|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
3,908,662 | 4,550,963 | 4,920,733 | 5,427,111 | 4,977,734 |
 | I. Cash and cash equivalents |
|
|
315,022 | 355,905 | 422,552 | 869,943 | 482,757 |
 | 1. Cash |
|
|
222,507 | 288,191 | 340,257 | 561,172 | 395,134 |
 | 2. Cash equivalents |
|
|
92,515 | 67,713 | 82,295 | 308,771 | 87,623 |
 | II. Short-term financial investments |
|
|
122,424 | 133,682 | 124,385 | 183,198 | 144,359 |
 | 1. Trading securities |
|
|
28,275 | 28,275 | 28,275 | 28,275 | 28,275 |
 | 2. Provision for diminution in value of trading securities |
|
|
-15,756 | -15,486 | -15,486 | -17,170 | -17,170 |
 | 3. Investments holding until maturity |
|
|
109,905 | 120,893 | 111,596 | 172,094 | 133,254 |
 | III. Short-term receivables |
|
|
1,946,544 | 2,237,079 | 2,626,386 | 2,692,728 | 2,242,786 |
 | 1. Short-term receivables of customers |
|
|
573,298 | 646,437 | 902,719 | 903,733 | 837,032 |
 | 2. Prepayments to suppliers |
|
|
402,916 | 341,391 | 262,909 | 235,339 | 211,164 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
33,500 | 7,500 | 7,500 | 14,500 | 15,250 |
 | 6. Other short-term receivables |
|
|
946,246 | 1,253,450 | 1,464,957 | 1,551,240 | 1,192,470 |
 | 7. Provision for doubtful short-term receivables |
|
|
-9,416 | -11,699 | -11,699 | -12,083 | -13,130 |
 | IV. Inventories |
|
|
1,407,953 | 1,705,671 | 1,650,326 | 1,611,932 | 1,981,432 |
 | 1. Inventories |
|
|
1,409,853 | 1,707,704 | 1,652,351 | 1,614,637 | 1,983,513 |
 | 2. Provision for decline in value of inventories |
|
|
-1,900 | -2,033 | -2,024 | -2,706 | -2,081 |
 | V. Other current assets |
|
|
116,721 | 118,626 | 97,084 | 69,309 | 126,400 |
 | 1. Short-term prepaid expenses |
|
|
41,076 | 35,607 | 34,191 | 25,869 | 41,894 |
 | 2. Deductible VAT |
|
|
64,496 | 72,128 | 52,431 | 34,184 | 69,468 |
 | 3. Taxes and the State Receivables |
|
|
11,149 | 10,892 | 10,462 | 9,256 | 15,038 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,287,836 | 3,386,587 | 3,399,911 | 3,537,869 | 4,133,823 |
 | I. Long-term receivables |
|
|
515,595 | 530,035 | 525,305 | 480,996 | 981,580 |
 | 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 |
|
|
517,430 | 531,870 | 527,140 | 482,831 | 977,165 |
 | 6. Provision for doubtful long-term receivables |
|
|
-1,835 | -1,835 | -1,835 | -1,835 | -1,835 |
 | II. Fixed assets |
|
|
960,991 | 989,814 | 984,915 | 1,144,117 | 1,221,310 |
 | 1. Tangible fixed assets |
|
|
852,536 | 876,105 | 872,304 | 947,938 | 1,020,792 |
 | - Cost |
|
|
1,414,091 | 1,470,922 | 1,492,884 | 1,683,412 | 1,788,256 |
 | - Accumulated depreciation |
|
|
-561,554 | -594,817 | -620,580 | -735,474 | -767,465 |
 | 2. Fixed assets of financial leasing |
|
|
12,982 | 12,637 | 12,293 | 12,535 | 16,910 |
 | - Cost |
|
|
13,765 | 13,765 | 13,765 | 14,351 | 19,492 |
 | - Accumulated depreciation |
|
|
-784 | -1,128 | -1,472 | -1,816 | -2,583 |
 | 3. Intangible fixed assets |
|
|
95,473 | 101,072 | 100,318 | 183,645 | 183,609 |
 | - Cost |
|
|
117,017 | 124,996 | 125,449 | 212,850 | 213,809 |
 | - Accumulated depreciation |
|
|
-21,544 | -23,925 | -25,131 | -29,205 | -30,200 |
 | III. Real Estate Investments |
|
|
644,560 | 644,468 | 639,466 | 726,262 | 721,077 |
 | - Cost |
|
|
949,838 | 955,971 | 957,242 | 1,067,361 | 1,070,028 |
 | - Accumulated depreciation |
|
|
-305,278 | -311,502 | -317,776 | -341,099 | -348,951 |
 | IV. Long-term assets in progress |
|
|
397,931 | 402,392 | 389,137 | 407,978 | 394,704 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
397,931 | 402,392 | 389,137 | 407,978 | 394,704 |
 | IV. Long-term financial investments |
|
|
524,862 | 562,245 | 558,037 | 437,178 | 463,304 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
497,507 | 496,990 | 492,782 | 375,837 | 391,882 |
 | 3. Other investments in equity instruments |
|
|
24,632 | 62,632 | 62,632 | 60,718 | 62,003 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-376 | -376 | -376 | -376 | -376 |
 | 5. Investments holding until maturity |
|
|
3,100 | 3,000 | 3,000 | 1,000 | 9,796 |
 | V. Total other long-term assets |
|
|
105,794 | 122,093 | 171,392 | 209,436 | 191,567 |
 | 1. Long-term prepaid expenses |
|
|
63,100 | 79,117 | 128,627 | 173,360 | 164,657 |
 | 2. Deferred income tax assets |
|
|
42,694 | 42,976 | 42,764 | 36,076 | 26,911 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
138,102 | 135,540 | 131,659 | 131,901 | 160,280 |
 | TOTAL ASSETS |
|
|
7,196,498 | 7,937,550 | 8,320,644 | 8,964,980 | 9,111,558 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
4,497,886 | 5,160,801 | 5,821,407 | 6,620,226 | 6,740,005 |
 | I. Current liabilities |
|
|
2,680,067 | 3,103,241 | 3,590,020 | 4,001,079 | 4,100,816 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,989,800 | 2,250,714 | 2,588,287 | 2,804,088 | 3,150,194 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
292,303 | 334,709 | 449,668 | 522,260 | 361,008 |
 | 4. Advances from customers |
|
|
143,130 | 197,834 | 212,059 | 177,887 | 178,818 |
 | 5. Taxes and other payables to the State Budget |
|
|
27,840 | 35,551 | 48,115 | 74,105 | 53,901 |
 | 6. Payables to employees |
|
|
52,529 | 69,777 | 93,262 | 175,910 | 78,738 |
 | 7. Short-term accrued expenses |
|
|
36,432 | 56,127 | 61,444 | 74,317 | 63,509 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
26,190 | 33,522 | 30,880 | 32,105 | 33,194 |
 | 11. Other short-term payables |
|
|
100,199 | 112,298 | 91,686 | 128,002 | 171,595 |
 | 12. Provision for short term payables |
|
|
756 | 2,380 | 4,507 | 551 | 442 |
 | 13. Bonus and welfare fund |
|
|
10,888 | 10,329 | 10,112 | 11,854 | 9,417 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
1,817,819 | 2,057,561 | 2,231,387 | 2,619,147 | 2,639,189 |
 | 1. Long-term payables to sellers |
|
|
| | | | |
 | 2. Long-term accrued expenses |
|
|
| 15,398 | 22,011 | 30,222 | 12,427 |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
1,072,771 | 1,066,409 | 1,078,801 | 1,269,585 | 1,245,586 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
695,924 | 925,847 | 1,086,024 | 1,277,432 | 1,335,086 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | 153 | 153 |
 | 11. Long-term unrealized revenue |
|
|
49,124 | 49,907 | 44,551 | 41,754 | 40,136 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
2,698,612 | 2,776,749 | 2,499,237 | 2,344,754 | 2,371,553 |
 | I. ShareHolder's equity |
|
|
2,698,612 | 2,776,749 | 2,499,237 | 2,344,754 | 2,371,553 |
 | 1. Owner's investment capital |
|
|
666,306 | 666,306 | 666,306 | 666,306 | 666,306 |
 | 2. Share capital surplus |
|
|
4,597 | 4,597 | 4,597 | 4,597 | 4,597 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
202,500 | 210,200 | 210,200 | 210,188 | 219,112 |
 | 5. Treasury shares |
|
|
-361 | -361 | -361 | -361 | -361 |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
34,760 | 34,760 | 34,760 | 34,760 | 34,410 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
756,397 | 781,955 | 737,086 | 528,513 | 563,473 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
742,667 | 736,298 | 685,245 | 487,706 | 552,542 |
 | - Profit after tax undistributed this period |
|
|
13,730 | 45,657 | 51,841 | 40,808 | 10,931 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
1,034,413 | 1,079,292 | 846,649 | 900,750 | 884,016 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
7,196,498 | 7,937,550 | 8,320,644 | 8,964,980 | 9,111,558 |
There is no report.
|
|