|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,358,956 | 2,685,219 | 2,504,602 | 2,188,153 | 2,057,751 |
 | I. Cash and cash equivalents |
|
|
97,473 | 79,959 | 135,820 | 168,562 | 77,431 |
 | 1. Cash |
|
|
48,229 | 35,952 | 74,557 | 137,612 | 27,872 |
 | 2. Cash equivalents |
|
|
49,244 | 44,006 | 61,262 | 30,950 | 49,559 |
 | II. Short-term financial investments |
|
|
71,013 | 80,363 | 67,044 | 81,419 | 71,124 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
71,013 | 80,363 | 67,044 | 81,419 | 71,124 |
 | III. Short-term receivables |
|
|
1,126,765 | 1,281,719 | 878,749 | 911,110 | 683,306 |
 | 1. Short-term receivables of customers |
|
|
372,672 | 492,292 | 498,166 | 686,741 | 514,483 |
 | 2. Prepayments to suppliers |
|
|
70,054 | 96,129 | 78,742 | 75,697 | 54,333 |
 | 3. Short-term intercompany receivables |
|
|
22,095 | | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
608,963 | 640,733 | 275,232 | 140,158 | 110,583 |
 | 5. Receivables on short-term loans |
|
|
11,498 | 15,998 | 15,998 | 15,998 | 15,998 |
 | 6. Other short-term receivables |
|
|
108,376 | 103,460 | 77,504 | 70,062 | 65,455 |
 | 7. Provision for doubtful short-term receivables |
|
|
-66,893 | -66,893 | -66,893 | -77,547 | -77,547 |
 | IV. Inventories |
|
|
1,047,253 | 1,220,870 | 1,408,103 | 993,074 | 1,192,895 |
 | 1. Inventories |
|
|
1,052,425 | 1,220,870 | 1,408,103 | 993,074 | 1,192,895 |
 | 2. Provision for decline in value of inventories |
|
|
-5,171 | | | | |
 | V. Other current assets |
|
|
16,452 | 22,308 | 14,887 | 33,988 | 32,996 |
 | 1. Short-term prepaid expenses |
|
|
2,606 | 265 | 300 | 15,318 | 11,211 |
 | 2. Deductible VAT |
|
|
13,845 | 22,034 | 14,587 | 18,669 | 21,784 |
 | 3. Taxes and the State Receivables |
|
|
1 | 9 | | 1 | 1 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
971,182 | 1,036,326 | 1,053,050 | 1,084,669 | 1,105,028 |
 | I. Long-term receivables |
|
|
10,755 | 14,917 | 18,448 | 22,884 | 23,184 |
 | 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 |
|
|
10,755 | 14,917 | 18,448 | 22,884 | 23,184 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
545,495 | 591,137 | 597,089 | 614,799 | 622,554 |
 | 1. Tangible fixed assets |
|
|
215,896 | 242,038 | 234,689 | 236,970 | 242,147 |
 | - Cost |
|
|
440,512 | 492,470 | 494,429 | 504,891 | 519,105 |
 | - Accumulated depreciation |
|
|
-224,616 | -250,432 | -259,740 | -267,920 | -276,958 |
 | 2. Fixed assets of financial leasing |
|
|
296,762 | 316,649 | 330,087 | 345,503 | 348,493 |
 | - Cost |
|
|
364,306 | 391,809 | 413,979 | 438,244 | 450,355 |
 | - Accumulated depreciation |
|
|
-67,544 | -75,160 | -83,892 | -92,741 | -101,862 |
 | 3. Intangible fixed assets |
|
|
32,836 | 32,450 | 32,313 | 32,325 | 31,914 |
 | - Cost |
|
|
48,836 | 48,836 | 49,092 | 49,511 | 49,511 |
 | - Accumulated depreciation |
|
|
-16,000 | -16,386 | -16,779 | -17,186 | -17,597 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
158,239 | 162,653 | 171,931 | 168,842 | 178,161 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
158,239 | 162,653 | 171,931 | 168,842 | 178,161 |
 | IV. Long-term financial investments |
|
|
241,801 | 242,346 | 240,387 | 253,513 | 255,472 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
78,457 | 78,117 | 76,853 | 76,471 | 78,457 |
 | 3. Other investments in equity instruments |
|
|
162,544 | 162,544 | 162,344 | 162,344 | 162,544 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
800 | 1,685 | 1,190 | 14,699 | 14,471 |
 | V. Total other long-term assets |
|
|
14,891 | 25,273 | 25,195 | 24,632 | 25,658 |
 | 1. Long-term prepaid expenses |
|
|
563 | 3,514 | 3,435 | 2,872 | 2,263 |
 | 2. Deferred income tax assets |
|
|
14,328 | 21,759 | 21,759 | 21,759 | 23,395 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,330,137 | 3,721,545 | 3,557,652 | 3,272,822 | 3,162,779 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,528,697 | 2,912,397 | 2,756,181 | 2,468,536 | 2,347,786 |
 | I. Current liabilities |
|
|
2,241,189 | 2,623,938 | 2,485,115 | 2,172,225 | 2,041,309 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,263,131 | 1,501,403 | 1,381,591 | 1,187,252 | 1,077,760 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
338,223 | 383,716 | 424,469 | 403,411 | 474,621 |
 | 4. Advances from customers |
|
|
371,022 | 508,285 | 514,526 | 432,234 | 388,941 |
 | 5. Taxes and other payables to the State Budget |
|
|
15,500 | 33,253 | 31,342 | 48,738 | 25,510 |
 | 6. Payables to employees |
|
|
4,806 | 27,570 | 33,671 | 26,911 | 19,753 |
 | 7. Short-term accrued expenses |
|
|
100,523 | 22,979 | 22,395 | 37,637 | 29,610 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
35 | 35 | 35 | 35 | |
 | 11. Other short-term payables |
|
|
138,044 | 146,682 | 77,072 | 35,986 | 25,083 |
 | 12. Provision for short term payables |
|
|
9,904 | | | | |
 | 13. Bonus and welfare fund |
|
|
| 15 | 15 | 21 | 31 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
287,507 | 288,459 | 271,066 | 296,311 | 306,477 |
 | 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 |
|
|
96,803 | 96,803 | 96,803 | 96,803 | 96,803 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
190,704 | 191,656 | 174,263 | 199,508 | 209,674 |
 | 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 |
|
|
801,441 | 809,148 | 801,471 | 804,286 | 814,994 |
 | I. ShareHolder's equity |
|
|
801,441 | 809,148 | 801,471 | 804,286 | 814,994 |
 | 1. Owner's investment capital |
|
|
600,000 | 600,000 | 600,000 | 600,000 | 600,000 |
 | 2. Share capital surplus |
|
|
-3,255 | -3,255 | -3,255 | -3,255 | -3,255 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-1,542 | 325 | -1,542 | -1,542 | -1,542 |
 | 8. Investment and development funds |
|
|
54,298 | 154,613 | 154,613 | 154,613 | 154,611 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
151,940 | 57,465 | 51,655 | 54,470 | 65,179 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
135,997 | 19,666 | 328 | 328 | 56,813 |
 | - Profit after tax undistributed this period |
|
|
15,943 | 37,799 | 51,327 | 54,142 | 8,366 |
 | 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 |
|
|
3,330,137 | 3,721,545 | 3,557,652 | 3,272,822 | 3,162,779 |
There is no report.
|
|