|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
17,210,324 | 18,894,227 | 19,570,730 | 21,706,107 | 20,683,356 |
 | I. Cash and cash equivalents |
|
|
19,305 | 1,189,922 | 220,698 | 343,676 | 83,961 |
 | 1. Cash |
|
|
19,305 | 1,189,922 | 220,698 | 343,676 | 83,961 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
15,370 | 15,370 | 15,370 | 115,370 | 100,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
15,370 | 15,370 | 15,370 | 115,370 | 100,000 |
 | III. Short-term receivables |
|
|
4,800,687 | 5,079,334 | 6,369,811 | 7,761,983 | 6,366,677 |
 | 1. Short-term receivables of customers |
|
|
2,810,532 | 2,561,474 | 2,938,502 | 3,860,347 | 1,802,365 |
 | 2. Prepayments to suppliers |
|
|
1,377,762 | 1,888,732 | 2,777,083 | 3,060,448 | 3,582,228 |
 | 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 |
|
|
622,434 | 639,170 | 664,267 | 859,729 | 1,000,626 |
 | 7. Provision for doubtful short-term receivables |
|
|
-10,042 | -10,042 | -10,042 | -18,542 | -18,542 |
 | IV. Inventories |
|
|
12,302,379 | 12,524,463 | 12,853,545 | 13,400,486 | 14,037,858 |
 | 1. Inventories |
|
|
12,302,379 | 12,524,463 | 12,853,545 | 13,400,486 | 14,037,858 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
72,583 | 85,137 | 111,305 | 84,592 | 94,860 |
 | 1. Short-term prepaid expenses |
|
|
2,252 | 1,352 | 2,133 | 2,721 | 2,477 |
 | 2. Deductible VAT |
|
|
70,331 | 83,785 | 109,173 | 81,871 | 92,383 |
 | 3. Taxes and the State Receivables |
|
|
| | | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,218,159 | 3,644,912 | 3,092,591 | 2,410,241 | 2,411,140 |
 | I. Long-term receivables |
|
|
714,376 | 714,376 | 714,385 | 38,725 | 38,725 |
 | 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 |
|
|
714,376 | 714,376 | 714,385 | 38,725 | 38,725 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
756,015 | 752,038 | 748,061 | 744,223 | 741,227 |
 | 1. Tangible fixed assets |
|
|
352,602 | 349,543 | 346,484 | 343,563 | 340,663 |
 | - Cost |
|
|
410,539 | 410,539 | 410,539 | 410,684 | 410,684 |
 | - Accumulated depreciation |
|
|
-57,938 | -60,997 | -64,056 | -67,121 | -70,022 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
403,413 | 402,496 | 401,578 | 400,660 | 400,564 |
 | - Cost |
|
|
415,506 | 415,506 | 415,506 | 415,506 | 415,506 |
 | - Accumulated depreciation |
|
|
-12,093 | -13,011 | -13,929 | -14,846 | -14,942 |
 | III. Real Estate Investments |
|
|
64,399 | 64,015 | 63,631 | 63,247 | 62,863 |
 | - Cost |
|
|
75,664 | 75,664 | 75,664 | 75,664 | 75,664 |
 | - Accumulated depreciation |
|
|
-11,265 | -11,649 | -12,033 | -12,417 | -12,801 |
 | IV. Long-term assets in progress |
|
|
533,458 | 533,458 | 533,458 | 533,458 | 533,458 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
533,458 | 533,458 | 533,458 | 533,458 | 533,458 |
 | IV. Long-term financial investments |
|
|
1,194,834 | 616,533 | 53,108 | 38,034 | 35,907 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,192,024 | 613,723 | 50,298 | 35,224 | 35,907 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
2,810 | 2,810 | 2,810 | 2,810 | |
 | V. Total other long-term assets |
|
|
955,076 | 964,492 | 979,947 | 992,553 | 998,959 |
 | 1. Long-term prepaid expenses |
|
|
947,122 | 956,845 | 971,895 | 983,623 | 994,155 |
 | 2. Deferred income tax assets |
|
|
7,954 | 7,646 | 8,051 | 8,930 | 4,804 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
21,428,482 | 22,539,139 | 22,663,321 | 24,116,348 | 23,094,496 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
11,797,428 | 11,532,811 | 11,606,296 | 12,692,530 | 11,986,344 |
 | I. Current liabilities |
|
|
9,499,499 | 8,701,430 | 8,557,505 | 8,399,859 | 8,126,017 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,265,000 | 1,373,457 | 1,366,373 | 1,454,725 | 1,480,698 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
210,198 | 208,373 | 181,639 | 197,886 | 181,749 |
 | 4. Advances from customers |
|
|
3,591 | 3,591 | 3,591 | 3,591 | 26,713 |
 | 5. Taxes and other payables to the State Budget |
|
|
223,589 | 264,202 | 95,972 | 491,340 | 303,292 |
 | 6. Payables to employees |
|
|
9,066 | 9,411 | 9,928 | 9,651 | 9,063 |
 | 7. Short-term accrued expenses |
|
|
148,518 | 173,183 | 162,866 | 504,028 | 452,864 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
3,064 | 1,501 | | | |
 | 11. Other short-term payables |
|
|
7,614,371 | 6,629,851 | 6,700,345 | 5,706,817 | 5,640,555 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
22,101 | 37,862 | 36,791 | 31,821 | 31,083 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,297,929 | 2,831,381 | 3,048,792 | 4,292,671 | 3,860,326 |
 | 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 |
|
|
20,955 | 20,955 | 5 | 404,031 | 4,031 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,276,974 | 2,810,426 | 3,048,786 | 3,888,640 | 3,856,295 |
 | 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 |
|
|
9,631,054 | 11,006,328 | 11,057,025 | 11,423,818 | 11,108,152 |
 | I. ShareHolder's equity |
|
|
9,631,054 | 11,006,328 | 11,057,025 | 11,423,818 | 11,108,152 |
 | 1. Owner's investment capital |
|
|
7,388,108 | 8,731,401 | 8,731,401 | 8,731,401 | 8,731,401 |
 | 2. Share capital surplus |
|
|
71,121 | 70,475 | 70,475 | 70,475 | 70,475 |
 | 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 |
|
|
230,129 | 243,810 | 243,810 | 243,810 | 243,810 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,883,472 | 1,902,381 | 1,953,106 | 2,319,866 | 2,004,248 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,831,863 | 1,801,080 | 1,801,080 | 1,801,080 | 1,954,616 |
 | - Profit after tax undistributed this period |
|
|
51,609 | 101,301 | 152,026 | 518,785 | 49,632 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
58,224 | 58,261 | 58,233 | 58,267 | 58,219 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
21,428,482 | 22,539,139 | 22,663,321 | 24,116,348 | 23,094,496 |
There is no report.
|
|