|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
484,308 | 506,236 | 712,994 | 628,394 | 556,280 |
 | I. Cash and cash equivalents |
|
|
114,915 | 100,218 | 252,262 | 169,749 | 98,847 |
 | 1. Cash |
|
|
73,825 | 81,168 | 213,012 | 66,949 | 58,907 |
 | 2. Cash equivalents |
|
|
41,090 | 19,050 | 39,250 | 102,800 | 39,940 |
 | II. Short-term financial investments |
|
|
14,633 | 23,185 | 27,985 | 26,035 | 24,035 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
14,633 | 23,185 | 27,985 | 26,035 | 24,035 |
 | III. Short-term receivables |
|
|
109,052 | 127,557 | 189,346 | 185,757 | 186,424 |
 | 1. Short-term receivables of customers |
|
|
15,276 | 15,202 | 108,780 | 21,892 | 17,328 |
 | 2. Prepayments to suppliers |
|
|
65,077 | 80,956 | 70,087 | 66,673 | 65,650 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
8,500 | 8,500 | 8,500 | 10,400 | 10,287 |
 | 6. Other short-term receivables |
|
|
193,870 | 196,569 | 175,649 | 266,479 | 271,846 |
 | 7. Provision for doubtful short-term receivables |
|
|
-173,670 | -173,670 | -173,670 | -179,687 | -178,687 |
 | IV. Inventories |
|
|
225,261 | 235,104 | 226,363 | 229,002 | 227,334 |
 | 1. Inventories |
|
|
327,514 | 337,357 | 328,616 | 331,255 | 329,588 |
 | 2. Provision for decline in value of inventories |
|
|
-102,253 | -102,253 | -102,253 | -102,253 | -102,253 |
 | V. Other current assets |
|
|
20,447 | 20,172 | 17,037 | 17,851 | 19,639 |
 | 1. Short-term prepaid expenses |
|
|
4,344 | 4,583 | 3,446 | 4,033 | 5,404 |
 | 2. Deductible VAT |
|
|
6,949 | 6,796 | 5,250 | 5,520 | 4,880 |
 | 3. Taxes and the State Receivables |
|
|
9,154 | 8,793 | 8,341 | 8,299 | 9,355 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,555,883 | 3,541,461 | 3,519,511 | 3,225,279 | 3,212,827 |
 | I. Long-term receivables |
|
|
490,855 | 491,524 | 492,112 | 202,884 | 202,908 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
32,228 | 32,228 | 32,228 | 30,228 | 30,228 |
 | 5. Other long-term receivables |
|
|
458,628 | 459,296 | 459,884 | 172,656 | 172,681 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
503,199 | 497,387 | 489,330 | 482,880 | 473,713 |
 | 1. Tangible fixed assets |
|
|
445,762 | 440,582 | 433,037 | 427,217 | 418,679 |
 | - Cost |
|
|
825,880 | 829,763 | 830,726 | 829,444 | 829,426 |
 | - Accumulated depreciation |
|
|
-380,118 | -389,181 | -397,689 | -402,227 | -410,747 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
57,437 | 56,804 | 56,293 | 55,663 | 55,034 |
 | - Cost |
|
|
75,138 | 75,138 | 75,255 | 75,203 | 75,203 |
 | - Accumulated depreciation |
|
|
-17,701 | -18,334 | -18,963 | -19,540 | -20,169 |
 | III. Real Estate Investments |
|
|
22,083 | 21,781 | 21,480 | 21,179 | 20,877 |
 | - Cost |
|
|
36,156 | 36,156 | 36,156 | 36,156 | 36,156 |
 | - Accumulated depreciation |
|
|
-14,073 | -14,375 | -14,676 | -14,977 | -15,278 |
 | IV. Long-term assets in progress |
|
|
179,193 | 179,275 | 179,193 | 181,910 | 179,397 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
179,193 | 179,275 | 179,193 | 181,910 | 179,397 |
 | IV. Long-term financial investments |
|
|
2,095,970 | 2,093,977 | 2,083,645 | 2,085,000 | 2,085,000 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,085,000 | 2,083,005 | 2,082,746 | | 2,085,000 |
 | 3. Other investments in equity instruments |
|
|
90,665 | 90,665 | 90,665 | 2,101,424 | 16,424 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-79,695 | -79,692 | -89,766 | -16,424 | -16,424 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
227,375 | 222,916 | 220,384 | 219,293 | 220,032 |
 | 1. Long-term prepaid expenses |
|
|
226,983 | 222,566 | 220,076 | 219,026 | 219,805 |
 | 2. Deferred income tax assets |
|
|
391 | 349 | 307 | 267 | 228 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
37,209 | 34,601 | 33,367 | 32,134 | 30,900 |
 | TOTAL ASSETS |
|
|
4,040,191 | 4,047,696 | 4,232,505 | 3,853,673 | 3,769,107 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,305,402 | 2,346,169 | 2,359,121 | 1,939,689 | 1,898,558 |
 | I. Current liabilities |
|
|
535,230 | 591,537 | 949,475 | 590,884 | 579,308 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
148,187 | 185,150 | 139,447 | 155,297 | 165,502 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
17,038 | 18,653 | 253,193 | 25,675 | 22,022 |
 | 4. Advances from customers |
|
|
4,263 | 5,657 | 5,311 | 6,396 | 3,865 |
 | 5. Taxes and other payables to the State Budget |
|
|
203,071 | 203,152 | 254,959 | 228,917 | 213,218 |
 | 6. Payables to employees |
|
|
5,413 | 13,296 | 17,808 | 7,410 | 13,696 |
 | 7. Short-term accrued expenses |
|
|
12,019 | 18,633 | 31,643 | 17,927 | 12,307 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
24 | 519 | 208 | 8 | 8 |
 | 11. Other short-term payables |
|
|
134,695 | 135,522 | 236,045 | 135,481 | 136,973 |
 | 12. Provision for short term payables |
|
|
2,306 | 229 | 343 | 3,387 | 1,693 |
 | 13. Bonus and welfare fund |
|
|
8,214 | 10,728 | 10,519 | 10,387 | 10,023 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,770,172 | 1,754,632 | 1,409,645 | 1,348,805 | 1,319,250 |
 | 1. Long-term payables to sellers |
|
|
3,364 | 3,006 | 3,006 | 2,626 | 2,626 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
209,714 | 209,616 | 36,960 | 36,673 | 37,152 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,517,331 | 1,502,331 | 1,330,000 | 1,270,000 | 1,240,000 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
39,764 | 39,680 | 39,680 | 39,506 | 39,472 |
 | 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 |
|
|
1,734,789 | 1,701,527 | 1,873,384 | 1,913,984 | 1,870,549 |
 | I. ShareHolder's equity |
|
|
1,734,789 | 1,701,527 | 1,873,384 | 1,913,984 | 1,870,549 |
 | 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 |
|
|
4,983 | 4,984 | 4,983 | 4,983 | 4,984 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
14,414 | 14,419 | 14,414 | 14,414 | 14,419 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
6,330 | 6,330 | 6,330 | 6,330 | 6,330 |
 | 11. After tax undistributed profit |
|
|
-646,389 | -654,939 | -548,457 | -485,899 | -505,602 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
-626,911 | -628,319 | -628,319 | -628,319 | -484,414 |
 | - Profit after tax undistributed this period |
|
|
-19,478 | -26,620 | 79,863 | 142,420 | -21,189 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
355,451 | 330,733 | 396,114 | 374,157 | 350,418 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,040,191 | 4,047,696 | 4,232,505 | 3,853,673 | 3,769,107 |
There is no report.
|
|