|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
24,185,726 | 22,975,130 | 23,473,488 | 25,448,905 | 27,738,540 |
 | I. Cash and cash equivalents |
|
|
5,677,907 | 4,611,569 | 4,203,672 | 5,861,456 | 6,187,032 |
 | 1. Cash |
|
|
2,276,954 | 1,871,369 | 1,891,871 | 2,678,910 | 3,032,625 |
 | 2. Cash equivalents |
|
|
3,400,953 | 2,740,200 | 2,311,801 | 3,182,545 | 3,154,406 |
 | II. Short-term financial investments |
|
|
11,227,060 | 11,744,351 | 12,675,292 | 13,025,350 | 13,561,271 |
 | 1. Trading securities |
|
|
1,164 | 1,164 | 1,164 | 1,164 | 1,164 |
 | 2. Provision for diminution in value of trading securities |
|
|
-68 | -68 | -68 | -68 | -68 |
 | 3. Investments holding until maturity |
|
|
11,225,965 | 11,743,255 | 12,674,196 | 13,024,255 | 13,560,176 |
 | III. Short-term receivables |
|
|
2,866,845 | 2,454,746 | 2,013,876 | 2,401,342 | 2,522,811 |
 | 1. Short-term receivables of customers |
|
|
1,338,911 | 1,110,453 | 1,076,870 | 1,154,228 | 1,586,665 |
 | 2. Prepayments to suppliers |
|
|
467,989 | 575,808 | 344,387 | 480,584 | 375,117 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
8,048 | 8,048 | 8,048 | 8,048 | 8,048 |
 | 6. Other short-term receivables |
|
|
1,366,355 | 1,063,791 | 900,079 | 1,072,385 | 1,013,623 |
 | 7. Provision for doubtful short-term receivables |
|
|
-314,458 | -303,355 | -315,509 | -313,903 | -460,642 |
 | IV. Inventories |
|
|
3,377,456 | 3,084,556 | 3,330,520 | 3,116,181 | 4,364,598 |
 | 1. Inventories |
|
|
3,404,947 | 3,109,858 | 3,356,409 | 3,143,420 | 4,390,894 |
 | 2. Provision for decline in value of inventories |
|
|
-27,491 | -25,302 | -25,890 | -27,239 | -26,296 |
 | V. Other current assets |
|
|
1,036,457 | 1,079,908 | 1,250,129 | 1,044,576 | 1,102,828 |
 | 1. Short-term prepaid expenses |
|
|
89,861 | 140,580 | 229,057 | 116,580 | 128,189 |
 | 2. Deductible VAT |
|
|
528,936 | 541,442 | 556,356 | 545,735 | 578,854 |
 | 3. Taxes and the State Receivables |
|
|
417,660 | 397,886 | 464,716 | 382,057 | 395,785 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | 204 | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
54,199,548 | 53,938,011 | 53,576,924 | 52,731,800 | 55,806,191 |
 | I. Long-term receivables |
|
|
653,269 | 671,449 | 606,074 | 645,584 | 690,141 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
797,194 | 798,112 | 790,462 | 788,468 | 787,511 |
 | 5. Other long-term receivables |
|
|
222,031 | 239,300 | 174,858 | 215,342 | 225,833 |
 | 6. Provision for doubtful long-term receivables |
|
|
-365,957 | -365,963 | -359,246 | -358,227 | -323,203 |
 | II. Fixed assets |
|
|
34,459,024 | 34,903,338 | 35,232,553 | 34,413,278 | 35,354,726 |
 | 1. Tangible fixed assets |
|
|
34,346,568 | 34,792,644 | 35,121,996 | 34,302,252 | 35,234,707 |
 | - Cost |
|
|
54,921,684 | 55,962,427 | 56,779,290 | 56,560,092 | 58,331,224 |
 | - Accumulated depreciation |
|
|
-20,575,116 | -21,169,783 | -21,657,293 | -22,257,840 | -23,096,516 |
 | 2. Fixed assets of financial leasing |
|
|
697 | 580 | 1,650 | 1,306 | 975 |
 | - Cost |
|
|
1,867 | 1,867 | 3,101 | 3,101 | 3,101 |
 | - Accumulated depreciation |
|
|
-1,170 | -1,287 | -1,451 | -1,795 | -2,126 |
 | 3. Intangible fixed assets |
|
|
111,758 | 110,114 | 108,906 | 109,720 | 119,044 |
 | - Cost |
|
|
203,358 | 203,648 | 203,596 | 206,139 | 216,909 |
 | - Accumulated depreciation |
|
|
-91,600 | -93,535 | -94,690 | -96,419 | -97,865 |
 | III. Real Estate Investments |
|
|
1,341,008 | 1,309,174 | 1,288,760 | 1,261,935 | 1,282,792 |
 | - Cost |
|
|
2,273,671 | 2,271,337 | 2,278,892 | 2,273,133 | 2,332,735 |
 | - Accumulated depreciation |
|
|
-932,663 | -962,163 | -990,132 | -1,011,198 | -1,049,943 |
 | IV. Long-term assets in progress |
|
|
10,783,017 | 10,101,826 | 9,499,261 | 9,706,879 | 9,109,917 |
 | 1. Costs of long-term production, business in progress |
|
|
195,834 | 196,221 | 199,055 | 198,469 | 197,455 |
 | 2. Costs of construction in progress |
|
|
10,587,183 | 9,905,605 | 9,300,206 | 9,508,410 | 8,912,463 |
 | IV. Long-term financial investments |
|
|
2,987,698 | 2,957,340 | 2,862,291 | 2,664,127 | 2,641,255 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,198,271 | 2,147,128 | 2,182,497 | 2,152,960 | 2,211,535 |
 | 3. Other investments in equity instruments |
|
|
360,703 | 360,703 | 360,703 | 563,175 | 358,703 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-46,077 | -47,108 | -51,232 | -52,008 | -48,481 |
 | 5. Investments holding until maturity |
|
|
474,800 | 496,617 | 370,322 | | 119,497 |
 | V. Total other long-term assets |
|
|
3,774,939 | 3,809,841 | 3,908,536 | 3,866,140 | 6,559,094 |
 | 1. Long-term prepaid expenses |
|
|
3,549,289 | 3,607,806 | 3,717,612 | 3,625,388 | 6,213,331 |
 | 2. Deferred income tax assets |
|
|
114,006 | 93,977 | 79,150 | 134,202 | 240,358 |
 | 3. Other long-term assets |
|
|
111,644 | 108,057 | 111,773 | 106,550 | 105,405 |
 | VI. Goodwills |
|
|
200,594 | 185,042 | 179,450 | 173,857 | 168,265 |
 | TOTAL ASSETS |
|
|
78,385,274 | 76,913,141 | 77,050,412 | 78,180,706 | 83,544,731 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
23,531,697 | 20,894,964 | 20,328,646 | 20,767,835 | 24,938,435 |
 | I. Current liabilities |
|
|
10,016,576 | 7,722,617 | 7,484,408 | 7,954,370 | 11,925,529 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,844,186 | 2,445,347 | 2,018,969 | 1,758,973 | 4,132,936 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
927,415 | 822,085 | 947,738 | 959,295 | 984,945 |
 | 4. Advances from customers |
|
|
690,443 | 782,401 | 591,205 | 583,950 | 623,788 |
 | 5. Taxes and other payables to the State Budget |
|
|
543,455 | 356,442 | 437,940 | 777,126 | 774,085 |
 | 6. Payables to employees |
|
|
1,581,046 | 674,663 | 867,940 | 1,037,882 | 2,064,836 |
 | 7. Short-term accrued expenses |
|
|
484,222 | 512,435 | 617,003 | 474,742 | 526,370 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
344,914 | 318,845 | 299,439 | 287,736 | 359,719 |
 | 11. Other short-term payables |
|
|
1,127,718 | 989,843 | 920,640 | 1,251,554 | 1,171,028 |
 | 12. Provision for short term payables |
|
|
456 | 5,695 | 453 | 1,040 | 1,040 |
 | 13. Bonus and welfare fund |
|
|
1,472,721 | 814,862 | 783,081 | 822,072 | 1,286,780 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
13,515,121 | 13,172,347 | 12,844,238 | 12,813,465 | 13,012,906 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
252,171 | 105,150 | 127,268 | 334,302 | 348,407 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
263,745 | 263,713 | 212,678 | 289,987 | 262,571 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
3,734,959 | 3,482,095 | 3,244,348 | 2,973,756 | 2,910,887 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
4,291 | 4,291 | 4,618 | 4,291 | 4,291 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
8,946,702 | 8,963,555 | 8,902,757 | 8,859,529 | 9,121,838 |
 | 12. Development fund of science and technology |
|
|
313,251 | 353,543 | 352,570 | 351,600 | 364,911 |
 | B. OWNER'S EQUITY |
|
|
54,853,577 | 56,018,177 | 56,721,766 | 57,412,871 | 58,606,296 |
 | I. ShareHolder's equity |
|
|
54,808,664 | 55,977,984 | 56,663,745 | 57,356,025 | 58,557,310 |
 | 1. Owner's investment capital |
|
|
40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 | 40,000,000 |
 | 2. Share capital surplus |
|
|
325,833 | 325,833 | 325,833 | 325,833 | 325,833 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
10,591 | 10,591 | 10,591 | 10,591 | 10,591 |
 | 5. Treasury shares |
|
|
-960 | -960 | -960 | -960 | -960 |
 | 6. Differences upon asset revaluation |
|
|
-1,574,186 | -1,574,186 | -1,574,186 | -1,574,186 | -1,574,186 |
 | 7. Differences upon foreign exchange rate |
|
|
463,725 | 691,933 | 839,392 | 645,651 | 1,345,426 |
 | 8. Investment and development funds |
|
|
5,404,929 | 5,409,349 | 5,643,782 | 5,645,277 | 6,622,290 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
253 | 253 | 253 | 253 | 253 |
 | 11. After tax undistributed profit |
|
|
5,029,896 | 5,896,873 | 6,124,576 | 6,975,903 | 6,385,238 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,444,666 | 5,421,310 | 4,828,173 | 6,032,119 | 4,412,143 |
 | - Profit after tax undistributed this period |
|
|
2,585,229 | 475,563 | 1,296,403 | 943,784 | 1,973,094 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
5,148,584 | 5,218,299 | 5,294,463 | 5,327,663 | 5,442,826 |
 | II. Funding resources and other funds |
|
|
44,912 | 40,193 | 58,021 | 56,845 | 48,986 |
 | 1. Funding resources |
|
|
-53,601 | -23,011 | -30,826 | -29,791 | -34,794 |
 | 2. Funding resources that form fixed assets |
|
|
98,513 | 63,203 | 88,847 | 86,637 | 83,780 |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
78,385,274 | 76,913,141 | 77,050,412 | 78,180,706 | 83,544,731 |
There is no report.
|
|