|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,889,287 | 5,991,319 | 5,618,685 | 6,299,823 | 6,627,940 |
 | I. Cash and cash equivalents |
|
|
1,503,786 | 1,636,855 | 1,358,105 | 1,354,646 | 1,931,337 |
 | 1. Cash |
|
|
693,581 | 951,650 | 711,549 | 1,003,364 | 1,484,201 |
 | 2. Cash equivalents |
|
|
810,205 | 685,206 | 646,556 | 351,281 | 447,135 |
 | II. Short-term financial investments |
|
|
548,778 | 174,100 | 174,100 | 174,100 | 14,400 |
 | 1. Trading securities |
|
|
401 | 401 | 401 | 401 | 401 |
 | 2. Provision for diminution in value of trading securities |
|
|
-1 | -1 | -1 | -1 | -1 |
 | 3. Investments holding until maturity |
|
|
548,378 | 173,700 | 173,700 | 173,700 | 14,000 |
 | III. Short-term receivables |
|
|
2,797,745 | 3,191,864 | 3,293,960 | 3,352,631 | 3,354,806 |
 | 1. Short-term receivables of customers |
|
|
278,328 | 310,731 | 334,870 | 393,325 | 324,106 |
 | 2. Prepayments to suppliers |
|
|
274,466 | 340,146 | 231,794 | 222,819 | 27,068 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
785,000 | 1,040,000 | 1,740,000 | 1,740,000 | 1,882,800 |
 | 6. Other short-term receivables |
|
|
1,467,895 | 1,508,931 | 995,239 | 1,004,430 | 1,130,331 |
 | 7. Provision for doubtful short-term receivables |
|
|
-7,944 | -7,944 | -7,944 | -7,944 | -9,499 |
 | IV. Inventories |
|
|
904,682 | 866,077 | 674,350 | 1,270,624 | 1,186,511 |
 | 1. Inventories |
|
|
906,770 | 866,727 | 676,763 | 1,272,297 | 1,186,823 |
 | 2. Provision for decline in value of inventories |
|
|
-2,087 | -651 | -2,413 | -1,672 | -312 |
 | V. Other current assets |
|
|
134,296 | 122,423 | 118,170 | 147,821 | 140,886 |
 | 1. Short-term prepaid expenses |
|
|
22,253 | 19,643 | 22,409 | 25,822 | 30,012 |
 | 2. Deductible VAT |
|
|
81,608 | 75,529 | 71,939 | 102,779 | 93,834 |
 | 3. Taxes and the State Receivables |
|
|
30,436 | 27,251 | 23,823 | 19,220 | 17,039 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,389,269 | 5,450,470 | 6,828,230 | 6,923,701 | 7,121,223 |
 | I. Long-term receivables |
|
|
22,072 | 19,282 | 20,956 | 21,222 | 21,222 |
 | 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 |
|
|
22,072 | 19,282 | 20,956 | 21,222 | 21,222 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,543,679 | 2,499,237 | 2,455,965 | 2,593,597 | 2,546,125 |
 | 1. Tangible fixed assets |
|
|
981,340 | 962,046 | 943,830 | 943,691 | 924,524 |
 | - Cost |
|
|
2,184,927 | 2,186,785 | 2,212,436 | 2,222,768 | 2,225,545 |
 | - Accumulated depreciation |
|
|
-1,203,587 | -1,224,739 | -1,268,606 | -1,279,078 | -1,301,021 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,562,339 | 1,537,190 | 1,512,136 | 1,649,906 | 1,621,600 |
 | - Cost |
|
|
2,288,028 | 2,288,028 | 2,288,502 | 2,462,117 | 2,462,117 |
 | - Accumulated depreciation |
|
|
-725,690 | -750,838 | -776,366 | -812,211 | -840,516 |
 | III. Real Estate Investments |
|
|
4,168 | 4,120 | 413,370 | 408,526 | 1,030,864 |
 | - Cost |
|
|
11,797 | 11,797 | 679,111 | 679,111 | 1,324,214 |
 | - Accumulated depreciation |
|
|
-7,629 | -7,677 | -265,741 | -270,585 | -293,349 |
 | IV. Long-term assets in progress |
|
|
5,682 | 50,537 | 50,376 | 65,016 | 77,866 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
5,682 | 50,537 | 50,376 | 65,016 | 77,866 |
 | IV. Long-term financial investments |
|
|
2,061,075 | 2,122,437 | 2,226,828 | 2,254,274 | 2,274,153 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
2,713,588 | 2,774,950 | 2,885,711 | 2,913,157 | 2,933,036 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-753,660 | -753,660 | -753,660 | -753,660 | -753,660 |
 | 5. Investments holding until maturity |
|
|
101,147 | 101,147 | 94,777 | 94,777 | 94,777 |
 | V. Total other long-term assets |
|
|
162,315 | 185,131 | 341,157 | 367,349 | 361,714 |
 | 1. Long-term prepaid expenses |
|
|
109,582 | 121,946 | 250,518 | 287,317 | 292,685 |
 | 2. Deferred income tax assets |
|
|
52,733 | 63,185 | 90,639 | 80,032 | 69,029 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
590,278 | 569,727 | 1,319,576 | 1,213,717 | 809,278 |
 | TOTAL ASSETS |
|
|
11,278,556 | 11,441,789 | 12,446,914 | 13,223,524 | 13,749,163 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,143,841 | 4,352,969 | 5,220,383 | 6,084,359 | 6,551,287 |
 | I. Current liabilities |
|
|
3,335,328 | 3,549,654 | 3,314,878 | 4,528,866 | 4,659,188 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
2,470,432 | 2,566,007 | 2,123,686 | 3,138,347 | 3,423,117 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
389,346 | 432,233 | 325,690 | 676,250 | 673,071 |
 | 4. Advances from customers |
|
|
48,068 | 32,002 | 42,464 | 42,864 | 32,626 |
 | 5. Taxes and other payables to the State Budget |
|
|
33,220 | 42,116 | 102,051 | 59,137 | 26,297 |
 | 6. Payables to employees |
|
|
3,989 | 7,150 | 14,356 | 18,643 | 4,718 |
 | 7. Short-term accrued expenses |
|
|
201,917 | 250,959 | 430,741 | 372,636 | 279,973 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
188 | 870 | 4,315 | 6,625 | 7,032 |
 | 11. Other short-term payables |
|
|
84,487 | 90,245 | 144,821 | 87,751 | 85,900 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
103,681 | 128,071 | 126,754 | 126,613 | 126,454 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
808,513 | 803,315 | 1,905,505 | 1,555,493 | 1,892,098 |
 | 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 |
|
|
2,645 | 2,806 | 51,184 | 52,901 | 52,324 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
251,696 | 252,641 | 1,301,948 | 922,585 | 1,139,674 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
524,966 | 520,648 | 515,927 | 546,459 | 666,891 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
29,206 | 27,219 | 26,880 | 27,186 | 26,849 |
 | 11. Long-term unrealized revenue |
|
|
| | 9,566 | 6,361 | 6,361 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
7,134,715 | 7,088,820 | 7,226,531 | 7,139,165 | 7,197,876 |
 | I. ShareHolder's equity |
|
|
7,134,715 | 7,088,820 | 7,226,531 | 7,139,165 | 7,197,876 |
 | 1. Owner's investment capital |
|
|
2,898,063 | 2,898,063 | 2,898,063 | 2,898,063 | 2,898,063 |
 | 2. Share capital surplus |
|
|
3,157,497 | 2,292,254 | 2,292,254 | 2,292,254 | 2,292,254 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
-865,273 | | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
69,859 | 69,859 | 69,859 | 69,859 | 69,859 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
16,136 | 16,136 | 16,136 | 16,136 | 16,136 |
 | 11. After tax undistributed profit |
|
|
1,526,763 | 1,499,199 | 1,517,692 | 1,344,490 | 1,270,065 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,517,234 | 1,482,006 | 1,482,006 | 1,308,244 | 1,345,555 |
 | - Profit after tax undistributed this period |
|
|
9,529 | 17,194 | 35,686 | 36,245 | -75,490 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
331,670 | 313,309 | 432,528 | 518,364 | 651,500 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
11,278,556 | 11,441,789 | 12,446,914 | 13,223,524 | 13,749,163 |
There is no report.
|
|