|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,504,718 | 6,152,633 | 6,956,715 | 6,441,856 | 4,793,960 |
 | I. Cash and cash equivalents |
|
|
2,017,367 | 2,188,094 | 1,945,532 | 2,419,518 | 2,106,077 |
 | 1. Cash |
|
|
1,179,220 | 1,798,578 | 1,371,066 | 1,652,055 | 1,186,702 |
 | 2. Cash equivalents |
|
|
838,146 | 389,516 | 574,466 | 767,463 | 919,375 |
 | II. Short-term financial investments |
|
|
197,451 | 1,318,382 | 1,346,697 | 718,639 | 166,191 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
197,451 | 1,318,382 | 1,346,697 | 718,639 | 166,191 |
 | III. Short-term receivables |
|
|
2,530,441 | 1,585,450 | 2,303,219 | 1,751,232 | 1,551,511 |
 | 1. Short-term receivables of customers |
|
|
938,088 | 775,410 | 1,206,715 | 1,205,625 | 712,646 |
 | 2. Prepayments to suppliers |
|
|
698,842 | 655,265 | 740,034 | 558,693 | 757,805 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
759,309 | 106,738 | 290,325 | 1,500 | 1,500 |
 | 6. Other short-term receivables |
|
|
159,318 | 78,265 | 96,709 | 78,642 | 84,248 |
 | 7. Provision for doubtful short-term receivables |
|
|
-25,116 | -30,228 | -30,564 | -93,228 | -4,689 |
 | IV. Inventories |
|
|
604,261 | 890,797 | 1,138,806 | 1,352,422 | 827,536 |
 | 1. Inventories |
|
|
605,618 | 891,771 | 1,139,066 | 1,354,122 | 827,589 |
 | 2. Provision for decline in value of inventories |
|
|
-1,357 | -974 | -260 | -1,700 | -53 |
 | V. Other current assets |
|
|
155,198 | 169,909 | 222,460 | 200,045 | 142,645 |
 | 1. Short-term prepaid expenses |
|
|
21,079 | 14,808 | 30,648 | 24,216 | 30,390 |
 | 2. Deductible VAT |
|
|
133,103 | 154,980 | 188,652 | 175,201 | 111,871 |
 | 3. Taxes and the State Receivables |
|
|
1,016 | 121 | 3,161 | 628 | 385 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,181,900 | 6,115,223 | 6,075,525 | 7,306,027 | 7,390,793 |
 | I. Long-term receivables |
|
|
405,525 | 353,709 | 377,913 | 445,612 | 389,371 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
398,934 | 343,300 | 358,500 | 358,500 | 358,500 |
 | 5. Other long-term receivables |
|
|
6,591 | 10,409 | 19,413 | 24,788 | 30,871 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | 62,324 | |
 | II. Fixed assets |
|
|
1,964,597 | 1,916,572 | 2,717,471 | 3,037,271 | 2,761,544 |
 | 1. Tangible fixed assets |
|
|
1,817,950 | 1,773,147 | 2,510,886 | 2,836,544 | 2,576,369 |
 | - Cost |
|
|
3,844,355 | 3,847,546 | 4,642,421 | 5,028,006 | 4,515,798 |
 | - Accumulated depreciation |
|
|
-2,026,405 | -2,074,399 | -2,131,534 | -2,191,462 | -1,939,429 |
 | 2. Fixed assets of financial leasing |
|
|
| | 58,342 | 56,809 | 55,275 |
 | - Cost |
|
|
| | 58,342 | 58,342 | 58,342 |
 | - Accumulated depreciation |
|
|
| | | -1,533 | -3,067 |
 | 3. Intangible fixed assets |
|
|
146,647 | 143,425 | 148,243 | 143,918 | 129,900 |
 | - Cost |
|
|
175,184 | 173,376 | 179,646 | 174,788 | 156,898 |
 | - Accumulated depreciation |
|
|
-28,537 | -29,951 | -31,403 | -30,870 | -26,998 |
 | III. Real Estate Investments |
|
|
1,358,592 | 1,340,350 | 1,324,945 | 1,303,971 | 1,288,374 |
 | - Cost |
|
|
1,523,551 | 1,520,982 | 1,521,200 | 1,515,803 | 1,515,803 |
 | - Accumulated depreciation |
|
|
-164,959 | -180,632 | -196,255 | -211,832 | -227,429 |
 | IV. Long-term assets in progress |
|
|
220,252 | 279,291 | 426,120 | 1,191,926 | 1,594,403 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
220,252 | 279,291 | 426,120 | 1,191,926 | 1,594,403 |
 | IV. Long-term financial investments |
|
|
1,353,097 | 1,343,885 | 273,913 | 254,659 | 560,680 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,353,097 | 1,343,885 | 223,936 | 224,282 | 530,224 |
 | 3. Other investments in equity instruments |
|
|
| | 49,977 | 30,377 | 30,456 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
833,569 | 836,679 | 911,959 | 916,158 | 647,844 |
 | 1. Long-term prepaid expenses |
|
|
816,695 | 823,303 | 897,925 | 902,849 | 633,458 |
 | 2. Deferred income tax assets |
|
|
16,874 | 13,376 | 14,034 | 13,310 | 14,386 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
46,268 | 44,737 | 43,206 | 156,431 | 148,576 |
 | TOTAL ASSETS |
|
|
11,686,618 | 12,267,856 | 13,032,240 | 13,747,884 | 12,184,753 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,623,021 | 6,105,593 | 6,955,710 | 7,512,721 | 6,147,473 |
 | I. Current liabilities |
|
|
3,411,149 | 3,607,913 | 4,136,418 | 4,026,705 | 3,056,908 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,382,591 | 2,510,130 | 2,801,596 | 2,463,850 | 2,043,921 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
547,737 | 515,087 | 701,274 | 852,891 | 484,197 |
 | 4. Advances from customers |
|
|
115,433 | 154,634 | 151,268 | 135,107 | 121,551 |
 | 5. Taxes and other payables to the State Budget |
|
|
30,581 | 45,039 | 54,242 | 89,174 | 13,027 |
 | 6. Payables to employees |
|
|
34,525 | 35,270 | 58,185 | 67,393 | 56,461 |
 | 7. Short-term accrued expenses |
|
|
106,888 | 88,873 | 110,400 | 92,479 | 37,503 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
106,676 | 125,489 | 117,633 | 111,467 | 97,185 |
 | 11. Other short-term payables |
|
|
84,446 | 107,017 | 90,035 | 170,260 | 174,086 |
 | 12. Provision for short term payables |
|
|
| | 4,429 | 4,336 | |
 | 13. Bonus and welfare fund |
|
|
2,274 | 26,374 | 47,355 | 39,747 | 28,976 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,211,872 | 2,497,680 | 2,819,292 | 3,486,016 | 3,090,565 |
 | 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 |
|
|
8,828 | 5,531 | 3,949 | 3,949 | 3,694 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
329,579 | 547,452 | 779,984 | 1,430,626 | 1,351,918 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
12,126 | 14,747 | 14,619 | 11,930 | 11,925 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
4,411 | 4,355 | | | 4,578 |
 | 11. Long-term unrealized revenue |
|
|
1,856,927 | 1,925,596 | 2,020,740 | 2,039,512 | 1,718,451 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
6,063,597 | 6,162,262 | 6,076,529 | 6,235,162 | 6,037,280 |
 | I. ShareHolder's equity |
|
|
6,063,597 | 6,162,262 | 6,076,529 | 6,235,162 | 6,037,280 |
 | 1. Owner's investment capital |
|
|
3,822,745 | 3,822,745 | 3,822,745 | 3,822,745 | 3,822,745 |
 | 2. Share capital surplus |
|
|
823,946 | 823,946 | 823,946 | 823,946 | 823,946 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
18,751 | 18,751 | 18,751 | 18,751 | 18,751 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
24,464 | 35,962 | 25,180 | 35,396 | 34,698 |
 | 8. Investment and development funds |
|
|
80,482 | 80,482 | 80,482 | 80,482 | 80,482 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
13,177 | 13,177 | 13,177 | 13,177 | 13,177 |
 | 11. After tax undistributed profit |
|
|
693,520 | 782,172 | 269,845 | 529,234 | 594,090 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
560,773 | 515,732 | 77,978 | 514,679 | 535,295 |
 | - Profit after tax undistributed this period |
|
|
132,747 | 266,441 | 191,866 | 14,556 | 58,795 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
586,512 | 585,027 | 1,022,403 | 911,430 | 649,390 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
11,686,618 | 12,267,856 | 13,032,240 | 13,747,884 | 12,184,753 |
There is no report.
|
|