|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
4,745,903 | 4,707,995 | 4,833,774 | 4,604,004 | 4,399,551 |
 | I. Cash and cash equivalents |
|
|
52,732 | 61,629 | 76,443 | 62,858 | 149,987 |
 | 1. Cash |
|
|
52,732 | 61,629 | 76,443 | 62,858 | 149,987 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
2,675,000 | 2,650,000 | 2,760,000 | 2,745,000 | 2,575,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
2,675,000 | 2,650,000 | 2,760,000 | 2,745,000 | 2,575,000 |
 | III. Short-term receivables |
|
|
575,553 | 580,089 | 596,800 | 656,736 | 546,577 |
 | 1. Short-term receivables of customers |
|
|
472,686 | 474,850 | 481,655 | 556,908 | 510,838 |
 | 2. Prepayments to suppliers |
|
|
82,933 | 68,491 | 55,426 | 45,858 | 13,627 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
258 | 258 | 258 | 258 | 258 |
 | 6. Other short-term receivables |
|
|
55,502 | 71,874 | 94,752 | 86,760 | 56,102 |
 | 7. Provision for doubtful short-term receivables |
|
|
-35,827 | -35,384 | -35,290 | -33,048 | -34,247 |
 | IV. Inventories |
|
|
1,395,175 | 1,387,192 | 1,373,033 | 1,115,429 | 1,094,136 |
 | 1. Inventories |
|
|
1,399,341 | 1,391,631 | 1,377,814 | 1,117,843 | 1,096,545 |
 | 2. Provision for decline in value of inventories |
|
|
-4,167 | -4,439 | -4,782 | -2,414 | -2,409 |
 | V. Other current assets |
|
|
47,444 | 29,085 | 27,498 | 23,981 | 33,851 |
 | 1. Short-term prepaid expenses |
|
|
13,574 | 8,102 | 12,141 | 10,860 | 13,971 |
 | 2. Deductible VAT |
|
|
24,042 | 13,217 | 11,343 | 11,321 | 12,354 |
 | 3. Taxes and the State Receivables |
|
|
9,829 | 7,766 | 4,014 | 1,800 | 7,526 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,455,403 | 1,447,175 | 1,419,499 | 1,355,240 | 1,355,957 |
 | I. Long-term receivables |
|
|
695 | 695 | 695 | 205 | 205 |
 | 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 |
|
|
695 | 695 | 695 | 205 | 205 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
793,044 | 1,201,040 | 1,255,120 | 1,195,867 | 1,200,713 |
 | 1. Tangible fixed assets |
|
|
612,122 | 1,021,057 | 1,076,076 | 1,017,761 | 1,023,546 |
 | - Cost |
|
|
1,603,282 | 2,038,805 | 2,125,411 | 2,151,328 | 2,185,691 |
 | - Accumulated depreciation |
|
|
-991,161 | -1,017,749 | -1,049,336 | -1,133,567 | -1,162,145 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
180,922 | 179,983 | 179,045 | 178,106 | 177,167 |
 | - Cost |
|
|
234,289 | 234,289 | 234,289 | 234,289 | 234,289 |
 | - Accumulated depreciation |
|
|
-53,367 | -54,305 | -55,244 | -56,183 | -57,121 |
 | III. Real Estate Investments |
|
|
31,279 | 31,077 | 30,875 | 30,673 | 30,471 |
 | - Cost |
|
|
44,827 | 44,827 | 44,827 | 44,827 | 44,827 |
 | - Accumulated depreciation |
|
|
-13,548 | -13,750 | -13,952 | -14,154 | -14,356 |
 | IV. Long-term assets in progress |
|
|
556,875 | 132,154 | 50,786 | 48,614 | 47,277 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
556,875 | 132,154 | 50,786 | 48,614 | 47,277 |
 | IV. Long-term financial investments |
|
|
4,420 | 4,525 | 4,472 | 4,438 | 4,560 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
24,108 | 24,108 | 24,108 | 24,108 | 24,108 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-19,688 | -19,583 | -19,636 | -19,671 | -19,548 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
69,090 | 77,684 | 77,551 | 75,444 | 72,731 |
 | 1. Long-term prepaid expenses |
|
|
52,046 | 60,470 | 60,224 | 57,104 | 54,391 |
 | 2. Deferred income tax assets |
|
|
17,044 | 17,214 | 17,327 | 18,340 | 18,340 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
6,201,306 | 6,155,169 | 6,253,273 | 5,959,243 | 5,755,508 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,126,143 | 1,901,637 | 1,843,726 | 1,864,488 | 1,394,513 |
 | I. Current liabilities |
|
|
1,057,192 | 1,832,151 | 1,774,141 | 1,790,293 | 1,320,608 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
544,726 | 810,906 | 1,155,202 | 649,914 | 688,705 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
251,400 | 224,375 | 257,499 | 167,297 | 328,791 |
 | 4. Advances from customers |
|
|
13,627 | 17,664 | 18,587 | 35,832 | 24,749 |
 | 5. Taxes and other payables to the State Budget |
|
|
35,170 | 44,275 | 58,701 | 76,461 | 59,152 |
 | 6. Payables to employees |
|
|
119,224 | 131,291 | 146,328 | 202,122 | 108,721 |
 | 7. Short-term accrued expenses |
|
|
47,824 | 54,330 | 50,863 | 59,526 | 49,418 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
24,370 | 42,609 | 52,450 | 48,507 | 28,557 |
 | 11. Other short-term payables |
|
|
1,807 | 459,670 | 2,048 | 525,018 | 15,802 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
19,045 | 47,032 | 32,463 | 25,617 | 16,714 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
68,951 | 69,486 | 69,584 | 74,195 | 73,906 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
65,431 | 66,394 | 66,918 | 71,954 | 72,089 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
3,520 | 3,092 | 2,666 | 2,241 | 1,816 |
 | B. OWNER'S EQUITY |
|
|
5,075,163 | 4,253,532 | 4,409,547 | 4,094,755 | 4,360,995 |
 | I. ShareHolder's equity |
|
|
5,075,163 | 4,253,532 | 4,409,547 | 4,094,755 | 4,360,995 |
 | 1. Owner's investment capital |
|
|
1,307,461 | 1,307,461 | 1,307,461 | 1,307,461 | 1,307,461 |
 | 2. Share capital surplus |
|
|
6,779 | 6,779 | 6,779 | 6,779 | 6,779 |
 | 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 |
|
|
2,458,123 | 2,458,123 | 2,458,123 | 2,458,123 | 2,458,123 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,302,801 | 481,170 | 637,185 | 322,393 | 588,633 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,080,572 | 66,457 | 66,457 | 66,457 | 322,393 |
 | - Profit after tax undistributed this period |
|
|
222,229 | 414,713 | 570,728 | 255,936 | 266,240 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
6,201,306 | 6,155,169 | 6,253,273 | 5,959,243 | 5,755,508 |
There is no report.
|
|