|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
6,442,936 | 6,894,720 | 7,502,201 | 6,753,873 | 7,575,560 |
 | I. Cash and cash equivalents |
|
|
786,791 | 564,853 | 627,442 | 684,449 | 581,679 |
 | 1. Cash |
|
|
706,820 | 472,053 | 335,142 | 568,518 | 486,299 |
 | 2. Cash equivalents |
|
|
79,971 | 92,800 | 292,300 | 115,931 | 95,380 |
 | II. Short-term financial investments |
|
|
82,610 | 17,546 | 55,546 | 86,746 | 448,953 |
 | 1. Trading securities |
|
|
| | | | 335,407 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
82,610 | 17,546 | 55,546 | 86,746 | 113,546 |
 | III. Short-term receivables |
|
|
2,302,528 | 2,321,050 | 2,579,957 | 2,328,366 | 2,440,661 |
 | 1. Short-term receivables of customers |
|
|
2,095,437 | 1,310,258 | 1,569,208 | 1,295,671 | 1,754,967 |
 | 2. Prepayments to suppliers |
|
|
183,404 | 77,841 | 60,261 | 666,762 | 713,243 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
120,000 | 1,000,000 | 1,060,000 | 431,600 | 33,000 |
 | 6. Other short-term receivables |
|
|
136,629 | 107,188 | 63,106 | 111,416 | 115,671 |
 | 7. Provision for doubtful short-term receivables |
|
|
-232,941 | -174,237 | -172,617 | -177,083 | -176,219 |
 | IV. Inventories |
|
|
3,103,190 | 3,743,795 | 3,963,928 | 3,497,777 | 3,904,903 |
 | 1. Inventories |
|
|
3,130,639 | 3,761,876 | 3,979,898 | 3,564,794 | 3,965,093 |
 | 2. Provision for decline in value of inventories |
|
|
-27,449 | -18,081 | -15,970 | -67,017 | -60,191 |
 | V. Other current assets |
|
|
167,817 | 247,475 | 275,327 | 156,536 | 199,365 |
 | 1. Short-term prepaid expenses |
|
|
25,166 | 22,857 | 21,047 | 24,828 | 30,299 |
 | 2. Deductible VAT |
|
|
127,981 | 212,464 | 242,455 | 119,901 | 156,500 |
 | 3. Taxes and the State Receivables |
|
|
14,670 | 12,154 | 11,825 | 11,807 | 12,566 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
6,958,730 | 6,147,757 | 6,019,649 | 5,978,100 | 6,021,010 |
 | I. Long-term receivables |
|
|
7,259 | 66,485 | 6,258 | 6,403 | 65,439 |
 | 1. Long-term customer's receivables |
|
|
7,168 | 6,144 | 6,144 | 6,144 | 5,121 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| 60,000 | | | 60,000 |
 | 5. Other long-term receivables |
|
|
91 | 340 | 114 | 259 | 318 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
3,380,240 | 2,581,538 | 2,520,803 | 2,452,872 | 2,450,097 |
 | 1. Tangible fixed assets |
|
|
3,303,991 | 2,504,315 | 2,448,105 | 2,376,558 | 2,370,850 |
 | - Cost |
|
|
6,593,661 | 5,479,731 | 5,499,583 | 5,398,882 | 5,472,727 |
 | - Accumulated depreciation |
|
|
-3,289,670 | -2,975,416 | -3,051,478 | -3,022,323 | -3,101,877 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
76,249 | 77,223 | 72,698 | 76,314 | 79,247 |
 | - Cost |
|
|
140,547 | 145,995 | 145,995 | 153,990 | 162,695 |
 | - Accumulated depreciation |
|
|
-64,297 | -68,772 | -73,297 | -77,676 | -83,448 |
 | III. Real Estate Investments |
|
|
128,015 | 125,803 | 123,567 | 122,912 | 95,619 |
 | - Cost |
|
|
215,774 | 215,774 | 215,774 | 217,388 | 185,594 |
 | - Accumulated depreciation |
|
|
-87,760 | -89,971 | -92,207 | -94,476 | -89,975 |
 | IV. Long-term assets in progress |
|
|
278,136 | 157,084 | 172,722 | 173,154 | 146,485 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | 173,154 | |
 | 2. Costs of construction in progress |
|
|
278,136 | 157,084 | 172,722 | | 146,485 |
 | IV. Long-term financial investments |
|
|
2,658,078 | 2,652,016 | 2,650,205 | 2,661,918 | 2,717,413 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
1,427,957 | 1,532,168 | 1,530,357 | 1,547,320 | 1,602,816 |
 | 3. Other investments in equity instruments |
|
|
1,246,883 | 1,119,848 | 1,119,848 | 1,114,598 | 1,114,598 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-16,762 | | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
390,095 | 455,299 | 443,937 | 466,061 | 458,553 |
 | 1. Long-term prepaid expenses |
|
|
361,014 | 416,093 | 406,368 | 422,470 | 411,973 |
 | 2. Deferred income tax assets |
|
|
29,082 | 39,206 | 37,570 | 43,591 | 46,580 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
116,908 | 109,532 | 102,156 | 94,780 | 87,404 |
 | TOTAL ASSETS |
|
|
13,401,666 | 13,042,477 | 13,521,851 | 12,731,973 | 13,596,570 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,492,135 | 6,788,328 | 6,857,239 | 5,778,335 | 6,151,975 |
 | I. Current liabilities |
|
|
6,255,302 | 6,075,823 | 6,182,770 | 5,209,114 | 5,637,782 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
4,875,641 | 4,285,523 | 4,031,706 | 2,971,093 | 3,947,571 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
628,924 | 878,990 | 1,009,919 | 951,340 | 702,022 |
 | 4. Advances from customers |
|
|
270,340 | 357,685 | 291,945 | 269,796 | 447,735 |
 | 5. Taxes and other payables to the State Budget |
|
|
65,704 | 180,061 | 351,893 | 251,013 | 160,456 |
 | 6. Payables to employees |
|
|
43,211 | 85,306 | 114,218 | 132,502 | 76,302 |
 | 7. Short-term accrued expenses |
|
|
38,368 | 54,718 | 128,752 | 67,470 | 62,571 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
369 | | 312 | 32,566 | 1,922 |
 | 11. Other short-term payables |
|
|
225,749 | 114,634 | 167,330 | 441,700 | 138,976 |
 | 12. Provision for short term payables |
|
|
91,278 | 97,375 | 72,852 | 80,464 | 82,005 |
 | 13. Bonus and welfare fund |
|
|
15,719 | 21,531 | 13,843 | 11,170 | 18,222 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,236,833 | 712,505 | 674,469 | 569,221 | 514,193 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 279 | 1,236 | 1,271 | 1,271 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
8,358 | 29,529 | 42,394 | 29,515 | 30,125 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,174,489 | 614,602 | 545,388 | 453,425 | 398,803 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
6,256 | 6,043 | 5,829 | 4,599 | 4,428 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
47,729 | 62,052 | 79,622 | 80,411 | 79,566 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,909,531 | 6,254,149 | 6,664,612 | 6,953,638 | 7,444,595 |
 | I. ShareHolder's equity |
|
|
5,907,321 | 6,251,939 | 6,662,402 | 6,953,638 | 7,444,595 |
 | 1. Owner's investment capital |
|
|
3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,050,000 |
 | 2. Share capital surplus |
|
|
835,288 | 835,288 | 835,288 | 835,288 | 835,128 |
 | 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 |
|
|
5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
536,210 | 512,024 | 512,024 | 512,024 | 512,769 |
 | 11. After tax undistributed profit |
|
|
1,010,087 | 1,393,133 | 1,770,726 | 2,045,112 | 2,485,289 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
905,499 | 772,276 | 772,276 | 772,276 | 2,033,466 |
 | - Profit after tax undistributed this period |
|
|
104,588 | 620,858 | 998,450 | 1,272,837 | 451,823 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
520,737 | | | | |
 | 14. interest of shareholders who not control |
|
|
| 506,495 | 539,365 | 556,215 | 556,409 |
 | II. Funding resources and other funds |
|
|
2,210 | 2,210 | 2,210 | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
2,210 | 2,210 | 2,210 | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
13,401,666 | 13,042,477 | 13,521,851 | 12,731,973 | 13,596,570 |
There is no report.
|
|