|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
438,141 | 532,927 | 508,226 | 502,768 | 522,859 |
 | I. Cash and cash equivalents |
|
|
48,398 | 28,504 | 53,175 | 45,129 | 46,889 |
 | 1. Cash |
|
|
45,085 | 28,336 | 45,775 | 37,653 | 39,408 |
 | 2. Cash equivalents |
|
|
3,313 | 168 | 7,400 | 7,476 | 7,481 |
 | II. Short-term financial investments |
|
|
| 7,224 | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| 7,224 | | | |
 | III. Short-term receivables |
|
|
200,383 | 175,011 | 120,993 | 109,498 | 106,463 |
 | 1. Short-term receivables of customers |
|
|
49,638 | 38,392 | 42,661 | 50,010 | 40,724 |
 | 2. Prepayments to suppliers |
|
|
60,879 | 41,515 | 49,316 | 24,802 | 27,784 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 2,039 | 1,000 | | |
 | 6. Other short-term receivables |
|
|
107,541 | 110,357 | 45,308 | 51,978 | 54,276 |
 | 7. Provision for doubtful short-term receivables |
|
|
-17,675 | -17,293 | -17,293 | -17,293 | -16,321 |
 | IV. Inventories |
|
|
176,383 | 314,340 | 326,730 | 343,066 | 365,120 |
 | 1. Inventories |
|
|
176,383 | 314,340 | 326,730 | 343,066 | 365,120 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,978 | 7,848 | 7,328 | 5,075 | 4,387 |
 | 1. Short-term prepaid expenses |
|
|
2,181 | 1,294 | 1,920 | 1,933 | 2,242 |
 | 2. Deductible VAT |
|
|
10,209 | 6,403 | 4,247 | 2,971 | 1,375 |
 | 3. Taxes and the State Receivables |
|
|
588 | 151 | 1,162 | 171 | 771 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,130,360 | 3,999,473 | 4,076,175 | 4,089,208 | 4,085,255 |
 | I. Long-term receivables |
|
|
16,593 | 7,879 | 16,465 | 16,465 | 17,322 |
 | 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 |
|
|
16,593 | 7,879 | 16,465 | 16,465 | 17,322 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,152,964 | 3,125,544 | 3,094,393 | 3,066,524 | 3,043,106 |
 | 1. Tangible fixed assets |
|
|
222,266 | 229,934 | 219,904 | 220,812 | 227,054 |
 | - Cost |
|
|
539,753 | 558,434 | 549,058 | 555,447 | 567,342 |
 | - Accumulated depreciation |
|
|
-317,486 | -328,500 | -329,154 | -334,635 | -340,289 |
 | 2. Fixed assets of financial leasing |
|
|
7,077 | | 6,754 | 6,437 | 6,120 |
 | - Cost |
|
|
11,898 | | 7,077 | 7,077 | 7,077 |
 | - Accumulated depreciation |
|
|
-4,821 | | -324 | -641 | -958 |
 | 3. Intangible fixed assets |
|
|
2,923,620 | 2,895,611 | 2,867,735 | 2,839,276 | 2,809,933 |
 | - Cost |
|
|
3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 | 3,950,585 |
 | - Accumulated depreciation |
|
|
-1,026,965 | -1,054,974 | -1,082,850 | -1,111,309 | -1,140,652 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
899,963 | 806,048 | 907,766 | 951,526 | 975,979 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
899,963 | 806,048 | 907,766 | 951,526 | 975,979 |
 | IV. Long-term financial investments |
|
|
| | | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
60,841 | 60,002 | 57,551 | 54,692 | 48,848 |
 | 1. Long-term prepaid expenses |
|
|
60,483 | 59,566 | 57,441 | 54,583 | 48,733 |
 | 2. Deferred income tax assets |
|
|
358 | 436 | 110 | 110 | 115 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
4,568,502 | 4,532,400 | 4,584,401 | 4,591,976 | 4,608,114 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,126,441 | 3,065,657 | 3,080,282 | 3,061,636 | 3,041,858 |
 | I. Current liabilities |
|
|
608,921 | 592,425 | 670,416 | 824,848 | 691,784 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
346,539 | 308,940 | 356,427 | 489,940 | 393,811 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
121,446 | 122,846 | 137,810 | 153,423 | 119,475 |
 | 4. Advances from customers |
|
|
57,925 | 85,523 | 103,994 | 96,011 | 99,334 |
 | 5. Taxes and other payables to the State Budget |
|
|
6,771 | 8,268 | 8,062 | 6,246 | 6,105 |
 | 6. Payables to employees |
|
|
10,608 | 9,916 | 8,816 | 16,521 | 9,957 |
 | 7. Short-term accrued expenses |
|
|
19,712 | 13,990 | 14,765 | 17,582 | 24,659 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
89 | 3,522 | 200 | 191 | 182 |
 | 11. Other short-term payables |
|
|
26,165 | 19,403 | 26,639 | 30,108 | 26,200 |
 | 12. Provision for short term payables |
|
|
6,276 | 6,958 | 960 | 2,456 | 4,229 |
 | 13. Bonus and welfare fund |
|
|
13,391 | 13,058 | 12,743 | 12,371 | 7,831 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,517,520 | 2,473,232 | 2,409,866 | 2,236,788 | 2,350,073 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
304,757 | 334,532 | 363,887 | 15,994 | 417,593 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | 391,518 | |
 | 5. Other long-term payables |
|
|
44,194 | 44,194 | 44,194 | | 15,994 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,094,024 | 2,024,735 | 1,928,813 | 1,759,850 | 1,844,644 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
21,351 | 20,977 | 14,485 | 18,875 | 21,315 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
15,610 | 15,608 | 22,664 | 15,608 | 16,465 |
 | 11. Long-term unrealized revenue |
|
|
37,584 | 33,185 | 35,823 | 34,943 | 34,062 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,442,060 | 1,466,743 | 1,504,120 | 1,530,340 | 1,566,256 |
 | I. ShareHolder's equity |
|
|
1,442,060 | 1,466,743 | 1,504,120 | 1,530,340 | 1,566,256 |
 | 1. Owner's investment capital |
|
|
630,000 | 630,000 | 630,000 | 630,000 | 630,000 |
 | 2. Share capital surplus |
|
|
383,633 | 383,633 | 383,633 | 383,633 | 383,633 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-155,036 | -155,036 | -155,036 | -155,036 | -155,036 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
53,513 | 53,513 | 53,513 | 53,513 | 55,814 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
317,751 | 337,521 | 370,850 | 395,783 | 422,797 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
289,565 | 289,105 | 289,105 | 289,105 | 384,213 |
 | - Profit after tax undistributed this period |
|
|
28,186 | 48,417 | 81,746 | 106,678 | 38,584 |
 | 12. Investment capital resource for basic construction |
|
|
11 | 11 | 11 | 11 | 11 |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
212,188 | 217,100 | 221,148 | 222,435 | 229,036 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,568,502 | 4,532,400 | 4,584,401 | 4,591,976 | 4,608,114 |
There is no report.
|
|