|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
7,673,687 | 7,977,133 | 7,422,706 | 6,975,400 | 9,600,256 |
| I. Cash and cash equivalents |
|
|
202,558 | 543,634 | 307,764 | 1,190,879 | 2,246,623 |
| 1. Cash |
|
|
139,787 | 459,249 | 245,760 | 1,023,013 | 677,432 |
| 2. Cash equivalents |
|
|
62,771 | 84,385 | 62,004 | 167,866 | 1,569,191 |
| II. Short-term financial investments |
|
|
633,672 | 952,448 | 1,020,096 | 996,185 | 974,539 |
| 1. Trading securities |
|
|
615,576 | 950,629 | 1,017,000 | 1,010,347 | 1,010,347 |
| 2. Provision for diminution in value of trading securities |
|
|
| -777 | | -23,757 | -38,451 |
| 3. Investments holding until maturity |
|
|
18,095 | 2,595 | 3,095 | 9,595 | 2,643 |
| III. Short-term receivables |
|
|
5,390,538 | 5,497,164 | 5,452,970 | 4,099,994 | 4,108,129 |
| 1. Short-term receivables of customers |
|
|
682,019 | 566,980 | 512,767 | 481,086 | 774,222 |
| 2. Prepayments to suppliers |
|
|
304,184 | 315,358 | 393,880 | 316,523 | 504,377 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
2,677,178 | 2,522,540 | 2,388,183 | 1,578,421 | 1,458,811 |
| 6. Other short-term receivables |
|
|
1,897,284 | 2,158,854 | 2,224,708 | 1,876,437 | 1,601,619 |
| 7. Provision for doubtful short-term receivables |
|
|
-170,127 | -66,569 | -66,569 | -152,472 | -230,900 |
| IV. Inventories |
|
|
1,337,641 | 882,880 | 576,255 | 616,139 | 2,124,565 |
| 1. Inventories |
|
|
1,337,641 | 882,880 | 576,255 | 623,416 | 2,124,565 |
| 2. Provision for decline in value of inventories |
|
|
| | | -7,278 | |
| V. Other current assets |
|
|
109,278 | 101,009 | 65,622 | 72,204 | 146,400 |
| 1. Short-term prepaid expenses |
|
|
38,334 | 56,785 | 25,430 | 13,771 | 36,579 |
| 2. Deductible VAT |
|
|
50,379 | 41,326 | 37,701 | 55,908 | 107,260 |
| 3. Taxes and the State Receivables |
|
|
20,565 | 2,898 | 2,491 | 2,525 | 2,561 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
21,332,271 | 18,672,181 | 18,657,918 | 26,269,470 | 26,604,838 |
| I. Long-term receivables |
|
|
5,843,433 | 5,225,192 | 5,103,028 | 3,035,587 | 1,782,696 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
3,161,681 | 2,917,897 | 2,735,429 | 967,300 | 12,614 |
| 5. Other long-term receivables |
|
|
2,681,752 | 2,307,296 | 2,367,599 | 2,068,287 | 1,770,082 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
8,422,799 | 6,762,164 | 6,717,947 | 16,400,184 | 16,451,040 |
| 1. Tangible fixed assets |
|
|
1,697,347 | 25,830 | 26,813 | 25,334 | 213,468 |
| - Cost |
|
|
2,599,627 | 106,482 | 109,479 | 114,000 | 389,180 |
| - Accumulated depreciation |
|
|
-902,280 | -80,652 | -82,666 | -88,666 | -175,712 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
6,725,452 | 6,736,333 | 6,691,134 | 16,374,850 | 16,237,573 |
| - Cost |
|
|
9,853,098 | 9,965,587 | 9,982,014 | 20,076,591 | 20,112,635 |
| - Accumulated depreciation |
|
|
-3,127,646 | -3,229,254 | -3,290,881 | -3,701,741 | -3,875,062 |
| III. Real Estate Investments |
|
|
965,164 | 958,765 | 951,156 | 903,617 | 905,895 |
| - Cost |
|
|
1,005,928 | 1,007,681 | 1,008,224 | 965,855 | 981,242 |
| - Accumulated depreciation |
|
|
-40,764 | -48,916 | -57,068 | -62,238 | -75,348 |
| IV. Long-term assets in progress |
|
|
547,260 | 524,834 | 526,146 | 544,674 | 2,259,638 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
547,260 | 524,834 | 526,146 | 544,674 | 2,259,638 |
| IV. Long-term financial investments |
|
|
2,447,453 | 2,216,111 | 2,325,360 | 1,202,819 | 408,451 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,890,097 | 1,703,779 | 1,735,028 | 830,917 | |
| 3. Other investments in equity instruments |
|
|
407,045 | 362,020 | 362,020 | 243,590 | 282,140 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-22,688 | -22,688 | -22,688 | -22,688 | -24,688 |
| 5. Investments holding until maturity |
|
|
173,000 | 173,000 | 251,000 | 151,000 | 151,000 |
| V. Total other long-term assets |
|
|
2,292,656 | 2,319,847 | 2,415,260 | 3,379,490 | 3,760,037 |
| 1. Long-term prepaid expenses |
|
|
2,013,587 | 2,059,124 | 2,162,374 | 3,131,292 | 3,514,147 |
| 2. Deferred income tax assets |
|
|
268,964 | 260,723 | 252,886 | 248,198 | 245,889 |
| 3. Other long-term assets |
|
|
10,104 | | | | |
| VI. Goodwills |
|
|
813,505 | 665,268 | 619,021 | 803,099 | 1,037,081 |
| TOTAL ASSETS |
|
|
29,005,958 | 26,649,315 | 26,080,625 | 33,244,870 | 36,205,094 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,666,514 | 18,542,721 | 18,022,614 | 24,728,103 | 26,677,371 |
| I. Current liabilities |
|
|
10,618,350 | 9,192,379 | 8,112,403 | 8,191,511 | 8,319,092 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
6,460,085 | 5,931,562 | 5,106,593 | 4,846,247 | 4,846,844 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
329,885 | 281,838 | 230,847 | 581,975 | 531,858 |
| 4. Advances from customers |
|
|
1,435,372 | 673,922 | 458,353 | 410,175 | 243,198 |
| 5. Taxes and other payables to the State Budget |
|
|
164,129 | 155,893 | 111,741 | 72,526 | 141,309 |
| 6. Payables to employees |
|
|
19,757 | 22,000 | 16,803 | 37,693 | 30,258 |
| 7. Short-term accrued expenses |
|
|
111,969 | 73,350 | 109,108 | 176,505 | 146,698 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
468 | 548 | 466 | 292 | 738 |
| 11. Other short-term payables |
|
|
2,092,862 | 2,013,647 | 2,039,731 | 2,035,103 | 2,029,548 |
| 12. Provision for short term payables |
|
|
| | | 4,975 | 327,855 |
| 13. Bonus and welfare fund |
|
|
3,823 | 39,618 | 38,761 | 26,019 | 20,787 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
10,048,163 | 9,350,342 | 9,910,211 | 16,536,592 | 18,358,279 |
| 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 |
|
|
1,171,197 | 2,029,141 | 2,032,172 | 2,279,029 | 34,674 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
8,772,423 | 7,227,342 | 7,791,087 | 14,039,634 | 15,274,276 |
| 7. Convertible bonds |
|
|
| | | | 2,840,188 |
| 8. Deferred income tax payables |
|
|
101,331 | 73,032 | 65,058 | 199,746 | 196,958 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| 2,788 | 4,238 | | 4,637 |
| 11. Long-term unrealized revenue |
|
|
3,212 | 18,039 | 17,656 | 18,183 | 7,545 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
8,339,444 | 8,106,594 | 8,058,011 | 8,516,767 | 9,527,723 |
| I. ShareHolder's equity |
|
|
8,339,444 | 8,106,594 | 8,058,011 | 8,516,767 | 9,527,723 |
| 1. Owner's investment capital |
|
|
2,840,195 | 2,840,195 | 2,840,195 | 3,183,648 | 3,183,648 |
| 2. Share capital surplus |
|
|
560,591 | 387,337 | 387,337 | 387,337 | 387,337 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
6,660 | 6,660 | 6,660 | 6,660 | 6,660 |
| 5. Treasury shares |
|
|
-737,021 | | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
| | | | |
| 8. Investment and development funds |
|
|
265,048 | 300,072 | 300,072 | 300,072 | 300,072 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
| | | | |
| 11. After tax undistributed profit |
|
|
2,456,045 | 2,419,186 | 2,441,489 | 2,447,636 | 2,560,921 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
2,448,919 | 2,375,964 | 2,376,760 | 2,261,770 | 2,311,009 |
| - Profit after tax undistributed this period |
|
|
7,126 | 43,222 | 64,729 | 185,866 | 249,912 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
2,947,927 | 2,153,144 | 2,082,258 | 2,191,414 | 3,089,085 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
29,005,958 | 26,649,315 | 26,080,625 | 33,244,870 | 36,205,094 |
There is no report.
|
|