|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,921,001 | 10,592,999 | 12,691,503 | 14,026,159 | 14,823,692 |
 | I. Cash and cash equivalents |
|
|
870,876 | 690,871 | 2,169,613 | 2,097,787 | 3,391,122 |
 | 1. Cash |
|
|
472,641 | 500,871 | 472,561 | 475,787 | 427,122 |
 | 2. Cash equivalents |
|
|
398,235 | 190,000 | 1,697,052 | 1,622,000 | 2,964,000 |
 | II. Short-term financial investments |
|
|
1,573,000 | 1,250,000 | 626,000 | 986,000 | 881,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,573,000 | 1,250,000 | 626,000 | 986,000 | 881,000 |
 | III. Short-term receivables |
|
|
655,106 | 628,976 | 487,856 | 417,127 | 525,180 |
 | 1. Short-term receivables of customers |
|
|
125,497 | 146,088 | 145,796 | 176,151 | 167,341 |
 | 2. Prepayments to suppliers |
|
|
71,544 | 107,517 | 71,296 | 43,998 | 51,149 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
100,000 | | | | |
 | 6. Other short-term receivables |
|
|
365,972 | 383,318 | 279,715 | 206,546 | 316,257 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,908 | -7,948 | -8,952 | -9,567 | -9,567 |
 | IV. Inventories |
|
|
7,537,098 | 7,788,806 | 9,116,602 | 10,234,734 | 9,765,872 |
 | 1. Inventories |
|
|
7,577,154 | 7,835,889 | 9,167,586 | 10,291,473 | 9,825,672 |
 | 2. Provision for decline in value of inventories |
|
|
-40,056 | -47,083 | -50,984 | -56,739 | -59,799 |
 | V. Other current assets |
|
|
284,921 | 234,346 | 291,431 | 290,510 | 260,518 |
 | 1. Short-term prepaid expenses |
|
|
205,669 | 208,818 | 226,139 | 252,093 | 229,035 |
 | 2. Deductible VAT |
|
|
57,337 | 3,734 | 43,618 | 16,871 | 10,051 |
 | 3. Taxes and the State Receivables |
|
|
21,915 | 21,795 | 21,674 | 21,546 | 21,433 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,715,884 | 1,733,868 | 1,783,249 | 1,806,392 | 1,812,442 |
 | I. Long-term receivables |
|
|
183,547 | 182,339 | 183,270 | 182,805 | 184,956 |
 | 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 |
|
|
183,547 | 182,339 | 183,270 | 182,805 | 184,956 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,347,431 | 1,376,213 | 1,430,264 | 1,445,983 | 1,453,940 |
 | 1. Tangible fixed assets |
|
|
1,105,704 | 1,120,328 | 1,156,859 | 1,156,676 | 1,147,597 |
 | - Cost |
|
|
1,690,679 | 1,737,923 | 1,841,365 | 1,915,184 | 1,981,117 |
 | - Accumulated depreciation |
|
|
-584,975 | -617,595 | -684,506 | -758,507 | -833,521 |
 | 2. Fixed assets of financial leasing |
|
|
241,728 | | | | |
 | - Cost |
|
|
275,542 | | | | |
 | - Accumulated depreciation |
|
|
-33,815 | | | | |
 | 3. Intangible fixed assets |
|
|
| 255,885 | 273,405 | 289,306 | 306,344 |
 | - Cost |
|
|
| 297,095 | 322,842 | 348,667 | 377,111 |
 | - Accumulated depreciation |
|
|
| -41,210 | -49,436 | -59,360 | -70,768 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
998 | | | 8,230 | |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
998 | | | 8,230 | |
 | 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 |
|
|
183,908 | 175,315 | 169,715 | 169,373 | 173,546 |
 | 1. Long-term prepaid expenses |
|
|
183,908 | 175,315 | 169,715 | 169,373 | 173,546 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
12,636,884 | 12,326,867 | 14,474,752 | 15,832,550 | 16,636,135 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
10,857,026 | 10,498,558 | 12,483,743 | 13,712,737 | 14,303,537 |
 | I. Current liabilities |
|
|
10,856,492 | 10,487,344 | 12,483,194 | 13,712,184 | 14,302,984 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,217,045 | 6,149,612 | 7,316,276 | 8,800,349 | 8,899,113 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
2,586,389 | 2,995,796 | 3,502,804 | 3,202,440 | 3,890,533 |
 | 4. Advances from customers |
|
|
29,888 | 30,705 | 48,631 | 37,870 | 35,861 |
 | 5. Taxes and other payables to the State Budget |
|
|
56,496 | 79,229 | 113,065 | 124,544 | 118,552 |
 | 6. Payables to employees |
|
|
615,752 | 773,353 | 924,071 | 1,034,444 | 723,153 |
 | 7. Short-term accrued expenses |
|
|
189,642 | 198,368 | 245,786 | 194,907 | 255,874 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
62,639 | 162,168 | 203,899 | 219,923 | 265,976 |
 | 11. Other short-term payables |
|
|
90,181 | 95,595 | 109,974 | 89,016 | 104,862 |
 | 12. Provision for short term payables |
|
|
7,782 | 1,840 | 18,009 | 2,956 | 3,325 |
 | 13. Bonus and welfare fund |
|
|
677 | 677 | 677 | 5,734 | 5,734 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
535 | 11,214 | 550 | 553 | 553 |
 | 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 |
|
|
520 | 535 | 535 | 522 | 522 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
15 | 15 | 15 | 32 | 32 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| 10,664 | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,779,858 | 1,828,310 | 1,991,008 | 2,119,814 | 2,332,597 |
 | I. ShareHolder's equity |
|
|
1,779,858 | 1,828,310 | 1,991,008 | 2,119,814 | 2,332,597 |
 | 1. Owner's investment capital |
|
|
1,362,424 | 1,362,424 | 1,362,424 | 1,362,424 | 1,362,424 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 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 |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
275,596 | 302,339 | 443,344 | 549,386 | 717,349 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
236,832 | 236,832 | 236,976 | 236,976 | 549,386 |
 | - Profit after tax undistributed this period |
|
|
38,764 | 65,507 | 206,369 | 312,411 | 167,963 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
141,838 | 163,546 | 185,240 | 208,003 | 252,824 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,636,884 | 12,326,867 | 14,474,752 | 15,832,550 | 16,636,135 |
There is no report.
|
|