|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
14,847,612 | 16,702,072 | 16,514,276 | 15,963,327 | 16,365,399 |
 | I. Cash and cash equivalents |
|
|
1,942,625 | 1,599,986 | 1,478,591 | 895,166 | 494,582 |
 | 1. Cash |
|
|
1,221,420 | 714,522 | 477,535 | 391,704 | 213,657 |
 | 2. Cash equivalents |
|
|
721,205 | 885,463 | 1,001,056 | 503,461 | 280,926 |
 | II. Short-term financial investments |
|
|
1,021,828 | 1,374,843 | 972,400 | 785,900 | 781,100 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,021,828 | 1,374,843 | 972,400 | 785,900 | 781,100 |
 | III. Short-term receivables |
|
|
4,830,620 | 5,851,463 | 5,985,773 | 5,858,106 | 5,780,393 |
 | 1. Short-term receivables of customers |
|
|
951,396 | 1,336,762 | 1,177,479 | 1,188,157 | 1,132,925 |
 | 2. Prepayments to suppliers |
|
|
212,309 | 26,676 | 27,340 | 29,349 | 29,580 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
359,450 | 358,700 | 430,350 | 102,000 | 77,500 |
 | 6. Other short-term receivables |
|
|
3,330,982 | 4,152,843 | 4,353,791 | 4,548,330 | 4,550,131 |
 | 7. Provision for doubtful short-term receivables |
|
|
-23,518 | -23,518 | -3,187 | -9,730 | -9,744 |
 | IV. Inventories |
|
|
6,784,486 | 7,654,740 | 7,864,985 | 8,154,338 | 9,085,555 |
 | 1. Inventories |
|
|
6,786,919 | 7,657,174 | 7,864,985 | 8,156,771 | 9,087,989 |
 | 2. Provision for decline in value of inventories |
|
|
-2,434 | -2,434 | | -2,434 | -2,434 |
 | V. Other current assets |
|
|
268,053 | 221,040 | 212,526 | 269,817 | 223,768 |
 | 1. Short-term prepaid expenses |
|
|
191,886 | 182,106 | 173,456 | 169,308 | 175,520 |
 | 2. Deductible VAT |
|
|
12,611 | 15,230 | 15,053 | 75,447 | 21,589 |
 | 3. Taxes and the State Receivables |
|
|
63,556 | 23,703 | 24,017 | 25,063 | 26,659 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,918,013 | 1,758,869 | 1,639,669 | 2,571,657 | 2,544,853 |
 | I. Long-term receivables |
|
|
1,381,168 | 80,014 | 80,054 | 336,819 | 944,608 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | 256,765 | 171,200 |
 | 5. Other long-term receivables |
|
|
1,381,168 | 80,014 | 80,054 | 80,054 | 773,408 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
755,434 | 864,619 | 818,025 | 892,685 | 830,608 |
 | 1. Tangible fixed assets |
|
|
720,250 | 829,542 | 731,309 | 806,392 | 744,515 |
 | - Cost |
|
|
1,095,465 | 1,217,540 | 910,246 | 1,213,347 | 1,159,720 |
 | - Accumulated depreciation |
|
|
-375,215 | -387,998 | -178,937 | -406,955 | -415,206 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
35,184 | 35,078 | 86,716 | 86,293 | 86,093 |
 | - Cost |
|
|
38,016 | 38,016 | 89,572 | 89,776 | 89,776 |
 | - Accumulated depreciation |
|
|
-2,832 | -2,938 | -2,856 | -3,483 | -3,683 |
 | III. Real Estate Investments |
|
|
112,433 | 111,711 | 110,989 | 108,563 | 157,660 |
 | - Cost |
|
|
156,733 | 156,733 | 156,733 | 155,029 | 208,549 |
 | - Accumulated depreciation |
|
|
-44,300 | -45,022 | -45,744 | -46,467 | -50,890 |
 | IV. Long-term assets in progress |
|
|
102,853 | 103,605 | 44,523 | 96,682 | 97,071 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
102,853 | 103,605 | 44,523 | 96,682 | 97,071 |
 | IV. Long-term financial investments |
|
|
416,171 | 419,696 | 414,928 | 332,903 | 343,616 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
379,892 | 383,416 | 382,648 | 300,423 | 311,336 |
 | 3. Other investments in equity instruments |
|
|
22,344 | 2,344 | 2,344 | 2,344 | 2,344 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-20,065 | -65 | -65 | 135 | -65 |
 | 5. Investments holding until maturity |
|
|
34,000 | 34,000 | 30,000 | 30,000 | 30,000 |
 | V. Total other long-term assets |
|
|
26,866 | 60,965 | 57,380 | 694,724 | 63,192 |
 | 1. Long-term prepaid expenses |
|
|
14,085 | 37,933 | 34,360 | 671,716 | 35,051 |
 | 2. Deferred income tax assets |
|
|
12,781 | 23,033 | 23,020 | 23,008 | 28,141 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
123,087 | 118,258 | 113,770 | 109,282 | 108,100 |
 | TOTAL ASSETS |
|
|
17,765,625 | 18,460,941 | 18,153,944 | 18,534,984 | 18,910,252 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
9,993,305 | 10,571,873 | 10,204,748 | 10,468,108 | 10,927,620 |
 | I. Current liabilities |
|
|
7,489,854 | 8,166,298 | 7,755,638 | 7,675,743 | 8,366,969 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,931,978 | 2,158,971 | 1,464,958 | 1,292,870 | 1,051,799 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
317,410 | 610,787 | 498,916 | 510,567 | 769,000 |
 | 4. Advances from customers |
|
|
1,843,777 | 1,970,116 | 2,366,654 | 2,426,154 | 2,589,136 |
 | 5. Taxes and other payables to the State Budget |
|
|
40,358 | 52,488 | 87,507 | 99,335 | 52,030 |
 | 6. Payables to employees |
|
|
19,144 | 16,622 | 14,404 | 34,016 | 16,065 |
 | 7. Short-term accrued expenses |
|
|
333,318 | 337,813 | 328,690 | 342,316 | 339,139 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
55,723 | 56,671 | 55,796 | 56,563 | 55,180 |
 | 11. Other short-term payables |
|
|
2,899,700 | 2,908,391 | 2,887,416 | 2,864,735 | 3,436,718 |
 | 12. Provision for short term payables |
|
|
464 | 445 | 118 | | 3,708 |
 | 13. Bonus and welfare fund |
|
|
47,981 | 53,994 | 51,178 | 49,188 | 54,195 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,503,451 | 2,405,575 | 2,449,109 | 2,792,365 | 2,560,651 |
 | 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 |
|
|
51,761 | 51,761 | 51,757 | 51,843 | 51,836 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,306,652 | 2,165,975 | 2,214,118 | 2,556,674 | 2,298,526 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
27,608 | 28,160 | 22,072 | 22,365 | 26,108 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,987 | 2,987 | 4,471 | 6,478 | 2,770 |
 | 11. Long-term unrealized revenue |
|
|
114,443 | 156,691 | 156,691 | 155,004 | 181,411 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,772,320 | 7,889,068 | 7,949,197 | 8,066,876 | 7,982,632 |
 | I. ShareHolder's equity |
|
|
7,772,320 | 7,889,068 | 7,949,197 | 8,066,876 | 7,982,632 |
 | 1. Owner's investment capital |
|
|
6,098,520 | 6,098,520 | 6,098,520 | 6,098,520 | 6,098,520 |
 | 2. Share capital surplus |
|
|
1,046,338 | 1,046,338 | 1,046,338 | 1,046,338 | 1,046,338 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
14,895 | 14,895 | 14,895 | 14,895 | 14,895 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | -487 | |
 | 8. Investment and development funds |
|
|
84,751 | 84,751 | 84,751 | 84,751 | 84,751 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
288,051 | 404,660 | 480,684 | 500,799 | 502,853 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
405,249 | 395,890 | 464,403 | 395,814 | 538,207 |
 | - Profit after tax undistributed this period |
|
|
-117,199 | 8,770 | 16,281 | 104,985 | -35,353 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
239,766 | 239,904 | 224,009 | 322,060 | 235,275 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
17,765,625 | 18,460,941 | 18,153,944 | 18,534,984 | 18,910,252 |
There is no report.
|
|