|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,648,534 | 7,385,113 | 8,035,758 | 7,624,409 | 8,227,486 |
 | I. Cash and cash equivalents |
|
|
357,618 | 524,316 | 541,034 | 439,332 | 570,452 |
 | 1. Cash |
|
|
347,618 | 514,316 | 530,852 | 251,855 | 382,268 |
 | 2. Cash equivalents |
|
|
10,000 | 10,000 | 10,181 | 187,477 | 188,184 |
 | II. Short-term financial investments |
|
|
493,368 | 520,745 | 1,343,156 | 1,370,891 | 1,380,279 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
493,368 | 520,745 | 1,343,156 | 1,370,891 | 1,380,279 |
 | III. Short-term receivables |
|
|
452,496 | 423,948 | 604,692 | 402,126 | 576,822 |
 | 1. Short-term receivables of customers |
|
|
237,005 | 211,536 | 263,876 | 197,354 | 203,750 |
 | 2. Prepayments to suppliers |
|
|
157,798 | 117,245 | 247,857 | 97,574 | 234,388 |
 | 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 |
|
|
57,694 | 95,167 | 92,959 | 107,198 | 138,684 |
 | 7. Provision for doubtful short-term receivables |
|
|
| | | | |
 | IV. Inventories |
|
|
5,250,293 | 5,827,218 | 5,452,642 | 5,303,051 | 5,607,674 |
 | 1. Inventories |
|
|
5,255,860 | 5,827,218 | 5,452,642 | 5,303,051 | 5,607,674 |
 | 2. Provision for decline in value of inventories |
|
|
-5,567 | | | | |
 | V. Other current assets |
|
|
94,758 | 88,885 | 94,234 | 109,010 | 92,259 |
 | 1. Short-term prepaid expenses |
|
|
28,206 | 27,550 | 30,131 | 41,677 | 27,541 |
 | 2. Deductible VAT |
|
|
42,164 | 39,257 | 42,518 | 46,975 | 43,832 |
 | 3. Taxes and the State Receivables |
|
|
4,458 | 4,458 | 4,458 | 4,214 | 5,236 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
19,930 | 17,620 | 17,126 | 16,144 | 15,650 |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,863,286 | 5,941,169 | 6,034,005 | 6,493,582 | 6,183,532 |
 | I. Long-term receivables |
|
|
36,352 | 34,361 | 34,361 | 38,827 | 38,827 |
 | 1. Long-term customer's receivables |
|
|
| | | 38,827 | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
36,352 | 34,361 | 34,361 | | 38,827 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
5,044,259 | 4,959,717 | 4,848,921 | 4,787,443 | 4,659,608 |
 | 1. Tangible fixed assets |
|
|
4,497,746 | 4,443,092 | 4,347,263 | 4,315,892 | 4,193,165 |
 | - Cost |
|
|
7,573,036 | 7,669,137 | 7,699,688 | 7,815,849 | 7,817,221 |
 | - Accumulated depreciation |
|
|
-3,075,291 | -3,226,045 | -3,352,425 | -3,499,957 | -3,624,055 |
 | 2. Fixed assets of financial leasing |
|
|
| 516,625 | 501,658 | 471,551 | 466,443 |
 | - Cost |
|
|
| 676,592 | 684,566 | 664,005 | 682,503 |
 | - Accumulated depreciation |
|
|
| -159,967 | -182,908 | -192,454 | -216,060 |
 | 3. Intangible fixed assets |
|
|
546,513 | | | | |
 | - Cost |
|
|
694,418 | | | | |
 | - Accumulated depreciation |
|
|
-147,905 | | | | |
 | III. Real Estate Investments |
|
|
| | | 109,002 | 107,068 |
 | - Cost |
|
|
| | | 109,002 | 109,002 |
 | - Accumulated depreciation |
|
|
| | | | -1,934 |
 | IV. Long-term assets in progress |
|
|
542,319 | 697,029 | 902,590 | 1,295,970 | 1,110,786 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
542,319 | 697,029 | 902,590 | 1,295,970 | 1,110,786 |
 | IV. Long-term financial investments |
|
|
119,561 | 117,238 | 117,238 | 116,130 | 116,130 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
109,561 | 107,238 | 107,238 | 106,130 | 106,130 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 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 |
|
|
120,795 | 132,824 | 130,895 | 146,209 | 151,113 |
 | 1. Long-term prepaid expenses |
|
|
120,795 | 127,053 | 125,124 | 123,779 | 128,683 |
 | 2. Deferred income tax assets |
|
|
| 5,770 | 5,770 | 22,430 | 22,430 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
12,511,820 | 13,326,282 | 14,069,763 | 14,117,991 | 14,411,018 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,772,978 | 8,441,004 | 7,542,554 | 7,351,924 | 7,176,628 |
 | I. Current liabilities |
|
|
6,546,474 | 7,354,493 | 6,449,101 | 6,417,142 | 6,240,410 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,506,845 | 5,748,936 | 4,758,988 | 4,928,462 | 4,711,091 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
921,836 | 764,805 | 765,514 | 762,647 | 836,547 |
 | 4. Advances from customers |
|
|
275,298 | 210,315 | 246,392 | 266,080 | 234,465 |
 | 5. Taxes and other payables to the State Budget |
|
|
22,246 | 40,767 | 61,850 | 96,699 | 41,110 |
 | 6. Payables to employees |
|
|
74,403 | 82,161 | 105,442 | 86,273 | 79,346 |
 | 7. Short-term accrued expenses |
|
|
95,079 | 55,998 | 53,646 | 53,127 | 49,582 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
631,537 | 432,281 | 440,734 | 210,337 | 270,009 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
19,230 | 19,230 | 16,535 | 13,516 | 18,261 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,226,504 | 1,086,511 | 1,093,453 | 934,782 | 936,218 |
 | 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 |
|
|
176,174 | 168,828 | 167,553 | 170,485 | 155,465 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,050,330 | 917,683 | 925,899 | 764,297 | 780,753 |
 | 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 |
|
|
4,738,843 | 4,885,278 | 6,527,209 | 6,766,067 | 7,234,390 |
 | I. ShareHolder's equity |
|
|
4,738,843 | 4,885,278 | 6,527,209 | 6,766,067 | 7,234,390 |
 | 1. Owner's investment capital |
|
|
2,420,019 | 2,420,019 | 3,346,691 | 3,346,691 | 3,346,691 |
 | 2. Share capital surplus |
|
|
418,433 | 418,433 | 821,521 | 821,521 | 821,521 |
 | 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 |
|
|
1,799,871 | 1,824,879 | 1,824,879 | 1,824,879 | 1,824,879 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
100,520 | 220,948 | 533,118 | 771,975 | 1,240,249 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
| 2,905 | 2,905 | 2,905 | 731,988 |
 | - Profit after tax undistributed this period |
|
|
| 218,043 | 530,213 | 769,071 | 508,260 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| 1,000 | 1,000 | 1,000 | 1,050 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,511,820 | 13,326,282 | 14,069,763 | 14,117,991 | 14,411,018 |
There is no report.
|
|