|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,180,743 | 10,491,237 | 10,510,794 | 6,992,043 | 6,121,914 |
 | I. Cash and cash equivalents |
|
|
559,561 | 595,654 | 554,465 | 1,468,796 | 556,502 |
 | 1. Cash |
|
|
559,561 | 595,654 | 554,465 | 1,468,796 | 556,502 |
 | 2. Cash equivalents |
|
|
| | | | |
 | II. Short-term financial investments |
|
|
| | | | |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
| | | | |
 | III. Short-term receivables |
|
|
2,994,011 | 2,872,522 | 3,029,363 | 1,873,472 | 1,985,771 |
 | 1. Short-term receivables of customers |
|
|
1,802,629 | 1,640,587 | 1,665,166 | 789,720 | 614,316 |
 | 2. Prepayments to suppliers |
|
|
246,583 | 275,812 | 321,995 | 99,263 | 116,123 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 264,000 |
 | 6. Other short-term receivables |
|
|
953,464 | 964,788 | 1,050,866 | 993,154 | 991,332 |
 | 7. Provision for doubtful short-term receivables |
|
|
-8,664 | -8,664 | -8,664 | -8,664 | |
 | IV. Inventories |
|
|
5,724,033 | 6,019,937 | 5,967,174 | 2,967,556 | 2,806,560 |
 | 1. Inventories |
|
|
5,960,927 | 6,140,329 | 6,170,584 | 3,071,547 | 2,897,658 |
 | 2. Provision for decline in value of inventories |
|
|
-236,895 | -120,392 | -203,410 | -103,991 | -91,098 |
 | V. Other current assets |
|
|
903,139 | 1,003,123 | 959,792 | 682,220 | 773,082 |
 | 1. Short-term prepaid expenses |
|
|
104,375 | 116,584 | 113,664 | 36,157 | 90,521 |
 | 2. Deductible VAT |
|
|
772,710 | 860,554 | 816,533 | 646,063 | 682,561 |
 | 3. Taxes and the State Receivables |
|
|
26,054 | 25,985 | 29,596 | | |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
29,478,617 | 29,126,146 | 28,884,093 | 19,974,484 | 19,664,660 |
 | I. Long-term receivables |
|
|
1,447,909 | 1,319,172 | 1,318,950 | 1,199,340 | 1,199,340 |
 | 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 |
|
|
1,447,909 | 1,319,172 | 1,318,950 | 1,199,340 | 1,199,340 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
20,692,455 | 20,486,731 | 20,216,598 | 14,299,838 | 14,124,129 |
 | 1. Tangible fixed assets |
|
|
17,385,869 | 17,179,157 | 16,941,311 | 13,862,411 | 13,696,341 |
 | - Cost |
|
|
31,479,518 | 31,618,801 | 31,611,484 | 24,295,428 | 24,309,875 |
 | - Accumulated depreciation |
|
|
-14,093,649 | -14,439,644 | -14,670,174 | -10,433,017 | -10,613,534 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
67,300 | 67,300 | 67,300 | 67,300 | 67,300 |
 | - Accumulated depreciation |
|
|
-67,300 | -67,300 | -67,300 | -67,300 | -67,300 |
 | 3. Intangible fixed assets |
|
|
3,306,586 | 3,307,574 | 3,275,288 | 437,427 | 427,788 |
 | - Cost |
|
|
4,713,198 | 4,782,033 | 4,637,855 | 904,682 | 904,682 |
 | - Accumulated depreciation |
|
|
-1,406,612 | -1,474,459 | -1,362,567 | -467,256 | -476,894 |
 | III. Real Estate Investments |
|
|
687,351 | 683,488 | 668,967 | | |
 | - Cost |
|
|
1,198,195 | 1,219,719 | 1,221,108 | | |
 | - Accumulated depreciation |
|
|
-510,844 | -536,232 | -552,142 | | |
 | IV. Long-term assets in progress |
|
|
1,674,151 | 1,782,672 | 1,873,634 | 1,209,273 | 1,183,573 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,674,151 | 1,782,672 | 1,873,634 | 1,209,273 | 1,183,573 |
 | IV. Long-term financial investments |
|
|
1,645,997 | 1,541,206 | 1,533,764 | | |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
218,550 | 226,692 | 232,560 | | |
 | 3. Other investments in equity instruments |
|
|
1,427,447 | 1,453,058 | 1,439,749 | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -138,545 | -138,545 | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
3,330,754 | 3,312,878 | 3,272,180 | 3,266,033 | 3,157,618 |
 | 1. Long-term prepaid expenses |
|
|
3,278,547 | 3,252,407 | 3,228,741 | 3,243,290 | 3,136,810 |
 | 2. Deferred income tax assets |
|
|
52,207 | 60,471 | 43,439 | 22,743 | 20,809 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
39,659,359 | 39,617,383 | 39,394,887 | 26,966,527 | 25,786,575 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
26,672,925 | 26,810,120 | 26,989,822 | 14,802,833 | 13,844,888 |
 | I. Current liabilities |
|
|
11,217,748 | 11,027,832 | 10,495,041 | 5,185,426 | 4,238,764 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
7,968,839 | 6,757,380 | 6,342,555 | 3,657,925 | 3,225,711 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,260,643 | 1,446,669 | 1,290,946 | 465,982 | 421,000 |
 | 4. Advances from customers |
|
|
743,830 | 476,122 | 329,382 | 25,533 | 5,856 |
 | 5. Taxes and other payables to the State Budget |
|
|
170,456 | 200,702 | 208,770 | 218,695 | 9,371 |
 | 6. Payables to employees |
|
|
6,414 | 3,614 | 3,646 | 187 | 56 |
 | 7. Short-term accrued expenses |
|
|
935,945 | 642,057 | 869,552 | 792,027 | 551,817 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
124,698 | 1,494,333 | 1,442,467 | 25,077 | 24,954 |
 | 12. Provision for short term payables |
|
|
6,922 | 6,955 | 7,723 | | |
 | 13. Bonus and welfare fund |
|
|
| | | | |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
15,455,178 | 15,782,287 | 16,494,780 | 9,617,408 | 9,606,124 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 1,850 | 3,704 | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,460 | 1,486 | 1,489 | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
8,644,307 | 9,084,222 | 9,723,464 | 8,567,404 | 8,556,400 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
1,445,726 | 1,382,647 | 1,355,100 | 584,715 | 581,542 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
5,363,684 | 5,312,082 | 5,411,023 | 465,289 | 468,182 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
12,986,434 | 12,807,264 | 12,405,065 | 12,163,694 | 11,941,686 |
 | I. ShareHolder's equity |
|
|
12,986,434 | 12,807,264 | 12,405,065 | 12,163,694 | 11,941,686 |
 | 1. Owner's investment capital |
|
|
10,991,554 | 10,991,554 | 10,991,554 | 10,991,554 | 10,991,554 |
 | 2. Share capital surplus |
|
|
1,098,260 | 1,098,260 | 1,098,260 | 1,098,260 | 1,098,260 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
-295,683 | -295,683 | -295,683 | -295,683 | -295,683 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-219,037 | -160,917 | -148,980 | | |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
444,658 | 545,414 | 467,062 | | |
 | 11. After tax undistributed profit |
|
|
737,073 | 377,751 | 32,736 | 369,563 | 147,556 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,455,345 | 1,455,345 | 1,455,345 | 1,455,345 | 369,563 |
 | - Profit after tax undistributed this period |
|
|
-718,272 | -1,077,594 | -1,422,609 | -1,085,782 | -222,007 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
229,609 | 250,884 | 260,116 | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
39,659,359 | 39,617,383 | 39,394,887 | 26,966,527 | 25,786,575 |
There is no report.
|
|