|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
12,960,105 | 11,535,215 | 11,537,870 | 13,535,308 | 15,690,883 |
 | I. Cash and cash equivalents |
|
|
896,148 | 1,661,538 | 1,544,062 | 1,396,670 | 1,122,714 |
 | 1. Cash |
|
|
896,148 | 1,661,538 | 1,544,062 | 996,670 | 1,022,714 |
 | 2. Cash equivalents |
|
|
| | | 400,000 | 100,000 |
 | II. Short-term financial investments |
|
|
810,100 | 100,170 | 170 | 950,170 | 1,020,170 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
810,100 | 100,170 | 170 | 950,170 | 1,020,170 |
 | III. Short-term receivables |
|
|
217,023 | 178,219 | 195,855 | 278,284 | 401,135 |
 | 1. Short-term receivables of customers |
|
|
69,278 | 93,420 | 87,316 | 124,557 | 70,852 |
 | 2. Prepayments to suppliers |
|
|
25,336 | 29,770 | 50,811 | 93,240 | 253,103 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
90,000 | 40,000 | 40,000 | 40,000 | 40,000 |
 | 6. Other short-term receivables |
|
|
37,460 | 20,079 | 26,073 | 28,833 | 65,699 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,050 | -5,050 | -8,346 | -8,346 | -28,518 |
 | IV. Inventories |
|
|
10,940,938 | 9,511,112 | 9,713,006 | 10,801,602 | 13,013,455 |
 | 1. Inventories |
|
|
10,944,749 | 9,516,923 | 9,754,431 | 10,849,407 | 13,072,871 |
 | 2. Provision for decline in value of inventories |
|
|
-3,811 | -5,811 | -41,425 | -47,805 | -59,416 |
 | V. Other current assets |
|
|
95,896 | 84,177 | 84,778 | 108,583 | 133,409 |
 | 1. Short-term prepaid expenses |
|
|
94,051 | 82,977 | 79,854 | 107,434 | 132,727 |
 | 2. Deductible VAT |
|
|
1,845 | 1,200 | 1,153 | 1,149 | 683 |
 | 3. Taxes and the State Receivables |
|
|
| | 3,771 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,365,202 | 1,433,714 | 1,429,845 | 1,427,177 | 1,516,430 |
 | I. Long-term receivables |
|
|
| 104,808 | 109,252 | 113,560 | 115,599 |
 | 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 |
|
|
| 104,808 | 109,252 | 113,560 | 115,599 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
882,715 | 867,206 | 862,654 | 862,235 | 857,119 |
 | 1. Tangible fixed assets |
|
|
256,374 | 245,270 | 245,127 | 249,140 | 248,430 |
 | - Cost |
|
|
747,571 | 751,903 | 764,515 | 783,124 | 796,271 |
 | - Accumulated depreciation |
|
|
-491,197 | -506,633 | -519,388 | -533,983 | -547,841 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
626,341 | 621,936 | 617,527 | 613,094 | 608,689 |
 | - Cost |
|
|
708,072 | 708,107 | 708,142 | 708,142 | 708,142 |
 | - Accumulated depreciation |
|
|
-81,731 | -86,171 | -90,615 | -95,048 | -99,454 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
29,100 | 29,008 | 29,008 | 37,051 | 64,703 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
29,100 | 29,008 | 29,008 | 37,051 | 64,703 |
 | IV. Long-term financial investments |
|
|
3,980 | 3,980 | 3,980 | 3,980 | 3,980 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
399,252 | 399,252 | 399,252 | 399,252 | 399,252 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-395,272 | -395,272 | -395,272 | -395,272 | -395,272 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
449,406 | 428,712 | 424,951 | 410,352 | 475,029 |
 | 1. Long-term prepaid expenses |
|
|
329,182 | 308,751 | 295,069 | 280,096 | 276,525 |
 | 2. Deferred income tax assets |
|
|
120,224 | 119,961 | 129,882 | 130,255 | 198,504 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
14,325,307 | 12,968,929 | 12,967,715 | 14,962,485 | 17,207,313 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,623,377 | 2,494,545 | 2,252,909 | 4,438,053 | 5,950,358 |
 | I. Current liabilities |
|
|
4,613,957 | 2,485,164 | 2,243,528 | 4,428,673 | 5,939,816 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,384,288 | 363,505 | 259,634 | 1,470,420 | 3,341,542 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
254,518 | 333,627 | 298,982 | 652,909 | 624,308 |
 | 4. Advances from customers |
|
|
212,784 | 367,133 | 194,694 | 170,385 | 188,182 |
 | 5. Taxes and other payables to the State Budget |
|
|
344,288 | 299,915 | 253,629 | 298,681 | 447,844 |
 | 6. Payables to employees |
|
|
873,098 | 511,134 | 702,364 | 812,133 | 598,285 |
 | 7. Short-term accrued expenses |
|
|
110,233 | 138,206 | 121,592 | 145,001 | 356,848 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
232,388 | 285,897 | 130,517 | 598,482 | 106,242 |
 | 12. Provision for short term payables |
|
|
29,061 | 29,061 | 29,061 | 29,061 | 26,548 |
 | 13. Bonus and welfare fund |
|
|
173,297 | 156,686 | 253,055 | 251,600 | 250,017 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
9,421 | 9,381 | 9,381 | 9,381 | 10,542 |
 | 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 |
|
|
219 | 179 | 179 | 179 | 179 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
9,202 | 9,202 | 9,202 | 9,202 | 10,364 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
9,806,566 | 10,474,384 | 10,714,806 | 10,524,432 | 11,256,955 |
 | I. ShareHolder's equity |
|
|
9,806,566 | 10,474,384 | 10,714,806 | 10,524,432 | 11,256,955 |
 | 1. Owner's investment capital |
|
|
3,281,692 | 3,347,292 | 3,347,292 | 3,380,748 | 3,380,748 |
 | 2. Share capital surplus |
|
|
1,851,376 | 1,916,908 | 1,916,908 | 1,950,310 | 1,950,310 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-3,384 | -3,384 | -3,384 | -3,384 | -3,384 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,936,398 | 1,936,398 | 2,626,282 | 2,626,282 | 2,626,282 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
2,740,484 | 3,277,171 | 2,827,709 | 2,570,477 | 3,303,000 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
769,000 | 2,539,364 | 1,661,503 | 1,188,435 | 1,188,435 |
 | - Profit after tax undistributed this period |
|
|
1,971,484 | 737,807 | 1,166,206 | 1,382,042 | 2,114,564 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
14,429,943 | 12,968,929 | 12,967,715 | 14,962,485 | 17,207,313 |
There is no report.
|
|