|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
62,217,752 | 66,458,956 | 70,470,101 | 67,283,218 | 57,295,844 |
 | I. Cash and cash equivalents |
|
|
5,668,895 | 6,074,928 | 7,555,301 | 12,082,560 | 5,649,483 |
 | 1. Cash |
|
|
1,156,470 | 2,287,828 | 2,475,239 | 1,642,760 | 1,248,083 |
 | 2. Cash equivalents |
|
|
4,512,425 | 3,787,100 | 5,080,062 | 10,439,800 | 4,401,400 |
 | II. Short-term financial investments |
|
|
35,084,646 | 36,537,764 | 36,364,277 | 32,721,751 | 27,412,531 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
35,084,646 | 36,537,764 | 36,364,277 | 32,721,751 | 27,412,531 |
 | III. Short-term receivables |
|
|
16,865,314 | 20,907,182 | 23,225,915 | 19,498,331 | 19,103,766 |
 | 1. Short-term receivables of customers |
|
|
12,541,281 | 14,139,281 | 18,021,101 | 17,100,683 | 16,737,464 |
 | 2. Prepayments to suppliers |
|
|
264,140 | 386,652 | 353,068 | 377,499 | 375,639 |
 | 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 |
|
|
4,910,282 | 7,234,906 | 6,520,470 | 4,121,836 | 4,759,457 |
 | 7. Provision for doubtful short-term receivables |
|
|
-850,389 | -853,657 | -1,668,723 | -2,101,687 | -2,768,794 |
 | IV. Inventories |
|
|
3,944,544 | 2,539,448 | 2,783,945 | 2,382,245 | 4,598,951 |
 | 1. Inventories |
|
|
4,069,875 | 2,664,779 | 2,893,680 | 2,491,981 | 4,732,007 |
 | 2. Provision for decline in value of inventories |
|
|
-125,330 | -125,330 | -109,736 | -109,736 | -133,056 |
 | V. Other current assets |
|
|
654,353 | 399,633 | 540,662 | 598,331 | 531,113 |
 | 1. Short-term prepaid expenses |
|
|
60,533 | 69,044 | 70,000 | 47,995 | 46,023 |
 | 2. Deductible VAT |
|
|
547,765 | 298,231 | 434,942 | 517,959 | 447,769 |
 | 3. Taxes and the State Receivables |
|
|
46,054 | 32,358 | 35,720 | 32,377 | 37,321 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
25,536,703 | 25,316,981 | 24,696,809 | 24,572,378 | 24,597,720 |
 | I. Long-term receivables |
|
|
318,104 | 347,556 | 110,973 | 479,503 | 531,249 |
 | 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 |
|
|
318,104 | 347,556 | 110,973 | 479,503 | 531,249 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
19,532,138 | 19,160,343 | 18,797,628 | 18,653,946 | 18,221,637 |
 | 1. Tangible fixed assets |
|
|
19,144,905 | 18,780,730 | 18,424,926 | 18,287,564 | 17,852,624 |
 | - Cost |
|
|
63,430,842 | 63,677,160 | 63,986,090 | 64,546,584 | 64,803,330 |
 | - Accumulated depreciation |
|
|
-44,285,937 | -44,896,429 | -45,561,164 | -46,259,020 | -46,950,706 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
387,233 | 379,613 | 372,702 | 366,382 | 369,012 |
 | - Cost |
|
|
645,743 | 646,878 | 647,201 | 647,201 | 655,573 |
 | - Accumulated depreciation |
|
|
-258,510 | -267,265 | -274,499 | -280,819 | -286,560 |
 | III. Real Estate Investments |
|
|
31,727 | 31,388 | 31,049 | 30,709 | 30,370 |
 | - Cost |
|
|
38,867 | 38,867 | 38,867 | 38,867 | 38,867 |
 | - Accumulated depreciation |
|
|
-7,140 | -7,480 | -7,819 | -8,158 | -8,497 |
 | IV. Long-term assets in progress |
|
|
1,780,814 | 1,828,802 | 1,828,918 | 1,400,876 | 1,717,948 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,780,814 | 1,828,802 | 1,828,918 | 1,400,876 | 1,717,948 |
 | IV. Long-term financial investments |
|
|
398,011 | 400,516 | 375,194 | 387,091 | 399,715 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
388,011 | 390,516 | 365,194 | 377,091 | 389,715 |
 | 3. Other investments in equity instruments |
|
|
35,000 | 35,000 | 35,000 | 35,000 | 35,000 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-25,000 | -25,000 | -25,000 | -25,000 | -25,000 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,475,910 | 3,548,376 | 3,553,048 | 3,620,252 | 3,696,800 |
 | 1. Long-term prepaid expenses |
|
|
3,435,836 | 3,512,518 | 3,517,204 | 3,578,251 | 3,663,496 |
 | 2. Deferred income tax assets |
|
|
40,074 | 35,858 | 35,844 | 42,002 | 33,305 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
87,754,455 | 91,775,937 | 95,166,910 | 91,855,596 | 81,893,565 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
22,455,835 | 23,875,666 | 24,245,957 | 32,198,740 | 20,322,569 |
 | I. Current liabilities |
|
|
14,971,949 | 16,434,181 | 17,644,684 | 26,091,964 | 14,581,511 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,604,783 | 1,497,791 | 1,145,827 | 880,715 | 934,503 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
7,137,956 | 6,767,603 | 8,119,704 | 4,987,976 | 6,096,045 |
 | 4. Advances from customers |
|
|
119,147 | 136,928 | 142,836 | 180,722 | 270,548 |
 | 5. Taxes and other payables to the State Budget |
|
|
650,741 | 1,004,040 | 1,051,314 | 1,276,478 | 682,837 |
 | 6. Payables to employees |
|
|
385,543 | 241,360 | 442,186 | 438,047 | 409,700 |
 | 7. Short-term accrued expenses |
|
|
2,844,332 | 3,440,944 | 3,332,039 | 2,331,596 | 2,995,124 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,035,646 | 2,223,910 | 2,006,129 | 2,147,067 | 2,241,037 |
 | 11. Other short-term payables |
|
|
624,739 | 629,950 | 681,129 | 13,204,453 | 320,152 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
569,063 | 491,656 | 723,520 | 644,911 | 631,565 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
7,483,886 | 7,441,485 | 6,601,272 | 6,106,777 | 5,741,058 |
 | 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 |
|
|
156,067 | 144,824 | 140,329 | 136,355 | 163,035 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
4,270,502 | 4,233,471 | 3,259,053 | 2,676,774 | 2,290,079 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
279,708 | 285,097 | 290,163 | 294,662 | 293,781 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
2,757,275 | 2,759,691 | 2,853,752 | 2,942,565 | 2,940,587 |
 | 11. Long-term unrealized revenue |
|
|
19,822 | 18,742 | 18,526 | 18,310 | 18,094 |
 | 12. Development fund of science and technology |
|
|
512 | -341 | 39,449 | 38,112 | 35,483 |
 | B. OWNER'S EQUITY |
|
|
65,298,620 | 67,900,271 | 70,920,953 | 59,656,855 | 61,570,995 |
 | I. ShareHolder's equity |
|
|
65,298,620 | 67,900,271 | 70,920,953 | 59,656,855 | 61,570,995 |
 | 1. Owner's investment capital |
|
|
22,967,398 | 22,967,398 | 22,967,398 | 23,426,729 | 23,426,729 |
 | 2. Share capital surplus |
|
|
247 | 247 | 247 | 247 | 247 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
282,323 | 282,323 | 282,323 | 282,323 | 300,272 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
23,919,002 | 23,919,002 | 27,444,794 | 26,985,463 | 26,967,514 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
16,879,761 | 19,448,881 | 18,866,449 | 7,553,627 | 9,553,020 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
5,461,127 | 16,938,739 | 13,130,179 | -650,280 | -647,244 |
 | - Profit after tax undistributed this period |
|
|
11,418,634 | 2,510,141 | 5,736,270 | 8,203,908 | 10,200,264 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,249,889 | 1,282,421 | 1,359,742 | 1,408,466 | 1,323,213 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
87,754,455 | 91,775,937 | 95,166,910 | 91,855,596 | 81,893,565 |
There is no report.
|
|