|
|
Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
13,422,573 | 13,768,085 | 13,237,651 | 12,512,286 | 26,117,880 |
 | I. Cash and cash equivalents |
|
|
247,973 | 108,138 | 385,983 | 256,895 | 196,966 |
 | 1. Cash |
|
|
227,973 | 108,138 | 380,983 | 256,895 | 196,965 |
 | 2. Cash equivalents |
|
|
20,000 | | 5,000 | | 1 |
 | II. Short-term financial investments |
|
|
1,600,892 | 1,624,098 | 1,971,604 | 1,970,235 | 1,944,947 |
 | 1. Trading securities |
|
|
1,453,752 | 1,475,471 | 1,487,960 | 1,494,077 | 1,552,404 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
147,139 | 148,627 | 483,644 | 476,158 | 392,543 |
 | III. Short-term receivables |
|
|
10,116,260 | 10,507,806 | 9,317,603 | 8,925,332 | 22,066,723 |
 | 1. Short-term receivables of customers |
|
|
245,974 | 243,992 | 283,879 | 265,330 | 282,852 |
 | 2. Prepayments to suppliers |
|
|
2,821,924 | 2,712,534 | 2,699,991 | 3,180,432 | 14,801,710 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
3,869,278 | 3,581,748 | 3,841,164 | 3,165,098 | 3,520,293 |
 | 6. Other short-term receivables |
|
|
3,186,867 | 3,973,962 | 2,498,049 | 2,322,640 | 3,469,886 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,783 | -4,430 | -5,480 | -8,169 | -8,018 |
 | IV. Inventories |
|
|
1,022,186 | 954,242 | 864,592 | 664,753 | 883,472 |
 | 1. Inventories |
|
|
1,022,186 | 954,242 | 868,687 | 667,250 | 885,968 |
 | 2. Provision for decline in value of inventories |
|
|
| | -4,095 | -2,497 | -2,497 |
 | V. Other current assets |
|
|
435,262 | 573,801 | 697,869 | 695,070 | 1,025,772 |
 | 1. Short-term prepaid expenses |
|
|
368,815 | 496,785 | 615,894 | 642,390 | 690,312 |
 | 2. Deductible VAT |
|
|
46,834 | 57,845 | 62,831 | 50,240 | 333,263 |
 | 3. Taxes and the State Receivables |
|
|
19,613 | 19,171 | 19,144 | 2,440 | 2,198 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,174,647 | 5,600,035 | 7,359,286 | 6,985,157 | 6,687,695 |
 | I. Long-term receivables |
|
|
994,025 | 994,025 | 1,039,763 | 1,083,490 | 1,067,917 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | 19,320 | 5,620 |
 | 5. Other long-term receivables |
|
|
994,025 | 994,025 | 1,039,763 | 1,064,170 | 1,062,297 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
71,018 | 67,325 | 290,565 | 339,845 | 331,839 |
 | 1. Tangible fixed assets |
|
|
60,975 | 59,069 | 274,260 | 324,519 | 317,703 |
 | - Cost |
|
|
104,947 | 107,010 | 366,117 | 427,786 | 427,947 |
 | - Accumulated depreciation |
|
|
-43,971 | -47,941 | -91,857 | -103,267 | -110,244 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
10,043 | 8,256 | 16,305 | 15,326 | 14,136 |
 | - Cost |
|
|
29,929 | 30,035 | 47,380 | 47,644 | 47,674 |
 | - Accumulated depreciation |
|
|
-19,886 | -21,778 | -31,075 | -32,318 | -33,538 |
 | III. Real Estate Investments |
|
|
309,502 | 307,539 | 438,706 | 409,824 | 407,161 |
 | - Cost |
|
|
429,654 | 429,654 | 566,691 | 537,185 | 537,185 |
 | - Accumulated depreciation |
|
|
-120,152 | -122,115 | -127,985 | -127,362 | -130,024 |
 | IV. Long-term assets in progress |
|
|
3,055,386 | 3,258,884 | 2,959,712 | 2,908,874 | 2,934,101 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
3,055,386 | 3,258,884 | 2,959,712 | 2,908,874 | 2,934,101 |
 | IV. Long-term financial investments |
|
|
732,678 | 954,060 | 2,612,676 | 2,236,231 | 1,941,663 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | 1,658,050 | 1,658,175 | 1,655,812 |
 | 3. Other investments in equity instruments |
|
|
63,000 | 63,000 | 206,343 | 206,343 | 206,343 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-847 | -847 | -847 | -847 | -847 |
 | 5. Investments holding until maturity |
|
|
670,525 | 891,907 | 749,130 | 372,560 | 80,356 |
 | V. Total other long-term assets |
|
|
12,038 | 18,201 | 17,864 | 6,893 | 5,013 |
 | 1. Long-term prepaid expenses |
|
|
12,038 | 18,201 | 17,864 | 6,893 | 5,013 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
18,597,220 | 19,368,119 | 20,596,936 | 19,497,443 | 32,805,574 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
10,641,669 | 11,383,043 | 13,707,505 | 12,603,277 | 26,633,723 |
 | I. Current liabilities |
|
|
8,359,188 | 10,685,526 | 11,944,159 | 9,149,777 | 13,912,895 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,572,945 | 1,422,930 | 737,344 | 628,555 | 3,338,027 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
460,020 | 298,693 | 448,862 | 434,483 | 499,807 |
 | 4. Advances from customers |
|
|
2,973,123 | 3,819,238 | 5,683,301 | 5,861,452 | 6,075,951 |
 | 5. Taxes and other payables to the State Budget |
|
|
250,027 | 370,918 | 577,483 | 529,187 | 468,142 |
 | 6. Payables to employees |
|
|
12,031 | 11,268 | 28,320 | 22,037 | 23,354 |
 | 7. Short-term accrued expenses |
|
|
760,855 | 874,827 | 731,716 | 709,531 | 1,127,425 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
5,694 | 4,368 | 3,203 | 4,125 | 2,080 |
 | 11. Other short-term payables |
|
|
2,320,325 | 3,879,118 | 3,728,189 | 954,669 | 2,372,208 |
 | 12. Provision for short term payables |
|
|
| | 1,573 | 1,573 | 1,736 |
 | 13. Bonus and welfare fund |
|
|
4,167 | 4,167 | 4,167 | 4,167 | 4,167 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,282,481 | 697,517 | 1,763,346 | 3,453,499 | 12,720,828 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
15,263 | 17,111 | 23,688 | 44,007 | 5,375 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
2,171,650 | 534,150 | 1,527,949 | 3,256,520 | 4,190,537 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
93,867 | 143,823 | 209,150 | 151,112 | 8,521,897 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | 1,642 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
1,662 | 2,395 | 2,520 | 1,861 | 1,378 |
 | 11. Long-term unrealized revenue |
|
|
39 | 39 | 39 | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,955,551 | 7,985,077 | 6,889,431 | 6,894,166 | 6,171,851 |
 | I. ShareHolder's equity |
|
|
7,955,551 | 7,985,077 | 6,889,431 | 6,894,166 | 6,171,851 |
 | 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 |
 | 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 |
|
|
-23,906 | -23,906 | -18,708 | -22,382 | -449,304 |
 | 11. After tax undistributed profit |
|
|
1,779,243 | 1,805,809 | 2,033,194 | 2,064,913 | 2,301,238 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,267,096 | 1,267,096 | 1,267,096 | 2,031,352 | 2,031,352 |
 | - Profit after tax undistributed this period |
|
|
512,147 | 538,713 | 766,097 | 33,560 | 269,886 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,200,214 | 3,203,174 | 1,874,946 | 1,851,636 | 1,319,917 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
18,597,220 | 19,368,119 | 20,596,936 | 19,497,443 | 32,805,574 |
There is no report.
|
|