|
|
938,803 | 715,021 | 788,936 | 1,443,590 | 2,299,164 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
442,429 | 299,754 | 343,247 | 867,327 | 1,759,100 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
127,119 | 107,683 | 89,767 | 97,388 | 98,904 |
 | 4. Advances from customers |
|
|
7,707 | 4,174 | 5,455 | 5,062 | 5,452 |
 | 5. Taxes and other payables to the State Budget |
|
|
44,005 | 47,069 | 41,921 | 63,219 | 74,867 |
 | 6. Payables to employees |
|
|
70,804 | 70,613 | 46,867 | 18,927 | 18,444 |
 | 7. Short-term accrued expenses |
|
|
61,910 | 76,697 | 53,854 | 121,937 | 163,371 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 181 | 72 | | |
 | 11. Other short-term payables |
|
|
113,354 | 19,917 | 122,196 | 166,622 | 77,180 |
 | 12. Provision for short term payables |
|
|
56,456 | 76,036 | 76,216 | 76,582 | 76,582 |
 | 13. Bonus and welfare fund |
|
|
15,019 | 12,896 | 9,340 | 26,526 | 25,264 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,774,216 | 2,183,993 | 2,298,948 | 2,261,380 | 3,117,573 |
 | 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 |
|
|
1,855 | 785 | 606 | 1,759 | 1,741 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,739,614 | 1,650,299 | 1,772,000 | 1,741,022 | 2,603,743 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
30,190 | 530,379 | 524,109 | 517,134 | 510,624 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,268 | 2,530 | 2,233 | 1,466 | 1,466 |
 | 11. Long-term unrealized revenue |
|
|
289 | | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
4,598,805 | 4,896,116 | 5,124,410 | 5,070,118 | 5,909,436 |
 | I. ShareHolder's equity |
|
|
4,598,805 | 4,896,116 | 5,124,410 | 5,070,118 | 5,909,436 |
 | 1. Owner's investment capital |
|
|
2,867,968 | 2,867,968 | 2,995,008 | 3,743,704 | 3,743,704 |
 | 2. Share capital surplus |
|
|
39,498 | 39,498 | 39,498 | 94 | 94 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
1,383 | 1,383 | 1,383 | 1,383 | 1,383 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
892,644 | 892,644 | 894,797 | 275,328 | 275,328 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
439,380 | 719,517 | 817,754 | 643,920 | 1,343,659 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
272,696 | 383,357 | 706,548 | 447,044 | 474,405 |
 | - Profit after tax undistributed this period |
|
|
166,684 | 336,160 | 111,206 | 196,876 | 869,254 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
357,932 | 375,106 | 375,971 | 405,689 | 545,268 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,311,824 | 7,795,130 | 8,212,295 | 8,775,088 | 11,326,173 |
There is no report.
|
|