|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,039,372 | 17,563,337 | 18,216,911 | 18,299,290 | 20,408,633 |
 | I. Cash and cash equivalents |
|
|
1,753,700 | 1,096,779 | 1,203,195 | 2,973,806 | 2,250,268 |
 | 1. Cash |
|
|
1,101,490 | 778,379 | 686,565 | 1,656,705 | 765,717 |
 | 2. Cash equivalents |
|
|
652,211 | 318,400 | 516,630 | 1,317,100 | 1,484,551 |
 | II. Short-term financial investments |
|
|
7,040,169 | 11,077,127 | 11,484,754 | 10,583,194 | 12,593,327 |
 | 1. Trading securities |
|
|
6,676,112 | 10,576,112 | 10,576,076 | 9,895,137 | 11,755,137 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1,946 | -1,987 | -2,329 | -2,001 | -2,447 |
 | 3. Investments holding until maturity |
|
|
366,004 | 503,001 | 911,008 | 690,058 | 840,636 |
 | III. Short-term receivables |
|
|
2,011,170 | 1,493,354 | 2,170,274 | 1,491,430 | 1,968,162 |
 | 1. Short-term receivables of customers |
|
|
1,579,892 | 1,335,606 | 1,911,094 | 1,277,487 | 1,611,294 |
 | 2. Prepayments to suppliers |
|
|
164,783 | 99,989 | 115,443 | 119,688 | 138,373 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
217,429 | 39,567 | 37,517 | 43,017 | 43,307 |
 | 6. Other short-term receivables |
|
|
108,136 | 77,158 | 166,208 | 112,651 | 242,544 |
 | 7. Provision for doubtful short-term receivables |
|
|
-59,070 | -58,966 | -59,989 | -61,413 | -67,355 |
 | IV. Inventories |
|
|
3,050,043 | 3,736,362 | 3,193,745 | 3,098,515 | 3,396,670 |
 | 1. Inventories |
|
|
3,123,697 | 3,804,191 | 3,256,388 | 3,162,611 | 3,440,058 |
 | 2. Provision for decline in value of inventories |
|
|
-73,654 | -67,829 | -62,642 | -64,096 | -43,388 |
 | V. Other current assets |
|
|
184,290 | 159,715 | 164,943 | 152,345 | 200,206 |
 | 1. Short-term prepaid expenses |
|
|
47,686 | 34,667 | 36,962 | 34,822 | 41,874 |
 | 2. Deductible VAT |
|
|
104,395 | 110,510 | 114,714 | 106,932 | 133,161 |
 | 3. Taxes and the State Receivables |
|
|
32,209 | 14,538 | 13,267 | 10,591 | 25,170 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,839,439 | 5,775,409 | 5,492,607 | 5,553,448 | 5,462,627 |
 | I. Long-term receivables |
|
|
6,292 | 4,667 | 6,670 | 5,756 | 9,669 |
 | 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 |
|
|
6,292 | 4,667 | 6,670 | 7,054 | 9,669 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | -1,298 | |
 | II. Fixed assets |
|
|
4,098,509 | 4,055,962 | 4,015,697 | 4,110,737 | 4,024,886 |
 | 1. Tangible fixed assets |
|
|
2,370,887 | 2,340,861 | 2,322,529 | 2,438,878 | 2,386,289 |
 | - Cost |
|
|
4,718,891 | 4,800,391 | 5,017,401 | 5,148,149 | 5,185,875 |
 | - Accumulated depreciation |
|
|
-2,348,004 | -2,459,530 | -2,694,872 | -2,709,271 | -2,799,586 |
 | 2. Fixed assets of financial leasing |
|
|
| 3,655 | 3,570 | 3,485 | 3,400 |
 | - Cost |
|
|
| 3,727 | 3,727 | 3,727 | 3,727 |
 | - Accumulated depreciation |
|
|
| -72 | -157 | -242 | -327 |
 | 3. Intangible fixed assets |
|
|
1,727,622 | 1,711,446 | 1,689,598 | 1,668,374 | 1,635,197 |
 | - Cost |
|
|
2,315,080 | 2,321,682 | 2,323,109 | 2,324,806 | 2,314,079 |
 | - Accumulated depreciation |
|
|
-587,458 | -610,236 | -633,511 | -656,432 | -678,882 |
 | III. Real Estate Investments |
|
|
418,756 | 417,908 | 417,721 | 417,510 | 416,651 |
 | - Cost |
|
|
442,785 | 442,785 | 443,451 | 444,098 | 444,098 |
 | - Accumulated depreciation |
|
|
-24,029 | -24,877 | -25,730 | -26,588 | -27,447 |
 | IV. Long-term assets in progress |
|
|
175,753 | 180,616 | 210,438 | 170,416 | 188,422 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
175,753 | 180,616 | 210,438 | 170,416 | 188,422 |
 | IV. Long-term financial investments |
|
|
485,772 | 488,394 | 226,122 | 226,122 | 226,062 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
259,650 | 262,272 | | | |
 | 3. Other investments in equity instruments |
|
|
26,122 | 26,122 | 26,122 | 26,122 | 26,062 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | 200,000 | 200,000 |
 | 5. Investments holding until maturity |
|
|
200,000 | 200,000 | 200,000 | | |
 | V. Total other long-term assets |
|
|
530,223 | 520,205 | 519,080 | 544,350 | 528,957 |
 | 1. Long-term prepaid expenses |
|
|
499,904 | 495,807 | 492,085 | 499,445 | 485,685 |
 | 2. Deferred income tax assets |
|
|
29,533 | 23,512 | 26,109 | 44,080 | 42,452 |
 | 3. Other long-term assets |
|
|
786 | 886 | 886 | 825 | 820 |
 | VI. Goodwills |
|
|
124,134 | 107,657 | 96,881 | 78,555 | 67,979 |
 | TOTAL ASSETS |
|
|
19,878,811 | 23,338,746 | 23,709,518 | 23,852,738 | 25,871,260 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,382,570 | 14,967,735 | 15,014,900 | 15,013,726 | 16,868,539 |
 | I. Current liabilities |
|
|
10,406,655 | 14,181,587 | 14,246,270 | 14,385,116 | 16,372,511 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
8,461,181 | 12,377,293 | 12,047,168 | 11,441,475 | 14,062,118 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
617,451 | 446,081 | 587,702 | 522,347 | 400,904 |
 | 4. Advances from customers |
|
|
37,237 | 38,996 | 58,724 | 75,081 | 49,471 |
 | 5. Taxes and other payables to the State Budget |
|
|
74,140 | 52,899 | 97,713 | 135,465 | 68,231 |
 | 6. Payables to employees |
|
|
238,248 | 306,612 | 318,778 | 460,778 | 270,638 |
 | 7. Short-term accrued expenses |
|
|
495,685 | 325,550 | 560,624 | 495,237 | 495,608 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,979 | 2,686 | 2,345 | 2,640 | 2,415 |
 | 11. Other short-term payables |
|
|
371,650 | 452,270 | 388,425 | 1,070,462 | 888,261 |
 | 12. Provision for short term payables |
|
|
9,770 | 9,770 | 9,770 | 10,506 | 9,770 |
 | 13. Bonus and welfare fund |
|
|
96,313 | 169,431 | 175,020 | 171,123 | 125,095 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
975,915 | 786,148 | 768,630 | 628,610 | 496,027 |
 | 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 |
|
|
8,517 | 8,789 | 8,677 | 6,694 | 7,416 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
602,957 | 405,006 | 411,459 | 259,057 | 108,022 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
337,774 | 334,925 | 319,808 | 335,026 | 332,833 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
26,667 | 35,962 | 27,221 | 27,467 | 47,390 |
 | 11. Long-term unrealized revenue |
|
|
| 1,466 | 1,466 | 366 | 366 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
8,496,241 | 8,371,011 | 8,694,618 | 8,842,012 | 9,002,722 |
 | I. ShareHolder's equity |
|
|
8,496,241 | 8,371,011 | 8,694,618 | 8,842,012 | 9,002,722 |
 | 1. Owner's investment capital |
|
|
2,162,946 | 2,162,946 | 2,162,946 | 2,162,946 | 2,162,946 |
 | 2. Share capital surplus |
|
|
904,737 | 904,737 | 904,737 | 904,737 | 904,737 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
55,454 | 60,689 | 60,689 | 60,689 | 60,689 |
 | 5. Treasury shares |
|
|
-167,189 | -167,189 | -167,189 | -167,189 | -167,189 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
382,792 | 412,929 | 413,822 | 416,463 | 408,896 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| 1,021 | 811 | 803 | |
 | 11. After tax undistributed profit |
|
|
1,523,334 | 1,407,523 | 1,577,539 | 1,668,751 | 1,786,450 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,439,746 | 1,238,487 | 1,216,234 | 1,195,596 | 1,678,778 |
 | - Profit after tax undistributed this period |
|
|
83,588 | 169,036 | 361,306 | 473,155 | 107,673 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
3,634,166 | 3,588,355 | 3,741,262 | 3,794,813 | 3,846,193 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
19,878,811 | 23,338,746 | 23,709,518 | 23,855,738 | 25,871,260 |
There is no report.
|
|