|
|
Q4 2022 | Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
23,365,359 | 22,782,742 | 24,718,631 | 27,942,828 | 32,965,860 |
| I. Cash and cash equivalents |
|
|
4,081,803 | 1,933,631 | 2,131,207 | 2,907,199 | 5,380,876 |
| 1. Cash |
|
|
2,638,074 | 1,496,662 | 1,828,683 | 1,700,371 | 4,278,440 |
| 2. Cash equivalents |
|
|
1,443,729 | 436,968 | 302,524 | 1,206,829 | 1,102,436 |
| II. Short-term financial investments |
|
|
7,666,467 | 8,720,417 | 9,372,778 | 9,908,344 | 9,888,554 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
7,666,467 | 8,720,417 | 9,372,778 | 9,908,344 | 9,888,554 |
| III. Short-term receivables |
|
|
8,221,162 | 8,472,063 | 9,108,471 | 8,983,478 | 13,094,478 |
| 1. Short-term receivables of customers |
|
|
4,638,925 | 3,547,404 | 4,409,787 | 3,705,212 | 9,175,341 |
| 2. Prepayments to suppliers |
|
|
133,333 | 157,996 | 141,942 | 155,803 | 157,303 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
| | | | |
| 6. Other short-term receivables |
|
|
4,289,270 | 5,596,439 | 5,383,170 | 5,943,566 | 4,586,472 |
| 7. Provision for doubtful short-term receivables |
|
|
-840,365 | -829,775 | -826,428 | -821,103 | -824,638 |
| IV. Inventories |
|
|
2,939,785 | 3,283,417 | 3,752,159 | 5,802,003 | 4,170,350 |
| 1. Inventories |
|
|
2,961,268 | 3,284,079 | 3,762,556 | 5,894,462 | 4,188,590 |
| 2. Provision for decline in value of inventories |
|
|
-21,483 | -663 | -10,396 | -92,459 | -18,240 |
| V. Other current assets |
|
|
456,141 | 373,214 | 354,016 | 341,804 | 431,602 |
| 1. Short-term prepaid expenses |
|
|
37,356 | 33,849 | 45,061 | 50,385 | 46,454 |
| 2. Deductible VAT |
|
|
204,112 | 157,156 | 131,948 | 112,713 | 155,822 |
| 3. Taxes and the State Receivables |
|
|
214,673 | 182,209 | 177,007 | 178,706 | 229,325 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
5,602,562 | 5,567,899 | 5,594,927 | 5,644,172 | 5,845,270 |
| I. Long-term receivables |
|
|
21,963 | 24,271 | 42,140 | 39,776 | 37,637 |
| 1. Long-term customer's receivables |
|
|
19,818 | 19,718 | 19,718 | 19,718 | 20,637 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
22,074 | 24,483 | 42,352 | 39,987 | 37,149 |
| 6. Provision for doubtful long-term receivables |
|
|
-19,929 | -19,929 | -19,929 | -19,929 | -20,149 |
| II. Fixed assets |
|
|
3,671,626 | 3,593,926 | 3,561,825 | 3,564,948 | 3,575,116 |
| 1. Tangible fixed assets |
|
|
2,022,353 | 1,982,507 | 1,997,808 | 1,977,437 | 1,974,930 |
| - Cost |
|
|
6,557,407 | 6,584,505 | 6,655,976 | 6,689,263 | 6,744,313 |
| - Accumulated depreciation |
|
|
-4,535,054 | -4,601,998 | -4,658,168 | -4,711,826 | -4,769,383 |
| 2. Fixed assets of financial leasing |
|
|
4,278 | 4,134 | 7,447 | 7,366 | 7,107 |
| - Cost |
|
|
4,858 | 4,858 | 8,531 | 8,531 | 8,531 |
| - Accumulated depreciation |
|
|
-580 | -724 | -1,084 | -1,165 | -1,424 |
| 3. Intangible fixed assets |
|
|
1,644,996 | 1,607,285 | 1,556,570 | 1,580,145 | 1,593,079 |
| - Cost |
|
|
1,946,356 | 1,912,228 | 1,867,445 | 1,899,145 | 1,924,249 |
| - Accumulated depreciation |
|
|
-301,360 | -304,943 | -310,874 | -319,000 | -331,170 |
| III. Real Estate Investments |
|
|
104,914 | 104,054 | 103,198 | 102,343 | 101,488 |
| - Cost |
|
|
139,315 | 139,315 | 139,193 | 139,193 | 139,193 |
| - Accumulated depreciation |
|
|
-34,401 | -35,261 | -35,996 | -36,851 | -37,706 |
| IV. Long-term assets in progress |
|
|
109,710 | 113,693 | 116,565 | 129,402 | 173,178 |
| 1. Costs of long-term production, business in progress |
|
|
586 | 586 | 586 | 586 | |
| 2. Costs of construction in progress |
|
|
109,124 | 113,107 | 115,979 | 128,816 | 173,178 |
| IV. Long-term financial investments |
|
|
770,862 | 761,365 | 704,693 | 709,438 | 712,508 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
697,773 | 691,799 | 635,700 | 640,446 | 645,496 |
| 3. Other investments in equity instruments |
|
|
108,912 | 108,912 | 108,912 | 108,912 | 108,912 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-35,822 | -39,346 | -39,919 | -39,920 | -41,900 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
922,104 | 969,021 | 1,065,516 | 1,097,441 | 1,244,684 |
| 1. Long-term prepaid expenses |
|
|
922,104 | 969,021 | 1,065,494 | 1,097,420 | 1,244,662 |
| 2. Deferred income tax assets |
|
|
| | | | |
| 3. Other long-term assets |
|
|
| | 21 | 21 | 21 |
| VI. Goodwills |
|
|
1,384 | 1,569 | 990 | 825 | 660 |
| TOTAL ASSETS |
|
|
28,967,921 | 28,350,641 | 30,313,558 | 33,587,000 | 38,811,129 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
17,650,405 | 16,835,709 | 18,683,974 | 21,935,547 | 27,413,996 |
| I. Current liabilities |
|
|
17,369,956 | 16,584,371 | 18,418,736 | 21,661,811 | 27,112,100 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,699,165 | 5,206,703 | 5,678,252 | 8,060,877 | 6,966,663 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
9,427,508 | 5,535,697 | 6,648,455 | 6,776,097 | 13,605,319 |
| 4. Advances from customers |
|
|
71,644 | 63,781 | 66,051 | 44,636 | 51,877 |
| 5. Taxes and other payables to the State Budget |
|
|
346,247 | 685,509 | 694,979 | 825,484 | 744,964 |
| 6. Payables to employees |
|
|
265,385 | 251,032 | 292,730 | 426,334 | 318,758 |
| 7. Short-term accrued expenses |
|
|
229,961 | 416,742 | 272,372 | 904,881 | 189,065 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
6,778 | 6,845 | 7,343 | 4,347 | 5,984 |
| 11. Other short-term payables |
|
|
4,582,369 | 4,629,248 | 4,634,819 | 4,598,098 | 5,162,501 |
| 12. Provision for short term payables |
|
|
66,129 | 23 | 146,161 | | 211,297 |
| 13. Bonus and welfare fund |
|
|
188,168 | 134,958 | -22,425 | 122,197 | -144,328 |
| 14. Price stabilization fund |
|
|
-513,399 | -346,166 | | -101,139 | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
280,448 | 251,338 | 265,238 | 273,736 | 301,896 |
| 1. Long-term payables to sellers |
|
|
4,539 | | | 44 | 49 |
| 2. Long-term accrued expenses |
|
|
| | | | |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
15,937 | 19,352 | 23,778 | 20,319 | 20,185 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
64,810 | 60,689 | 58,692 | 56,413 | 87,811 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
171,763 | 147,049 | 162,262 | 173,620 | 171,991 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | | |
| 11. Long-term unrealized revenue |
|
|
20,468 | 22,245 | 18,520 | 21,507 | 20,464 |
| 12. Development fund of science and technology |
|
|
2,930 | 2,004 | 1,986 | 1,833 | 1,397 |
| B. OWNER'S EQUITY |
|
|
11,317,516 | 11,514,932 | 11,629,584 | 11,651,453 | 11,397,134 |
| I. ShareHolder's equity |
|
|
11,317,516 | 11,514,932 | 11,629,584 | 11,651,453 | 11,397,134 |
| 1. Owner's investment capital |
|
|
10,342,295 | 10,342,295 | 10,342,295 | 10,342,295 | 10,342,295 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
23,613 | 23,613 | 23,612 | 23,613 | 23,613 |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
-163,981 | -163,981 | -163,981 | -163,981 | -163,981 |
| 7. Differences upon foreign exchange rate |
|
|
-53,358 | -32,981 | -54,156 | -54,235 | -91,051 |
| 8. Investment and development funds |
|
|
393,548 | 223,910 | 237,912 | 234,207 | 234,235 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
20,488 | 20,494 | 20,494 | 20,494 | 20,532 |
| 11. After tax undistributed profit |
|
|
-436,009 | 26,246 | 157,703 | 156,916 | 3,672 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-983,981 | -228,204 | -251,351 | -471,415 | -573,057 |
| - Profit after tax undistributed this period |
|
|
547,972 | 254,451 | 409,055 | 628,331 | 576,729 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
1,190,921 | 1,075,335 | 1,065,705 | 1,092,145 | 1,027,820 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
28,967,921 | 28,350,641 | 30,313,558 | 33,587,000 | 38,811,129 |
There is no report.
|
|