|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,176,071 | 2,187,842 | 2,289,129 | 2,815,889 | 3,151,941 |
 | I. Cash and cash equivalents |
|
|
29,165 | 28,879 | 25,690 | 166,152 | 41,276 |
 | 1. Cash |
|
|
29,165 | 28,879 | 25,690 | 166,152 | 41,276 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
17,720 | 22,654 | 23,971 | 74,740 | 190,390 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
17,720 | 22,654 | 23,971 | 74,740 | 190,390 |
 | III. Short-term receivables |
|
|
992,325 | 858,114 | 709,031 | 909,761 | 1,102,333 |
 | 1. Short-term receivables of customers |
|
|
604,388 | 303,574 | 292,586 | 708,132 | 713,138 |
 | 2. Prepayments to suppliers |
|
|
305,445 | 502,280 | 364,825 | 148,709 | 281,454 |
 | 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 |
|
|
82,587 | 52,355 | 51,715 | 53,014 | 107,876 |
 | 7. Provision for doubtful short-term receivables |
|
|
-95 | -95 | -95 | -95 | -135 |
 | IV. Inventories |
|
|
1,099,073 | 1,238,260 | 1,479,527 | 1,616,489 | 1,761,683 |
 | 1. Inventories |
|
|
1,160,062 | 1,289,533 | 1,530,800 | 1,667,762 | 1,842,718 |
 | 2. Provision for decline in value of inventories |
|
|
-60,989 | -51,273 | -51,273 | -51,273 | -81,036 |
 | V. Other current assets |
|
|
37,789 | 39,935 | 50,909 | 48,747 | 56,259 |
 | 1. Short-term prepaid expenses |
|
|
1,755 | 900 | 9,358 | 1,884 | 2,909 |
 | 2. Deductible VAT |
|
|
29,742 | 32,776 | 35,293 | 40,605 | 46,158 |
 | 3. Taxes and the State Receivables |
|
|
6,292 | 6,258 | 6,258 | 6,258 | 7,192 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,410,627 | 1,386,834 | 1,413,269 | 1,067,825 | 1,024,786 |
 | I. Long-term receivables |
|
|
1,030 | 1,030 | 2,230 | 1,030 | 1,130 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | 1,200 | | 100 |
 | 5. Other long-term receivables |
|
|
1,030 | 1,030 | 1,030 | 1,030 | 1,030 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
575,211 | 516,391 | 498,097 | 523,399 | 544,775 |
 | 1. Tangible fixed assets |
|
|
407,128 | 358,621 | 346,947 | 360,277 | 352,429 |
 | - Cost |
|
|
827,382 | 790,551 | 790,606 | 817,306 | 831,708 |
 | - Accumulated depreciation |
|
|
-420,254 | -431,930 | -443,658 | -457,029 | -479,279 |
 | 2. Fixed assets of financial leasing |
|
|
122,659 | 112,330 | 106,122 | 118,451 | 147,703 |
 | - Cost |
|
|
124,169 | 124,169 | 124,169 | 139,713 | 184,838 |
 | - Accumulated depreciation |
|
|
-1,510 | -11,839 | -18,047 | -21,262 | -37,135 |
 | 3. Intangible fixed assets |
|
|
45,424 | 45,440 | 45,028 | 44,671 | 44,642 |
 | - Cost |
|
|
53,251 | 53,251 | 53,251 | 52,305 | 53,435 |
 | - Accumulated depreciation |
|
|
-7,827 | -7,811 | -8,223 | -7,634 | -8,794 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
354,174 | 386,131 | 395,822 | 461,957 | 423,651 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
354,174 | 386,131 | 395,822 | 461,957 | 423,651 |
 | IV. Long-term financial investments |
|
|
457,856 | 461,083 | 496,333 | 61,333 | 35,087 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
456,856 | 460,083 | 460,333 | 25,333 | 26,087 |
 | 3. Other investments in equity instruments |
|
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | 35,000 | 35,000 | 8,000 |
 | V. Total other long-term assets |
|
|
22,356 | 22,200 | 20,786 | 20,106 | 20,143 |
 | 1. Long-term prepaid expenses |
|
|
21,710 | 20,060 | 18,647 | 17,966 | 18,456 |
 | 2. Deferred income tax assets |
|
|
646 | 2,140 | 2,140 | 2,140 | 1,687 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
3,586,698 | 3,574,676 | 3,702,398 | 3,883,714 | 4,176,726 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,061,160 | 2,060,411 | 2,155,584 | 2,188,952 | 2,482,567 |
 | I. Current liabilities |
|
|
1,627,061 | 1,664,079 | 1,584,121 | 1,309,006 | 1,520,864 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,183,581 | 1,149,984 | 1,116,805 | 943,487 | 1,156,414 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
269,930 | 346,031 | 302,827 | 178,535 | 129,737 |
 | 4. Advances from customers |
|
|
20,309 | 10,503 | 6,292 | 103,096 | 162,126 |
 | 5. Taxes and other payables to the State Budget |
|
|
20,254 | 20,442 | 19,448 | 17,609 | 24,768 |
 | 6. Payables to employees |
|
|
10,707 | 13,273 | 13,878 | 24,959 | 17,341 |
 | 7. Short-term accrued expenses |
|
|
770 | 5,368 | 4,484 | 7,166 | 4,209 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
119,616 | 116,583 | 118,491 | 32,258 | 24,375 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
1,895 | 1,895 | 1,895 | 1,895 | 1,895 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
434,099 | 396,332 | 571,463 | 879,947 | 961,703 |
 | 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 |
|
|
450 | 450 | 450 | 450 | 450 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
433,649 | 395,882 | 571,013 | 879,497 | 961,253 |
 | 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 |
|
|
1,525,538 | 1,514,265 | 1,546,814 | 1,694,762 | 1,694,159 |
 | I. ShareHolder's equity |
|
|
1,525,538 | 1,514,265 | 1,546,814 | 1,694,762 | 1,694,159 |
 | 1. Owner's investment capital |
|
|
1,018,990 | 1,018,990 | 1,018,990 | 1,018,990 | 1,018,990 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| 241,575 | 241,575 | 241,575 | 241,575 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
480 | 480 | 480 | 480 | 480 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
139,866 | -110,780 | -85,819 | -57,525 | -48,914 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
115,813 | -129,942 | -129,942 | -129,942 | -71,714 |
 | - Profit after tax undistributed this period |
|
|
24,054 | 19,161 | 44,123 | 72,417 | 22,800 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
366,202 | 364,001 | 371,588 | 491,242 | 482,029 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,586,698 | 3,574,676 | 3,702,398 | 3,883,714 | 4,176,726 |
There is no report.
|
|