|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
51,583,262 | 45,883,821 | 47,845,660 | 43,763,477 | 42,629,110 |
| I. Cash and cash equivalents |
|
|
16,203,728 | 8,829,035 | 9,477,078 | 10,124,515 | 8,492,733 |
| 1. Cash |
|
|
10,281,232 | 2,434,944 | 4,041,862 | 3,290,554 | 2,003,484 |
| 2. Cash equivalents |
|
|
5,922,496 | 6,394,091 | 5,435,216 | 6,833,961 | 6,489,249 |
| II. Short-term financial investments |
|
|
4,790,093 | 4,623,340 | 4,780,789 | 6,794,791 | 5,329,176 |
| 1. Trading securities |
|
|
3,316,274 | 2,643,381 | 1,216,544 | 4,183,054 | 3,218,841 |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
1,473,819 | 1,979,959 | 3,564,245 | 2,611,737 | 2,110,335 |
| III. Short-term receivables |
|
|
15,001,820 | 16,745,392 | 17,765,682 | 11,985,015 | 14,304,720 |
| 1. Short-term receivables of customers |
|
|
2,674,011 | 2,388,139 | 2,362,489 | 2,309,810 | 2,496,880 |
| 2. Prepayments to suppliers |
|
|
1,304,149 | 1,168,734 | 875,070 | 725,077 | 708,451 |
| 3. Short-term intercompany receivables |
|
|
| | | 81,150 | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | 1,591,150 |
| 6. Other short-term receivables |
|
|
11,069,829 | 13,233,726 | 14,571,153 | 8,903,921 | 9,542,732 |
| 7. Provision for doubtful short-term receivables |
|
|
-46,169 | -45,207 | -43,030 | -34,943 | -34,493 |
| IV. Inventories |
|
|
13,657,155 | 13,902,175 | 14,026,398 | 13,174,868 | 12,766,285 |
| 1. Inventories |
|
|
13,794,899 | 14,298,203 | 14,443,251 | 13,496,602 | 13,103,405 |
| 2. Provision for decline in value of inventories |
|
|
-137,744 | -396,028 | -416,853 | -321,734 | -337,120 |
| V. Other current assets |
|
|
1,930,466 | 1,783,879 | 1,795,713 | 1,684,288 | 1,736,196 |
| 1. Short-term prepaid expenses |
|
|
477,323 | 402,975 | 455,797 | 327,933 | 385,774 |
| 2. Deductible VAT |
|
|
1,293,509 | 1,223,037 | 1,174,740 | 1,208,789 | 1,208,141 |
| 3. Taxes and the State Receivables |
|
|
159,634 | 157,867 | 165,176 | 147,566 | 142,281 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
94,200,357 | 94,974,538 | 97,226,970 | 103,619,995 | 103,893,307 |
| I. Long-term receivables |
|
|
2,116,293 | 2,135,205 | 3,449,346 | 11,210,955 | 11,263,431 |
| 1. Long-term customer's receivables |
|
|
| | | | |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
81,150 | 81,150 | 81,150 | | |
| 5. Other long-term receivables |
|
|
2,035,143 | 2,054,055 | 3,368,196 | 11,210,955 | 11,263,431 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
43,084,202 | 42,666,209 | 42,522,211 | 42,885,823 | 43,008,471 |
| 1. Tangible fixed assets |
|
|
30,323,558 | 30,058,876 | 30,076,492 | 30,468,702 | 30,763,689 |
| - Cost |
|
|
50,865,367 | 51,121,875 | 51,855,243 | 52,985,169 | 53,873,996 |
| - Accumulated depreciation |
|
|
-20,541,809 | -21,062,999 | -21,778,751 | -22,516,467 | -23,110,307 |
| 2. Fixed assets of financial leasing |
|
|
336,218 | 323,768 | 317,441 | 310,884 | 304,576 |
| - Cost |
|
|
452,093 | 445,120 | 445,120 | 444,649 | 444,649 |
| - Accumulated depreciation |
|
|
-115,875 | -121,352 | -127,679 | -133,765 | -140,073 |
| 3. Intangible fixed assets |
|
|
12,424,426 | 12,283,565 | 12,128,278 | 12,106,237 | 11,940,206 |
| - Cost |
|
|
16,420,017 | 16,454,388 | 16,498,623 | 16,690,945 | 16,703,126 |
| - Accumulated depreciation |
|
|
-3,995,591 | -4,170,823 | -4,370,345 | -4,584,708 | -4,762,920 |
| III. Real Estate Investments |
|
|
717,980 | 710,729 | 697,591 | 708,670 | 692,697 |
| - Cost |
|
|
1,155,075 | 1,167,486 | 1,172,453 | 1,216,349 | 1,216,823 |
| - Accumulated depreciation |
|
|
-437,095 | -456,757 | -474,862 | -507,679 | -524,126 |
| IV. Long-term assets in progress |
|
|
3,401,206 | 3,603,567 | 3,375,560 | 3,127,230 | 2,328,002 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
3,401,206 | 3,603,567 | 3,375,560 | 3,127,230 | 2,328,002 |
| IV. Long-term financial investments |
|
|
32,317,714 | 33,247,320 | 34,299,735 | 33,219,467 | 34,441,875 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
29,446,871 | 30,371,193 | 31,420,589 | 30,281,765 | 31,517,148 |
| 3. Other investments in equity instruments |
|
|
2,870,843 | 2,876,127 | 2,879,146 | 2,937,702 | 2,938,727 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | -14,000 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
7,674,984 | 7,896,270 | 8,200,269 | 8,094,711 | 7,957,499 |
| 1. Long-term prepaid expenses |
|
|
7,348,329 | 7,344,805 | 7,513,304 | 7,418,042 | 7,242,835 |
| 2. Deferred income tax assets |
|
|
326,655 | 551,465 | 686,965 | 676,669 | 714,664 |
| 3. Other long-term assets |
|
|
| | | | |
| VI. Goodwills |
|
|
4,887,978 | 4,715,238 | 4,682,258 | 4,373,139 | 4,201,332 |
| TOTAL ASSETS |
|
|
145,783,619 | 140,858,359 | 145,072,630 | 147,383,472 | 146,522,417 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
108,677,511 | 103,334,056 | 106,999,415 | 109,146,231 | 107,688,924 |
| I. Current liabilities |
|
|
61,125,017 | 57,503,618 | 54,028,721 | 50,422,500 | 49,428,183 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
36,980,336 | 31,045,015 | 25,692,693 | 28,030,197 | 28,205,405 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
6,358,047 | 6,601,829 | 6,068,894 | 6,317,999 | 5,988,495 |
| 4. Advances from customers |
|
|
796,413 | 573,331 | 350,226 | 861,932 | 846,984 |
| 5. Taxes and other payables to the State Budget |
|
|
604,933 | 988,447 | 1,423,343 | 1,103,204 | 667,273 |
| 6. Payables to employees |
|
|
235,272 | 260,921 | 375,107 | 264,300 | 359,827 |
| 7. Short-term accrued expenses |
|
|
4,299,718 | 4,476,810 | 4,949,871 | 4,819,044 | 4,688,574 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
22,399 | 63,640 | 101,623 | 67,059 | 45,777 |
| 11. Other short-term payables |
|
|
11,789,054 | 13,453,886 | 15,026,201 | 8,919,791 | 8,587,778 |
| 12. Provision for short term payables |
|
|
7,697 | 8,591 | 9,615 | 7,826 | 6,922 |
| 13. Bonus and welfare fund |
|
|
31,148 | 31,148 | 31,148 | 31,148 | 31,148 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
47,552,494 | 45,830,438 | 52,970,694 | 58,723,731 | 58,260,741 |
| 1. Long-term payables to sellers |
|
|
22,464 | 21,614 | 21,614 | 19,289 | 19,289 |
| 2. Long-term accrued expenses |
|
|
| | | 31,186 | 173,409 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
697,271 | 617,916 | 1,787,689 | 8,199,245 | 7,874,525 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
38,691,471 | 37,024,147 | 42,922,717 | 41,541,894 | 41,447,608 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
3,499,120 | 3,502,298 | 3,471,265 | 3,406,398 | 3,362,963 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
4,642,168 | 4,664,463 | 4,767,409 | 5,525,719 | 5,382,947 |
| 11. Long-term unrealized revenue |
|
|
| | | | |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
37,106,108 | 37,524,303 | 38,073,215 | 38,237,241 | 38,833,493 |
| I. ShareHolder's equity |
|
|
37,106,108 | 37,524,303 | 38,073,215 | 38,237,241 | 38,833,493 |
| 1. Owner's investment capital |
|
|
14,237,248 | 14,237,248 | 14,308,434 | 14,308,434 | 14,308,434 |
| 2. Share capital surplus |
|
|
8,723,128 | 8,723,128 | 8,723,078 | 8,723,078 | 8,723,078 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
-8,388,147 | -8,388,147 | -8,388,147 | -8,388,147 | -8,388,147 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-351,493 | -356,515 | -313,174 | -224,222 | -212,017 |
| 8. Investment and development funds |
|
|
| | | | |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
576,378 | 579,567 | 702,413 | 342,381 | 384,155 |
| 11. After tax undistributed profit |
|
|
11,596,855 | 11,702,149 | 11,750,525 | 11,798,056 | 11,913,103 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
11,381,940 | 11,381,940 | 11,381,940 | 11,381,940 | 11,798,056 |
| - Profit after tax undistributed this period |
|
|
214,915 | 320,209 | 368,585 | 416,116 | 115,047 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
10,712,139 | 11,026,873 | 11,290,086 | 11,677,661 | 12,104,887 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
145,783,619 | 140,858,359 | 145,072,630 | 147,383,472 | 146,522,417 |
There is no report.
|
|