|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,732,942 | 4,902,739 | 4,543,086 | 4,507,552 | 5,281,437 |
 | I. Cash and cash equivalents |
|
|
324,910 | 375,341 | 405,862 | 409,536 | 401,169 |
 | 1. Cash |
|
|
307,778 | 305,237 | 386,754 | 339,355 | 362,938 |
 | 2. Cash equivalents |
|
|
17,131 | 70,104 | 19,109 | 70,181 | 38,231 |
 | II. Short-term financial investments |
|
|
32,000 | 40,071 | 56,000 | 57,081 | 32,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
32,000 | 40,071 | 56,000 | 57,081 | 32,000 |
 | III. Short-term receivables |
|
|
551,940 | 1,556,178 | 1,106,911 | 1,116,906 | 1,128,401 |
 | 1. Short-term receivables of customers |
|
|
471,419 | 1,481,970 | 1,010,285 | 1,023,199 | 1,026,512 |
 | 2. Prepayments to suppliers |
|
|
48,356 | 43,884 | 61,098 | 71,838 | 59,590 |
 | 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 |
|
|
41,020 | 38,663 | 43,331 | 30,250 | 50,531 |
 | 7. Provision for doubtful short-term receivables |
|
|
-8,856 | -8,338 | -7,803 | -8,381 | -8,231 |
 | IV. Inventories |
|
|
2,650,789 | 2,880,925 | 2,928,767 | 2,825,675 | 3,637,349 |
 | 1. Inventories |
|
|
2,652,264 | 2,882,400 | 2,930,242 | 2,830,060 | 3,651,650 |
 | 2. Provision for decline in value of inventories |
|
|
-1,475 | -1,475 | -1,475 | -4,385 | -14,301 |
 | V. Other current assets |
|
|
173,303 | 50,224 | 45,545 | 98,355 | 82,518 |
 | 1. Short-term prepaid expenses |
|
|
155,369 | 37,091 | 22,760 | 65,712 | 47,404 |
 | 2. Deductible VAT |
|
|
8,088 | 9,351 | 20,857 | 30,493 | 33,001 |
 | 3. Taxes and the State Receivables |
|
|
9,847 | 3,782 | 1,929 | 2,149 | 2,113 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,592,007 | 5,550,685 | 5,333,843 | 5,043,508 | 4,730,798 |
 | I. Long-term receivables |
|
|
125,483 | 128,346 | 127,250 | 126,154 | 124,182 |
 | 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 |
|
|
125,483 | 128,346 | 127,250 | 126,154 | 124,182 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,493,109 | 4,496,114 | 4,203,420 | 4,001,243 | 3,706,931 |
 | 1. Tangible fixed assets |
|
|
4,310,854 | 4,290,634 | 4,019,730 | 3,832,776 | 3,562,801 |
 | - Cost |
|
|
10,691,025 | 10,941,729 | 10,895,462 | 11,092,525 | 11,150,048 |
 | - Accumulated depreciation |
|
|
-6,380,171 | -6,651,095 | -6,875,732 | -7,259,749 | -7,587,247 |
 | 2. Fixed assets of financial leasing |
|
|
171,370 | 195,105 | 173,612 | 158,602 | 134,521 |
 | - Cost |
|
|
355,863 | 410,327 | 475,406 | 379,779 | 311,989 |
 | - Accumulated depreciation |
|
|
-184,493 | -215,221 | -301,794 | -221,178 | -177,468 |
 | 3. Intangible fixed assets |
|
|
10,884 | 10,375 | 10,078 | 9,866 | 9,609 |
 | - Cost |
|
|
20,760 | 20,760 | 21,227 | 21,532 | 21,785 |
 | - Accumulated depreciation |
|
|
-9,875 | -10,384 | -11,150 | -11,666 | -12,176 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
487,838 | 335,848 | 433,392 | 331,203 | 341,947 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
487,838 | 335,848 | 433,392 | 331,203 | 341,947 |
 | IV. Long-term financial investments |
|
|
44,944 | 44,944 | 46,173 | 46,173 | 46,173 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
11,754 | 11,754 | 11,754 | 11,754 | 11,754 |
 | 3. Other investments in equity instruments |
|
|
35,438 | 35,438 | 35,438 | 35,438 | 35,438 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,249 | -2,249 | -1,020 | -1,020 | -1,020 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
440,634 | 545,433 | 523,608 | 538,735 | 511,566 |
 | 1. Long-term prepaid expenses |
|
|
439,246 | 544,097 | 522,323 | 522,474 | 494,316 |
 | 2. Deferred income tax assets |
|
|
1,388 | 1,336 | 1,285 | 16,261 | 17,250 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
9,324,950 | 10,453,424 | 9,876,929 | 9,551,060 | 10,012,236 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,324,151 | 7,160,431 | 6,310,985 | 5,602,453 | 5,682,958 |
 | I. Current liabilities |
|
|
3,937,898 | 5,178,790 | 4,684,813 | 4,308,553 | 4,357,889 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,894,747 | 2,368,666 | 1,937,130 | 2,186,529 | 1,892,706 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
913,589 | 896,531 | 991,142 | 1,100,009 | 1,098,901 |
 | 4. Advances from customers |
|
|
28,069 | 70,559 | 22,604 | 25,914 | 30,624 |
 | 5. Taxes and other payables to the State Budget |
|
|
303,929 | 509,943 | 457,396 | 434,736 | 416,885 |
 | 6. Payables to employees |
|
|
248,164 | 281,045 | 343,453 | 356,953 | 238,695 |
 | 7. Short-term accrued expenses |
|
|
233,320 | 647,332 | 572,287 | 20,224 | 431,553 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
972 | 757 | 413 | 627 | 606 |
 | 11. Other short-term payables |
|
|
200,499 | 233,674 | 106,545 | 124,177 | 127,408 |
 | 12. Provision for short term payables |
|
|
82,458 | 80,886 | 180,532 | | 90,658 |
 | 13. Bonus and welfare fund |
|
|
32,152 | 89,396 | 73,313 | 59,384 | 29,852 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,386,253 | 1,981,641 | 1,626,172 | 1,293,900 | 1,325,070 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| | 49,773 | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
204,503 | 401,322 | 1,224 | 1,181 | 1,181 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,128,496 | 1,526,691 | 1,522,106 | 1,242,263 | 1,268,748 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
48,601 | 48,494 | 47,941 | 45,727 | 49,857 |
 | 11. Long-term unrealized revenue |
|
|
238 | 720 | 720 | 373 | 927 |
 | 12. Development fund of science and technology |
|
|
4,414 | 4,414 | 4,408 | 4,356 | 4,356 |
 | B. OWNER'S EQUITY |
|
|
3,000,799 | 3,292,993 | 3,565,944 | 3,948,607 | 4,329,277 |
 | I. ShareHolder's equity |
|
|
2,996,343 | 3,289,536 | 3,563,032 | 3,945,901 | 4,310,575 |
 | 1. Owner's investment capital |
|
|
2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-14,888 | -14,888 | -14,888 | -14,888 | -14,888 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
194,699 | 194,699 | 194,699 | 194,699 | 194,699 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
405 | 405 | 405 | 405 | 405 |
 | 11. After tax undistributed profit |
|
|
287,897 | 607,533 | 895,853 | 1,317,909 | 1,696,621 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
215,153 | 56,210 | 88,985 | 88,985 | 1,365,702 |
 | - Profit after tax undistributed this period |
|
|
72,744 | 551,323 | 806,868 | 1,228,923 | 330,919 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
528,230 | 501,787 | 486,963 | 447,777 | 433,739 |
 | II. Funding resources and other funds |
|
|
4,456 | 3,458 | 2,912 | 2,706 | 18,702 |
 | 1. Funding resources |
|
|
-2,966 | -3,510 | -3,603 | -3,355 | -2,999 |
 | 2. Funding resources that form fixed assets |
|
|
7,422 | 6,968 | 6,514 | 6,061 | 21,701 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
9,324,950 | 10,453,424 | 9,876,929 | 9,551,060 | 10,012,236 |
There is no report.
|
|