|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,886,883 | 3,160,843 | 3,264,959 | 3,092,145 | 2,823,895 |
 | I. Cash and cash equivalents |
|
|
772,422 | 591,811 | 640,033 | 493,962 | 302,636 |
 | 1. Cash |
|
|
203,422 | 107,189 | 143,655 | 109,962 | 137,636 |
 | 2. Cash equivalents |
|
|
569,000 | 484,622 | 496,378 | 384,000 | 165,000 |
 | II. Short-term financial investments |
|
|
1,157,398 | 1,607,104 | 1,501,689 | 1,345,189 | 1,255,689 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
1,157,398 | 1,607,104 | 1,501,689 | 1,345,189 | 1,255,689 |
 | III. Short-term receivables |
|
|
709,648 | 689,578 | 848,133 | 971,210 | 929,229 |
 | 1. Short-term receivables of customers |
|
|
289,740 | 305,962 | 298,951 | 295,747 | 281,839 |
 | 2. Prepayments to suppliers |
|
|
218,937 | 209,485 | 294,487 | 391,946 | 372,877 |
 | 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 |
|
|
236,543 | 209,934 | 290,460 | 320,884 | 311,903 |
 | 7. Provision for doubtful short-term receivables |
|
|
-35,571 | -35,802 | -35,766 | -37,368 | -37,388 |
 | IV. Inventories |
|
|
110,019 | 112,836 | 119,005 | 115,825 | 119,881 |
 | 1. Inventories |
|
|
110,019 | 112,836 | 119,005 | 115,825 | 119,881 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
137,395 | 159,514 | 156,100 | 165,959 | 216,460 |
 | 1. Short-term prepaid expenses |
|
|
20,370 | 34,521 | 32,619 | 25,766 | 17,462 |
 | 2. Deductible VAT |
|
|
114,466 | 122,870 | 120,018 | 140,190 | 198,996 |
 | 3. Taxes and the State Receivables |
|
|
2,559 | 2,122 | 3,463 | 2 | 2 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
4,210,783 | 4,464,119 | 4,455,677 | 5,400,549 | 5,727,315 |
 | I. Long-term receivables |
|
|
114 | 108 | 97 | 93 | 84 |
 | 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 |
|
|
114 | 108 | 97 | 93 | 84 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
1,947,380 | 1,927,479 | 1,868,892 | 1,826,395 | 1,772,100 |
 | 1. Tangible fixed assets |
|
|
1,940,359 | 1,920,872 | 1,862,251 | 1,819,212 | 1,764,528 |
 | - Cost |
|
|
7,399,359 | 7,360,369 | 6,778,577 | 6,796,554 | 6,796,688 |
 | - Accumulated depreciation |
|
|
-5,459,000 | -5,439,497 | -4,916,326 | -4,977,342 | -5,032,160 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
7,021 | 6,606 | 6,641 | 7,184 | 7,572 |
 | - Cost |
|
|
43,742 | 43,744 | 44,212 | 45,334 | 46,257 |
 | - Accumulated depreciation |
|
|
-36,721 | -37,137 | -37,571 | -38,151 | -38,684 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
1,848,701 | 2,119,386 | 2,241,492 | 3,160,408 | 3,490,094 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
1,848,701 | 2,119,386 | 2,241,492 | 3,160,408 | 3,490,094 |
 | IV. Long-term financial investments |
|
|
335,626 | 330,407 | 262,489 | 316,847 | 374,402 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
319,067 | 312,766 | 260,829 | 314,800 | 372,222 |
 | 3. Other investments in equity instruments |
|
|
17,640 | 17,640 | 2,181 | 2,181 | 2,181 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-1,081 | | -521 | -135 | -1 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
78,962 | 86,740 | 82,707 | 96,806 | 90,633 |
 | 1. Long-term prepaid expenses |
|
|
64,729 | 72,107 | 68,074 | 81,773 | 75,600 |
 | 2. Deferred income tax assets |
|
|
14,234 | 14,634 | 14,634 | 15,033 | 15,033 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
7,097,666 | 7,624,963 | 7,720,637 | 8,492,693 | 8,551,209 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
1,183,148 | 1,833,366 | 1,555,511 | 2,132,072 | 2,065,570 |
 | I. Current liabilities |
|
|
678,217 | 1,332,411 | 1,057,170 | 1,637,559 | 1,050,821 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
24,684 | 23,025 | 25,605 | 23,524 | 25,186 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
208,724 | 328,806 | 210,910 | 852,623 | 462,154 |
 | 4. Advances from customers |
|
|
5,782 | 9,213 | 10,102 | 19,395 | 13,563 |
 | 5. Taxes and other payables to the State Budget |
|
|
72,363 | 86,271 | 185,778 | 99,849 | 92,399 |
 | 6. Payables to employees |
|
|
91,980 | 162,814 | 222,397 | 224,947 | 97,381 |
 | 7. Short-term accrued expenses |
|
|
236,192 | 233,707 | 226,989 | 226,890 | 231,216 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| 6,422 | | 5,353 | |
 | 11. Other short-term payables |
|
|
10,577 | 398,759 | 109,595 | 126,073 | 103,648 |
 | 12. Provision for short term payables |
|
|
3,209 | | | 18,100 | |
 | 13. Bonus and welfare fund |
|
|
24,706 | 83,395 | 65,795 | 40,805 | 25,273 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
504,931 | 500,955 | 498,340 | 494,514 | 1,014,749 |
 | 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 |
|
|
| | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
495,810 | 491,222 | 489,641 | 484,949 | 1,006,044 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
9,121 | 9,733 | 8,699 | 9,564 | 8,705 |
 | 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 |
|
|
5,914,518 | 5,791,597 | 6,165,126 | 6,360,621 | 6,485,639 |
 | I. ShareHolder's equity |
|
|
5,914,518 | 5,791,597 | 6,165,126 | 6,360,621 | 6,485,639 |
 | 1. Owner's investment capital |
|
|
3,269,600 | 3,269,600 | 3,269,600 | 3,269,600 | 3,269,600 |
 | 2. Share capital surplus |
|
|
| | | | |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
63,050 | 52,544 | 52,544 | 52,544 | 52,544 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
-613,302 | -613,302 | -613,302 | -613,302 | -613,302 |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
1,423,444 | 1,803,206 | 1,803,206 | 1,803,206 | 1,803,206 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
984,534 | 551,319 | 888,327 | 1,043,411 | 1,188,145 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
843,979 | 237,424 | 238,032 | 236,182 | 1,042,971 |
 | - Profit after tax undistributed this period |
|
|
140,555 | 313,894 | 650,295 | 807,229 | 145,174 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
787,192 | 728,231 | 764,751 | 805,162 | 785,446 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,097,666 | 7,624,963 | 7,720,637 | 8,492,693 | 8,551,209 |
There is no report.
|
|