|
|
Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
56,666,895 | 58,284,382 | 53,985,272 | 49,620,976 | 60,085,477 |
| I. Cash and cash equivalents |
|
|
13,379,071 | 17,106,790 | 15,557,231 | 12,293,517 | 15,062,136 |
| 1. Cash |
|
|
7,475,802 | 7,799,684 | 7,190,590 | 6,751,167 | 5,329,069 |
| 2. Cash equivalents |
|
|
5,903,269 | 9,307,106 | 8,366,641 | 5,542,349 | 9,733,067 |
| II. Short-term financial investments |
|
|
16,536,864 | 8,619,414 | 11,142,790 | 12,762,530 | 15,143,605 |
| 1. Trading securities |
|
|
6,691 | 6,691 | 6,691 | 6,691 | 6,691 |
| 2. Provision for diminution in value of trading securities |
|
|
-1,951 | -1,909 | -1,984 | -2,015 | -2,095 |
| 3. Investments holding until maturity |
|
|
16,532,124 | 8,614,631 | 11,138,083 | 12,757,854 | 15,139,009 |
| III. Short-term receivables |
|
|
10,972,776 | 14,924,519 | 11,040,843 | 10,172,950 | 12,855,216 |
| 1. Short-term receivables of customers |
|
|
10,025,594 | 14,020,393 | 10,226,691 | 9,565,537 | 12,233,382 |
| 2. Prepayments to suppliers |
|
|
663,399 | 686,926 | 653,135 | 801,292 | 770,301 |
| 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 |
|
|
809,848 | 753,520 | 789,261 | 570,911 | 658,368 |
| 7. Provision for doubtful short-term receivables |
|
|
-526,066 | -536,320 | -628,244 | -764,790 | -806,835 |
| IV. Inventories |
|
|
14,634,153 | 16,750,219 | 15,319,146 | 13,527,159 | 15,659,106 |
| 1. Inventories |
|
|
14,679,624 | 16,761,536 | 15,329,891 | 13,572,417 | 15,732,152 |
| 2. Provision for decline in value of inventories |
|
|
-45,471 | -11,317 | -10,745 | -45,258 | -73,047 |
| V. Other current assets |
|
|
1,144,030 | 883,441 | 925,262 | 864,820 | 1,365,414 |
| 1. Short-term prepaid expenses |
|
|
295,696 | 307,234 | 488,081 | 371,705 | 355,864 |
| 2. Deductible VAT |
|
|
693,240 | 458,403 | 357,277 | 382,883 | 411,027 |
| 3. Taxes and the State Receivables |
|
|
154,312 | 117,005 | 79,027 | 109,490 | 597,815 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
782 | 799 | 877 | 742 | 708 |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
22,295,177 | 22,447,976 | 20,715,100 | 20,568,127 | 21,322,766 |
| I. Long-term receivables |
|
|
28,025 | 27,898 | 30,181 | 27,822 | 30,069 |
| 1. Long-term customer's receivables |
|
|
368 | 345 | 315 | 315 | 285 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
| | | | |
| 5. Other long-term receivables |
|
|
31,524 | 31,019 | 33,133 | 30,273 | 32,151 |
| 6. Provision for doubtful long-term receivables |
|
|
-3,867 | -3,467 | -3,267 | -2,767 | -2,367 |
| II. Fixed assets |
|
|
13,655,143 | 13,420,218 | 13,554,397 | 13,323,137 | 13,580,512 |
| 1. Tangible fixed assets |
|
|
11,302,412 | 11,084,353 | 11,173,364 | 10,949,264 | 11,168,342 |
| - Cost |
|
|
36,037,503 | 36,283,124 | 36,760,797 | 36,975,242 | 37,587,281 |
| - Accumulated depreciation |
|
|
-24,735,090 | -25,198,771 | -25,587,433 | -26,025,977 | -26,418,939 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
2,352,731 | 2,335,865 | 2,381,033 | 2,373,873 | 2,412,170 |
| - Cost |
|
|
3,246,870 | 3,231,785 | 3,290,987 | 3,299,858 | 3,353,914 |
| - Accumulated depreciation |
|
|
-894,139 | -895,920 | -909,953 | -925,985 | -941,744 |
| III. Real Estate Investments |
|
|
114,428 | 114,305 | 113,751 | 112,739 | 105,060 |
| - Cost |
|
|
197,063 | 198,650 | 199,335 | 199,474 | 190,431 |
| - Accumulated depreciation |
|
|
-82,635 | -84,345 | -85,584 | -86,735 | -85,370 |
| IV. Long-term assets in progress |
|
|
879,045 | 909,635 | 814,195 | 990,539 | 1,078,282 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
879,045 | 909,635 | 814,195 | 990,539 | 1,078,282 |
| IV. Long-term financial investments |
|
|
4,797,707 | 5,159,280 | 3,274,388 | 3,090,448 | 3,211,015 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
1,372,324 | 1,449,358 | 1,486,237 | 1,443,444 | 1,565,576 |
| 3. Other investments in equity instruments |
|
|
263,775 | 263,775 | 263,775 | 263,775 | 263,775 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-115,392 | -118,253 | -118,425 | -117,171 | -118,736 |
| 5. Investments holding until maturity |
|
|
3,277,000 | 3,564,400 | 1,642,800 | 1,500,400 | 1,500,400 |
| V. Total other long-term assets |
|
|
2,820,828 | 2,816,640 | 2,928,189 | 3,023,442 | 3,317,827 |
| 1. Long-term prepaid expenses |
|
|
2,751,288 | 2,732,506 | 2,829,741 | 2,880,579 | 3,162,526 |
| 2. Deferred income tax assets |
|
|
60,563 | 75,199 | 93,998 | 138,004 | 151,065 |
| 3. Other long-term assets |
|
|
8,977 | 8,935 | 4,450 | 4,859 | 4,236 |
| VI. Goodwills |
|
|
| | | | |
| TOTAL ASSETS |
|
|
78,962,072 | 80,732,358 | 74,700,373 | 70,189,104 | 81,408,243 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
49,776,784 | 50,419,175 | 46,117,824 | 41,514,070 | 52,105,984 |
| I. Current liabilities |
|
|
48,980,243 | 49,633,736 | 45,325,554 | 40,691,667 | 51,289,875 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
19,186,423 | 16,007,279 | 16,906,283 | 13,058,048 | 17,382,979 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
21,478,127 | 25,780,916 | 19,475,568 | 18,515,801 | 25,384,213 |
| 4. Advances from customers |
|
|
288,201 | 202,712 | 240,820 | 245,301 | 300,086 |
| 5. Taxes and other payables to the State Budget |
|
|
2,103,517 | 2,014,220 | 2,140,020 | 2,281,048 | 2,115,364 |
| 6. Payables to employees |
|
|
1,479,435 | 719,995 | 1,092,454 | 1,425,619 | 1,565,314 |
| 7. Short-term accrued expenses |
|
|
321,015 | 766,253 | 544,962 | 674,261 | 340,183 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
25,793 | 17,375 | 9,823 | 14,539 | 11,424 |
| 11. Other short-term payables |
|
|
310,920 | 494,533 | 467,460 | 501,617 | 377,498 |
| 12. Provision for short term payables |
|
|
274,897 | 302,546 | 280,767 | 204,964 | 178,733 |
| 13. Bonus and welfare fund |
|
|
459,393 | 254,212 | 1,088,784 | 690,478 | 552,608 |
| 14. Price stabilization fund |
|
|
3,052,520 | 3,073,695 | 3,078,612 | 3,079,992 | 3,081,473 |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
796,541 | 785,438 | 792,271 | 822,403 | 816,109 |
| 1. Long-term payables to sellers |
|
|
| | | | |
| 2. Long-term accrued expenses |
|
|
31,758 | 33,785 | 36,375 | 37,115 | 40,106 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
84,908 | 83,578 | 85,242 | 84,710 | 109,275 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
646,814 | 616,679 | 595,969 | 549,821 | 488,640 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
20,532 | 22,881 | 28,898 | 97,892 | 101,412 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
1,922 | 6,502 | 25,740 | 32,903 | 57,099 |
| 11. Long-term unrealized revenue |
|
|
10,606 | 22,014 | 20,047 | 19,961 | 19,576 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
29,185,288 | 30,313,183 | 28,582,548 | 28,675,034 | 29,302,259 |
| I. ShareHolder's equity |
|
|
29,185,288 | 30,313,183 | 28,582,548 | 28,675,034 | 29,302,259 |
| 1. Owner's investment capital |
|
|
12,938,781 | 12,938,781 | 12,938,781 | 12,938,781 | 12,938,781 |
| 2. Share capital surplus |
|
|
7,359,059 | 7,359,059 | 7,359,059 | 7,359,059 | 7,359,059 |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
969,028 | 966,833 | 966,833 | 966,833 | 966,833 |
| 5. Treasury shares |
|
|
-232,858 | -232,858 | -232,858 | -232,858 | -232,858 |
| 6. Differences upon asset revaluation |
|
|
-1,279,968 | -1,279,968 | -1,279,968 | -1,279,968 | -1,279,968 |
| 7. Differences upon foreign exchange rate |
|
|
131,131 | 152,314 | 169,963 | 159,540 | 162,619 |
| 8. Investment and development funds |
|
|
1,769,538 | 1,770,610 | 2,094,888 | 2,095,146 | 2,095,686 |
| 9. Financial reserve funds |
|
|
| | | | |
| 10. Other funds belonging to owner's equity |
|
|
84,189 | 84,151 | 83,986 | 83,873 | 84,168 |
| 11. After tax undistributed profit |
|
|
4,185,987 | 5,239,838 | 3,321,122 | 3,361,021 | 3,921,246 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
254,089 | 4,166,864 | 1,042,466 | 1,016,490 | 1,031,244 |
| - Profit after tax undistributed this period |
|
|
3,931,898 | 1,072,974 | 2,278,656 | 2,344,531 | 2,890,002 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
3,260,400 | 3,314,423 | 3,160,742 | 3,223,608 | 3,286,694 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
78,962,072 | 80,732,358 | 74,700,373 | 70,189,104 | 81,408,243 |
There is no report.
|
|