|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,613,349 | 2,819,241 | 3,025,889 | 4,472,952 | 4,270,351 |
 | I. Cash and cash equivalents |
|
|
496,821 | 609,649 | 488,004 | 1,006,682 | 1,486,543 |
 | 1. Cash |
|
|
155,821 | 134,624 | 194,979 | 227,661 | 250,543 |
 | 2. Cash equivalents |
|
|
341,000 | 475,025 | 293,025 | 779,020 | 1,236,000 |
 | II. Short-term financial investments |
|
|
254,714 | 225,632 | 279,632 | 404,532 | 433,032 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
254,714 | 225,632 | 279,632 | 404,532 | 433,032 |
 | III. Short-term receivables |
|
|
694,350 | 677,548 | 850,697 | 1,729,547 | 984,047 |
 | 1. Short-term receivables of customers |
|
|
381,544 | 356,970 | 395,019 | 459,137 | 389,721 |
 | 2. Prepayments to suppliers |
|
|
54,126 | 47,563 | 49,301 | 85,120 | 122,031 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
14,400 | 14,400 | 101,930 | 120,140 | 115,440 |
 | 6. Other short-term receivables |
|
|
288,307 | 302,916 | 348,204 | 1,109,077 | 400,895 |
 | 7. Provision for doubtful short-term receivables |
|
|
-44,026 | -44,302 | -43,757 | -43,927 | -44,040 |
 | IV. Inventories |
|
|
1,080,615 | 1,208,699 | 1,310,120 | 1,214,886 | 1,237,929 |
 | 1. Inventories |
|
|
1,080,615 | 1,208,699 | 1,310,120 | 1,214,886 | 1,237,929 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
86,850 | 97,713 | 97,436 | 117,306 | 128,800 |
 | 1. Short-term prepaid expenses |
|
|
18,225 | 28,617 | 21,286 | 30,019 | 25,496 |
 | 2. Deductible VAT |
|
|
64,523 | 68,722 | 75,831 | 86,848 | 102,758 |
 | 3. Taxes and the State Receivables |
|
|
4,101 | 373 | 318 | 438 | 545 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
9,366,929 | 9,321,225 | 9,556,917 | 9,728,450 | 10,740,881 |
 | I. Long-term receivables |
|
|
952,023 | 902,786 | 1,078,388 | 1,078,178 | 1,085,878 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 128,286 | 128,076 | 135,776 |
 | 5. Other long-term receivables |
|
|
952,023 | 902,786 | 950,102 | 950,102 | 950,102 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
4,422,718 | 4,424,214 | 4,451,765 | 4,964,750 | 4,835,434 |
 | 1. Tangible fixed assets |
|
|
4,317,881 | 4,319,394 | 4,345,202 | 4,856,158 | 4,727,446 |
 | - Cost |
|
|
9,337,603 | 9,491,630 | 9,668,161 | 10,331,718 | 10,357,997 |
 | - Accumulated depreciation |
|
|
-5,019,721 | -5,172,237 | -5,322,959 | -5,475,560 | -5,630,551 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
104,837 | 104,820 | 106,564 | 108,592 | 107,988 |
 | - Cost |
|
|
120,283 | 120,698 | 123,098 | 125,870 | 126,146 |
 | - Accumulated depreciation |
|
|
-15,446 | -15,878 | -16,534 | -17,278 | -18,159 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,453,581 | 1,443,614 | 1,401,093 | 982,744 | 1,336,508 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,453,581 | 1,443,614 | 1,401,093 | 982,744 | 1,336,508 |
 | IV. Long-term financial investments |
|
|
2,108,339 | 2,120,838 | 2,208,630 | 2,277,532 | 3,062,785 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,499,913 | 1,511,235 | 1,599,026 | 1,662,668 | 2,447,220 |
 | 3. Other investments in equity instruments |
|
|
598,426 | 599,604 | 599,604 | 604,864 | 605,565 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
 | V. Total other long-term assets |
|
|
174,827 | 181,277 | 175,492 | 190,645 | 192,621 |
 | 1. Long-term prepaid expenses |
|
|
174,827 | 181,277 | 175,492 | 190,645 | 192,621 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
255,442 | 248,495 | 241,549 | 234,602 | 227,656 |
 | TOTAL ASSETS |
|
|
11,980,279 | 12,140,465 | 12,582,807 | 14,201,402 | 15,011,231 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
6,952,169 | 6,966,983 | 7,223,836 | 8,685,187 | 9,722,039 |
 | I. Current liabilities |
|
|
2,151,113 | 2,290,029 | 2,640,217 | 3,397,170 | 3,576,699 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,201,163 | 1,447,510 | 1,722,848 | 2,462,524 | 2,168,233 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
477,693 | 435,511 | 425,090 | 362,706 | 454,973 |
 | 4. Advances from customers |
|
|
142,497 | 131,587 | 196,092 | 241,173 | 275,801 |
 | 5. Taxes and other payables to the State Budget |
|
|
39,269 | 46,408 | 55,529 | 61,603 | 48,666 |
 | 6. Payables to employees |
|
|
20,210 | 7,267 | 52,070 | 54,038 | 30,411 |
 | 7. Short-term accrued expenses |
|
|
77,153 | 47,681 | 36,651 | 61,570 | 77,703 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
57,546 | 57,834 | 46,375 | 48,449 | 346,109 |
 | 12. Provision for short term payables |
|
|
5,434 | | | | |
 | 13. Bonus and welfare fund |
|
|
130,149 | 116,231 | 105,562 | 105,109 | 174,803 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
4,801,056 | 4,676,954 | 4,583,620 | 5,288,017 | 6,145,340 |
 | 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 |
|
|
764,814 | 782,718 | 782,896 | 790,678 | 783,332 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,023,059 | 3,879,549 | 3,784,688 | 4,480,061 | 5,342,013 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
13,182 | 14,686 | 16,035 | 16,555 | 19,272 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | 723 | 723 |
 | B. OWNER'S EQUITY |
|
|
5,028,110 | 5,173,483 | 5,358,970 | 5,516,215 | 5,289,192 |
 | I. ShareHolder's equity |
|
|
5,028,110 | 5,173,483 | 5,358,970 | 5,516,215 | 5,289,192 |
 | 1. Owner's investment capital |
|
|
1,929,200 | 2,199,286 | 2,199,286 | 2,199,286 | 2,199,286 |
 | 2. Share capital surplus |
|
|
621,342 | 621,342 | 621,342 | 621,342 | 621,342 |
 | 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 |
|
|
1,347,685 | 1,347,685 | 1,347,685 | 1,347,685 | 1,538,911 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
880,402 | 746,032 | 928,121 | 1,073,155 | 640,002 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
701,225 | 431,138 | 431,136 | 431,119 | 492,436 |
 | - Profit after tax undistributed this period |
|
|
179,178 | 314,895 | 496,985 | 642,036 | 147,566 |
 | 12. Investment capital resource for basic construction |
|
|
97,817 | 97,817 | 97,817 | 97,817 | 97,817 |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
151,663 | 161,319 | 164,718 | 176,929 | 191,833 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
11,980,279 | 12,140,465 | 12,582,807 | 14,201,402 | 15,011,231 |
There is no report.
|
|