|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
1,214,342 | 1,217,442 | 1,165,904 | 1,123,444 | 1,050,902 |
 | I. Cash and cash equivalents |
|
|
596,196 | 497,280 | 495,261 | 507,904 | 394,466 |
 | 1. Cash |
|
|
110,038 | 140,780 | 99,749 | 108,804 | 129,116 |
 | 2. Cash equivalents |
|
|
486,159 | 356,500 | 395,511 | 399,100 | 265,350 |
 | II. Short-term financial investments |
|
|
66,191 | 61,490 | 67,490 | 86,490 | 91,086 |
 | 1. Trading securities |
|
|
684 | 684 | 684 | 684 | 684 |
 | 2. Provision for diminution in value of trading securities |
|
|
-113 | -114 | -114 | -114 | -118 |
 | 3. Investments holding until maturity |
|
|
65,620 | 60,920 | 66,920 | 85,920 | 90,520 |
 | III. Short-term receivables |
|
|
479,084 | 569,375 | 531,378 | 477,202 | 496,105 |
 | 1. Short-term receivables of customers |
|
|
340,909 | 371,837 | 393,253 | 411,995 | 417,349 |
 | 2. Prepayments to suppliers |
|
|
67,676 | 65,817 | 55,027 | 35,878 | 38,410 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| 44,425 | | | |
 | 6. Other short-term receivables |
|
|
141,461 | 161,366 | 155,986 | 128,105 | 139,107 |
 | 7. Provision for doubtful short-term receivables |
|
|
-70,962 | -74,070 | -72,888 | -98,776 | -98,761 |
 | IV. Inventories |
|
|
60,414 | 71,648 | 55,665 | 36,290 | 41,000 |
 | 1. Inventories |
|
|
60,414 | 71,648 | 55,665 | 36,290 | 41,000 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
12,456 | 17,650 | 16,111 | 15,558 | 28,245 |
 | 1. Short-term prepaid expenses |
|
|
9,456 | 9,476 | 7,166 | 6,389 | 7,154 |
 | 2. Deductible VAT |
|
|
1,862 | 7,117 | 8,103 | 9,161 | 21,077 |
 | 3. Taxes and the State Receivables |
|
|
1,138 | 1,056 | 842 | 8 | 14 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
1,686,774 | 1,718,434 | 1,888,616 | 1,926,333 | 2,037,395 |
 | I. Long-term receivables |
|
|
4,023 | 5,783 | 4,935 | 4,953 | 3,664 |
 | 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 |
|
|
4,023 | 5,783 | 4,935 | 4,953 | 3,664 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
956,164 | 995,104 | 1,096,060 | 1,105,000 | 1,069,980 |
 | 1. Tangible fixed assets |
|
|
861,856 | 886,313 | 970,628 | 981,512 | 949,099 |
 | - Cost |
|
|
2,004,471 | 2,050,625 | 2,240,295 | 2,274,344 | 2,274,378 |
 | - Accumulated depreciation |
|
|
-1,142,614 | -1,164,312 | -1,269,667 | -1,292,832 | -1,325,279 |
 | 2. Fixed assets of financial leasing |
|
|
63,152 | 78,165 | 76,305 | 74,445 | 72,585 |
 | - Cost |
|
|
77,859 | 94,545 | 94,545 | 94,545 | 94,545 |
 | - Accumulated depreciation |
|
|
-14,707 | -16,379 | -18,239 | -20,100 | -21,960 |
 | 3. Intangible fixed assets |
|
|
31,155 | 30,625 | 49,127 | 49,043 | 48,297 |
 | - Cost |
|
|
75,228 | 75,228 | 96,595 | 97,270 | 97,270 |
 | - Accumulated depreciation |
|
|
-44,072 | -44,602 | -47,468 | -48,227 | -48,973 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
87,418 | 69,312 | 120,994 | 149,290 | 295,950 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
87,418 | 69,312 | 120,994 | 149,290 | 295,950 |
 | IV. Long-term financial investments |
|
|
573,314 | 577,424 | 600,563 | 606,195 | 613,054 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
571,685 | 575,795 | 598,934 | 604,566 | 611,425 |
 | 3. Other investments in equity instruments |
|
|
1,629 | 1,629 | 1,629 | 1,629 | 1,629 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
44,730 | 52,249 | 50,065 | 47,459 | 43,872 |
 | 1. Long-term prepaid expenses |
|
|
29,399 | 37,172 | 35,576 | 33,519 | 29,521 |
 | 2. Deferred income tax assets |
|
|
15,331 | 15,077 | 14,489 | 13,940 | 14,350 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
21,125 | 18,562 | 15,999 | 13,437 | 10,874 |
 | TOTAL ASSETS |
|
|
2,901,115 | 2,935,876 | 3,054,520 | 3,049,777 | 3,088,297 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
600,775 | 592,881 | 708,504 | 655,209 | 631,498 |
 | I. Current liabilities |
|
|
472,441 | 463,659 | 568,754 | 524,888 | 508,004 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
28,064 | 33,591 | 133,761 | 135,964 | 107,037 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
110,284 | 106,267 | 102,286 | 130,236 | 138,603 |
 | 4. Advances from customers |
|
|
47,574 | 43,358 | 13,001 | 3,331 | 4,771 |
 | 5. Taxes and other payables to the State Budget |
|
|
32,879 | 24,286 | 34,793 | 23,855 | 30,130 |
 | 6. Payables to employees |
|
|
17,602 | 23,833 | 26,915 | 31,970 | 26,258 |
 | 7. Short-term accrued expenses |
|
|
36,839 | 39,797 | 51,731 | 25,258 | 28,263 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
37,616 | 36,764 | 37,644 | 37,594 | 37,849 |
 | 11. Other short-term payables |
|
|
146,504 | 140,440 | 157,651 | 125,387 | 126,543 |
 | 12. Provision for short term payables |
|
|
331 | | 331 | 1,395 | |
 | 13. Bonus and welfare fund |
|
|
14,746 | 15,322 | 10,642 | 9,898 | 8,552 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
128,334 | 129,222 | 139,750 | 130,321 | 123,493 |
 | 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 |
|
|
35,170 | 33,881 | 42,331 | 40,956 | 40,742 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
87,210 | 89,560 | 86,883 | 78,515 | 77,194 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
2,433 | 2,444 | 7,395 | 7,715 | 2,423 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
3,521 | 3,338 | 3,141 | 3,134 | 3,134 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,300,340 | 2,342,994 | 2,346,016 | 2,394,568 | 2,456,799 |
 | I. ShareHolder's equity |
|
|
2,300,340 | 2,342,994 | 2,346,016 | 2,394,568 | 2,456,799 |
 | 1. Owner's investment capital |
|
|
982,534 | 982,534 | 982,534 | 982,534 | 982,534 |
 | 2. Share capital surplus |
|
|
-2,033 | -2,033 | -2,033 | -2,033 | -2,033 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | -54,497 | -54,497 | -54,497 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
2,850 | 2,850 | 2,850 | 2,850 | 2,850 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
1,198,077 | 1,238,887 | 1,293,144 | 1,339,314 | 1,400,719 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
1,155,003 | 1,152,274 | 1,152,308 | 1,151,220 | 1,344,221 |
 | - Profit after tax undistributed this period |
|
|
43,075 | 86,614 | 140,835 | 188,093 | 56,498 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
118,913 | 120,757 | 124,020 | 126,402 | 127,227 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
2,901,115 | 2,935,876 | 3,054,520 | 3,049,777 | 3,088,297 |
There is no report.
|
|