|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,287,205 | 6,753,345 | 7,186,492 | 7,773,959 | 7,276,342 |
 | I. Cash and cash equivalents |
|
|
833,061 | 833,575 | 1,177,423 | 1,406,664 | 1,294,636 |
 | 1. Cash |
|
|
315,291 | 282,001 | 231,218 | 172,695 | 338,820 |
 | 2. Cash equivalents |
|
|
517,770 | 551,574 | 946,206 | 1,233,969 | 955,817 |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
2,284,654 | 2,815,719 | 2,924,969 | 2,638,490 | 2,526,681 |
 | 1. Short-term receivables of customers |
|
|
2,077,491 | 2,544,104 | 2,527,309 | 2,383,219 | 2,260,984 |
 | 2. Prepayments to suppliers |
|
|
71,993 | 141,945 | 140,215 | 118,264 | 110,872 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
49,747 | 50,942 | 61,314 | 53,614 | 68,887 |
 | 6. Other short-term receivables |
|
|
128,844 | 122,430 | 239,834 | 129,180 | 88,479 |
 | 7. Provision for doubtful short-term receivables |
|
|
-43,422 | -43,702 | -43,702 | -45,786 | -2,542 |
 | IV. Inventories |
|
|
2,944,837 | 2,908,405 | 2,859,862 | 3,500,842 | 3,189,339 |
 | 1. Inventories |
|
|
3,071,833 | 3,051,680 | 3,002,609 | 3,628,483 | 3,316,980 |
 | 2. Provision for decline in value of inventories |
|
|
-126,996 | -143,275 | -142,747 | -127,642 | -127,642 |
 | V. Other current assets |
|
|
224,653 | 195,645 | 224,238 | 227,963 | 265,687 |
 | 1. Short-term prepaid expenses |
|
|
10,898 | 18,158 | 21,642 | 18,919 | 10,945 |
 | 2. Deductible VAT |
|
|
200,202 | 173,774 | 199,191 | 206,835 | 245,668 |
 | 3. Taxes and the State Receivables |
|
|
| 3,713 | 3,405 | 2,210 | 9,074 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
13,554 | | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
615,174 | 601,750 | 684,375 | 726,425 | 563,860 |
 | I. Long-term receivables |
|
|
18,237 | 18,240 | 38,368 | 60,922 | 32,212 |
 | 1. Long-term customer's receivables |
|
|
| | 38,368 | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
18,237 | 18,240 | | 60,991 | 32,281 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | -68 | -68 |
 | II. Fixed assets |
|
|
128,012 | 124,885 | 161,177 | 172,007 | 140,435 |
 | 1. Tangible fixed assets |
|
|
36,218 | 33,801 | 69,539 | 67,049 | 64,070 |
 | - Cost |
|
|
84,059 | 80,535 | 118,966 | 118,766 | 118,488 |
 | - Accumulated depreciation |
|
|
-47,842 | -46,734 | -49,427 | -51,717 | -54,418 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
91,794 | 91,084 | 91,639 | 104,958 | 76,365 |
 | - Cost |
|
|
105,973 | 106,645 | 107,881 | 123,711 | 90,660 |
 | - Accumulated depreciation |
|
|
-14,179 | -15,561 | -16,242 | -18,753 | -14,295 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
14,909 | 14,950 | 14,950 | 2,099 | 41 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
14,909 | 14,950 | 14,950 | 2,099 | 41 |
 | IV. Long-term financial investments |
|
|
18,624 | 12,492 | 12,272 | 13,766 | 51,830 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
18,624 | 10,237 | 10,017 | 11,511 | 51,830 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| 2,255 | 2,255 | 2,255 | |
 | V. Total other long-term assets |
|
|
92,492 | 68,170 | 105,006 | 135,440 | 97,814 |
 | 1. Long-term prepaid expenses |
|
|
19,152 | 24,996 | 25,076 | 30,506 | 29,494 |
 | 2. Deferred income tax assets |
|
|
42,027 | 33,926 | 70,681 | 95,686 | 59,072 |
 | 3. Other long-term assets |
|
|
31,313 | 9,248 | 9,248 | 9,248 | 9,248 |
 | VI. Goodwills |
|
|
342,901 | 363,013 | 352,603 | 342,192 | 241,527 |
 | TOTAL ASSETS |
|
|
6,902,379 | 7,355,095 | 7,870,868 | 8,500,385 | 7,840,202 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,182,983 | 4,546,856 | 5,030,247 | 5,488,407 | 4,724,041 |
 | I. Current liabilities |
|
|
4,168,736 | 4,534,409 | 5,015,378 | 5,482,960 | 4,721,507 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,382,622 | 2,644,576 | 2,726,326 | 2,486,579 | 2,698,852 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,117,380 | 1,603,141 | 1,739,255 | 2,302,926 | 1,561,763 |
 | 4. Advances from customers |
|
|
162,167 | 187,225 | 181,571 | 159,471 | 146,733 |
 | 5. Taxes and other payables to the State Budget |
|
|
5,156 | 8,490 | 62,290 | 52,348 | 4,615 |
 | 6. Payables to employees |
|
|
21,642 | 30,474 | 35,576 | 36,698 | 18,665 |
 | 7. Short-term accrued expenses |
|
|
101,495 | 44,187 | 236,056 | 325,303 | 256,193 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
378,275 | 16,316 | 34,305 | 119,635 | 34,686 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
14,247 | 12,447 | 14,869 | 5,447 | 2,534 |
 | 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 |
|
|
5,834 | 4,034 | 2,150 | 2,534 | 2,534 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
5,500 | 5,500 | 9,805 | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,914 | 2,914 | 2,914 | 2,914 | |
 | 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 |
|
|
2,719,395 | 2,808,239 | 2,840,621 | 3,011,978 | 3,116,161 |
 | I. ShareHolder's equity |
|
|
2,719,395 | 2,808,239 | 2,840,621 | 3,011,978 | 3,116,161 |
 | 1. Owner's investment capital |
|
|
1,672,244 | 1,672,047 | 2,173,202 | 2,193,202 | 2,193,202 |
 | 2. Share capital surplus |
|
|
61,234 | 61,234 | 61,234 | 61,234 | 61,234 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-6,470 | -6,273 | -6,273 | -6,273 | -6,273 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
400 | 400 | 400 | 400 | 400 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
958,807 | 1,048,474 | 582,500 | 730,349 | 831,388 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
866,338 | 866,944 | 278,979 | 286,472 | 725,464 |
 | - Profit after tax undistributed this period |
|
|
92,469 | 181,531 | 303,521 | 443,877 | 105,923 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
33,180 | 32,356 | 29,558 | 33,066 | 36,211 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,902,379 | 7,355,095 | 7,870,868 | 8,500,385 | 7,840,202 |
There is no report.
|
|