|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
5,701,303 | 6,111,583 | 6,272,950 | 7,252,190 | 6,854,357 |
 | I. Cash and cash equivalents |
|
|
67,930 | 111,339 | 66,188 | 70,779 | 111,133 |
 | 1. Cash |
|
|
64,625 | 108,034 | 62,883 | 67,174 | 72,203 |
 | 2. Cash equivalents |
|
|
3,306 | 3,306 | 3,306 | 3,606 | 38,930 |
 | II. Short-term financial investments |
|
|
393,311 | 372,801 | 428,502 | 411,463 | 384,880 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
393,311 | 372,801 | 428,502 | 411,463 | 384,880 |
 | III. Short-term receivables |
|
|
4,019,444 | 4,150,497 | 4,337,603 | 5,279,426 | 4,942,718 |
 | 1. Short-term receivables of customers |
|
|
3,042,682 | 3,160,269 | 3,371,690 | 4,403,902 | 3,989,705 |
 | 2. Prepayments to suppliers |
|
|
600,259 | 527,708 | 545,468 | 453,781 | 500,349 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
74,804 | 102,200 | 101,200 | 172,150 | 172,150 |
 | 6. Other short-term receivables |
|
|
313,180 | 371,971 | 330,897 | 273,767 | 308,456 |
 | 7. Provision for doubtful short-term receivables |
|
|
-11,482 | -11,651 | -11,651 | -24,173 | -27,943 |
 | IV. Inventories |
|
|
1,137,711 | 1,327,355 | 1,220,919 | 1,378,079 | 1,250,352 |
 | 1. Inventories |
|
|
1,137,773 | 1,327,417 | 1,220,981 | 1,378,141 | 1,251,805 |
 | 2. Provision for decline in value of inventories |
|
|
-62 | -62 | -62 | -62 | -1,453 |
 | V. Other current assets |
|
|
82,907 | 149,591 | 219,738 | 112,442 | 165,275 |
 | 1. Short-term prepaid expenses |
|
|
21,824 | 21,957 | 30,299 | 26,896 | 23,419 |
 | 2. Deductible VAT |
|
|
60,058 | 126,661 | 188,581 | 84,630 | 141,088 |
 | 3. Taxes and the State Receivables |
|
|
1,025 | 973 | 858 | 916 | 768 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,073,895 | 2,121,773 | 2,144,816 | 2,196,159 | 2,166,316 |
 | I. Long-term receivables |
|
|
3,237 | 2,723 | 1,742 | 2,226 | 4,469 |
 | 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 |
|
|
4,032 | 3,518 | 2,537 | 3,021 | 5,264 |
 | 6. Provision for doubtful long-term receivables |
|
|
-795 | -795 | -795 | -795 | -795 |
 | II. Fixed assets |
|
|
1,197,720 | 1,190,592 | 1,158,178 | 1,142,489 | 1,130,715 |
 | 1. Tangible fixed assets |
|
|
606,576 | 589,332 | 567,984 | 558,064 | 552,945 |
 | - Cost |
|
|
1,318,852 | 1,320,193 | 1,308,640 | 1,306,628 | 1,318,892 |
 | - Accumulated depreciation |
|
|
-712,275 | -730,861 | -740,656 | -748,564 | -765,947 |
 | 2. Fixed assets of financial leasing |
|
|
102,157 | 112,984 | 102,465 | 97,383 | 91,431 |
 | - Cost |
|
|
150,702 | 162,318 | 151,297 | 136,571 | 132,536 |
 | - Accumulated depreciation |
|
|
-48,546 | -49,334 | -48,832 | -39,188 | -41,104 |
 | 3. Intangible fixed assets |
|
|
488,987 | 488,276 | 487,729 | 487,041 | 486,338 |
 | - Cost |
|
|
503,665 | 503,670 | 503,801 | 503,493 | 503,494 |
 | - Accumulated depreciation |
|
|
-14,678 | -15,393 | -16,072 | -16,451 | -17,155 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
613,196 | 670,474 | 715,184 | 788,644 | 778,831 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
613,196 | 670,474 | 715,184 | 788,644 | 778,831 |
 | IV. Long-term financial investments |
|
|
180,948 | 184,474 | 199,953 | 192,675 | 183,972 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
177,238 | 176,764 | 178,043 | 178,465 | 179,387 |
 | 3. Other investments in equity instruments |
|
|
34,116 | 34,116 | 34,116 | 34,116 | 34,116 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-31,406 | -31,406 | -31,406 | -31,406 | -34,116 |
 | 5. Investments holding until maturity |
|
|
1,000 | 5,000 | 19,200 | 11,500 | 4,585 |
 | V. Total other long-term assets |
|
|
76,413 | 71,307 | 67,733 | 68,278 | 66,660 |
 | 1. Long-term prepaid expenses |
|
|
76,413 | 71,307 | 67,733 | 68,278 | 66,660 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
2,382 | 2,204 | 2,026 | 1,848 | 1,669 |
 | TOTAL ASSETS |
|
|
7,775,198 | 8,233,356 | 8,417,766 | 9,448,349 | 9,020,674 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
5,764,734 | 6,217,637 | 6,346,003 | 7,343,643 | 6,894,951 |
 | I. Current liabilities |
|
|
4,982,459 | 5,340,585 | 5,461,695 | 6,439,370 | 5,750,922 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
3,854,013 | 4,132,548 | 4,455,363 | 3,862,284 | 4,529,127 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
404,387 | 667,471 | 612,220 | 1,735,720 | 997,307 |
 | 4. Advances from customers |
|
|
222,709 | 123,466 | 136,122 | 340,636 | 65,077 |
 | 5. Taxes and other payables to the State Budget |
|
|
43,747 | 27,435 | 52,396 | 60,367 | 35,973 |
 | 6. Payables to employees |
|
|
20,746 | 20,984 | 30,255 | 34,577 | 24,755 |
 | 7. Short-term accrued expenses |
|
|
6,090 | 9,672 | 8,972 | 13,347 | 9,823 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
1,835 | 12 | 11 | 10 | 9 |
 | 11. Other short-term payables |
|
|
421,395 | 352,086 | 159,522 | 385,531 | 82,017 |
 | 12. Provision for short term payables |
|
|
2,735 | 2,646 | 2,624 | 2,743 | 2,680 |
 | 13. Bonus and welfare fund |
|
|
4,802 | 4,266 | 4,210 | 4,154 | 4,153 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
782,275 | 877,053 | 884,308 | 904,273 | 1,144,029 |
 | 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 |
|
|
241,588 | 301,588 | 301,588 | 301,588 | 500,789 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
539,772 | 574,550 | 581,806 | 601,770 | 642,325 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
915 | 915 | 915 | 915 | 915 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,010,464 | 2,015,719 | 2,071,762 | 2,104,706 | 2,125,723 |
 | I. ShareHolder's equity |
|
|
2,010,464 | 2,015,719 | 2,071,762 | 2,104,706 | 2,125,723 |
 | 1. Owner's investment capital |
|
|
1,621,764 | 1,621,764 | 1,621,764 | 1,621,764 | 1,621,764 |
 | 2. Share capital surplus |
|
|
-47,907 | -47,907 | -47,907 | -47,907 | -47,907 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
67,310 | 67,310 | 67,310 | 67,310 | 67,310 |
 | 5. Treasury shares |
|
|
-4,186 | -4,186 | -4,186 | -4,186 | -4,186 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
-4,153 | -3,024 | -4,820 | -2,992 | -2,832 |
 | 8. Investment and development funds |
|
|
38,866 | 39,046 | 39,046 | 39,046 | 39,046 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
268 | 268 | 268 | 268 | 268 |
 | 11. After tax undistributed profit |
|
|
70,521 | 71,596 | 120,740 | 147,139 | 161,891 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
69,467 | 68,675 | 68,675 | 68,675 | 146,708 |
 | - Profit after tax undistributed this period |
|
|
1,054 | 2,921 | 52,065 | 78,464 | 15,183 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
267,981 | 270,852 | 279,547 | 284,263 | 290,368 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,775,198 | 8,233,356 | 8,417,766 | 9,448,349 | 9,020,674 |
There is no report.
|
|