|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
10,097,661 | 10,109,821 | 10,945,816 | 10,202,371 | 10,190,698 |
 | I. Cash and cash equivalents |
|
|
560,812 | 498,688 | 539,968 | 391,784 | 1,287,370 |
 | 1. Cash |
|
|
560,812 | 498,688 | 485,453 | 391,784 | 207,370 |
 | 2. Cash equivalents |
|
|
| | 54,515 | | 1,080,000 |
 | II. Short-term financial investments |
|
|
216,502 | 273,973 | 418,957 | 247,130 | 253,915 |
 | 1. Trading securities |
|
|
9 | 9 | 9 | 9 | 9 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
216,493 | 273,964 | 418,948 | 247,121 | 253,906 |
 | III. Short-term receivables |
|
|
2,652,566 | 2,813,763 | 2,561,421 | 1,942,938 | 1,834,482 |
 | 1. Short-term receivables of customers |
|
|
2,210,550 | 2,184,075 | 1,940,026 | 1,129,073 | 1,285,461 |
 | 2. Prepayments to suppliers |
|
|
446,318 | 632,136 | 623,816 | 811,919 | 260,241 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | 275,000 |
 | 6. Other short-term receivables |
|
|
8,752 | 11,829 | 11,856 | 15,742 | 31,285 |
 | 7. Provision for doubtful short-term receivables |
|
|
-13,055 | -14,276 | -14,276 | -13,796 | -17,506 |
 | IV. Inventories |
|
|
5,829,737 | 5,743,059 | 6,576,843 | 6,690,483 | 5,869,299 |
 | 1. Inventories |
|
|
5,960,070 | 5,873,393 | 6,707,177 | 6,820,816 | 5,959,607 |
 | 2. Provision for decline in value of inventories |
|
|
-130,333 | -130,333 | -130,333 | -130,333 | -90,308 |
 | V. Other current assets |
|
|
838,044 | 780,337 | 848,626 | 930,035 | 945,632 |
 | 1. Short-term prepaid expenses |
|
|
22,849 | 17,747 | 20,319 | 29,406 | 26,796 |
 | 2. Deductible VAT |
|
|
815,144 | 762,576 | 828,307 | 900,630 | 918,509 |
 | 3. Taxes and the State Receivables |
|
|
51 | 14 | | | 326 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,895,084 | 2,789,059 | 2,836,264 | 3,316,715 | 4,025,328 |
 | I. Long-term receivables |
|
|
4 | 1,170 | 1,170 | 1,338 | 1,338 |
 | 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 |
|
|
4 | 1,170 | 1,170 | 1,338 | 1,338 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,267,992 | 2,180,655 | 2,107,181 | 2,021,345 | 1,936,842 |
 | 1. Tangible fixed assets |
|
|
1,938,533 | 1,854,000 | 1,783,330 | 1,700,298 | 1,618,599 |
 | - Cost |
|
|
5,057,875 | 5,062,159 | 5,080,254 | 5,084,075 | 4,965,089 |
 | - Accumulated depreciation |
|
|
-3,119,343 | -3,208,160 | -3,296,924 | -3,383,777 | -3,346,490 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
329,460 | 326,655 | 323,851 | 321,047 | 318,243 |
 | - Cost |
|
|
391,098 | 391,098 | 391,098 | 391,098 | 391,098 |
 | - Accumulated depreciation |
|
|
-61,639 | -64,443 | -67,247 | -70,051 | -72,855 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
373,523 | 376,554 | 486,163 | 531,111 | 1,097,140 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
373,523 | 376,554 | 486,163 | 531,111 | 1,097,140 |
 | IV. Long-term financial investments |
|
|
18,180 | 3,180 | | 524,521 | 518,130 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
18,180 | 3,180 | | 524,521 | 518,130 |
 | V. Total other long-term assets |
|
|
235,385 | 227,500 | 241,750 | 238,401 | 471,878 |
 | 1. Long-term prepaid expenses |
|
|
235,385 | 227,500 | 241,750 | 238,401 | 471,878 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
12,992,745 | 12,898,880 | 13,782,080 | 13,519,086 | 14,216,026 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
7,419,561 | 7,110,758 | 7,929,109 | 7,647,679 | 6,699,819 |
 | I. Current liabilities |
|
|
7,391,461 | 7,082,877 | 7,901,725 | 7,620,887 | 6,518,010 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
5,450,879 | 4,791,718 | 6,044,365 | 6,311,656 | 5,594,063 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
1,454,528 | 1,821,630 | 1,300,897 | 855,939 | 628,522 |
 | 4. Advances from customers |
|
|
116,641 | 110,173 | 105,297 | 78,932 | 79,750 |
 | 5. Taxes and other payables to the State Budget |
|
|
134,360 | 145,507 | 237,128 | 180,369 | 26,171 |
 | 6. Payables to employees |
|
|
25,697 | 23,398 | 25,141 | 38,475 | 26,836 |
 | 7. Short-term accrued expenses |
|
|
87,819 | 65,320 | 64,592 | 32,534 | 44,152 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
9,530 | 11,110 | 11,587 | 10,915 | 6,654 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
112,009 | 114,020 | 112,718 | 112,066 | 111,862 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
28,099 | 27,882 | 27,384 | 26,792 | 181,810 |
 | 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 |
|
|
900 | 900 | 900 | 900 | 900 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
| | | | 156,195 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
27,199 | 26,982 | 26,484 | 25,892 | 24,715 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
5,573,184 | 5,788,122 | 5,852,970 | 5,871,407 | 7,516,206 |
 | I. ShareHolder's equity |
|
|
5,573,184 | 5,788,122 | 5,852,970 | 5,871,407 | 7,516,206 |
 | 1. Owner's investment capital |
|
|
2,632,778 | 2,632,778 | 2,632,778 | 3,159,320 | 4,475,709 |
 | 2. Share capital surplus |
|
|
785,907 | 785,907 | 785,907 | 259,366 | 522,371 |
 | 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 |
|
|
185,831 | 191,701 | 191,701 | 191,701 | 191,701 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
87,092 | 89,440 | 89,440 | 89,440 | 89,440 |
 | 11. After tax undistributed profit |
|
|
1,881,576 | 2,088,295 | 2,153,144 | 2,171,580 | 2,236,985 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,731,466 | 1,718,551 | 1,718,551 | 1,718,572 | 2,171,580 |
 | - Profit after tax undistributed this period |
|
|
150,110 | 369,744 | 434,593 | 453,008 | 65,405 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
| | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
12,992,745 | 12,898,880 | 13,782,080 | 13,519,086 | 14,216,026 |
There is no report.
|
|