|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
2,615,182 | 2,930,422 | 2,311,453 | 2,620,002 | 2,862,183 |
 | I. Cash and cash equivalents |
|
|
251,094 | 208,067 | 258,824 | 644,563 | 234,460 |
 | 1. Cash |
|
|
27,826 | 14,570 | 65,111 | 250,635 | 29,460 |
 | 2. Cash equivalents |
|
|
223,268 | 193,497 | 193,713 | 393,928 | 205,000 |
 | II. Short-term financial investments |
|
|
15,000 | 45,000 | 45,000 | 60,000 | 260,000 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
15,000 | 45,000 | 45,000 | 60,000 | 260,000 |
 | III. Short-term receivables |
|
|
782,840 | 1,122,273 | 912,408 | 740,189 | 667,819 |
 | 1. Short-term receivables of customers |
|
|
620,575 | 1,069,486 | 852,574 | 690,550 | 619,639 |
 | 2. Prepayments to suppliers |
|
|
7,379 | 5,629 | 4,319 | 2,843 | 11,141 |
 | 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 |
|
|
155,528 | 51,807 | 60,156 | 51,438 | 41,681 |
 | 7. Provision for doubtful short-term receivables |
|
|
-641 | -4,650 | -4,641 | -4,641 | -4,641 |
 | IV. Inventories |
|
|
1,390,318 | 1,343,867 | 896,129 | 1,060,420 | 1,541,507 |
 | 1. Inventories |
|
|
1,404,928 | 1,361,332 | 914,659 | 1,087,515 | 1,558,711 |
 | 2. Provision for decline in value of inventories |
|
|
-14,609 | -17,465 | -18,530 | -27,096 | -17,204 |
 | V. Other current assets |
|
|
175,930 | 211,215 | 199,091 | 114,830 | 158,397 |
 | 1. Short-term prepaid expenses |
|
|
25,676 | 26,427 | 22,158 | 26,981 | 31,525 |
 | 2. Deductible VAT |
|
|
140,842 | 169,291 | 158,706 | 70,270 | 117,172 |
 | 3. Taxes and the State Receivables |
|
|
9,412 | 15,497 | 18,227 | 17,579 | 9,700 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
2,960,026 | 2,963,999 | 2,945,246 | 3,192,433 | 3,289,777 |
 | I. Long-term receivables |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
 | 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 |
|
|
10,681 | 10,681 | 10,681 | 10,681 | 10,681 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,169,527 | 2,089,229 | 2,082,521 | 2,077,735 | 2,094,594 |
 | 1. Tangible fixed assets |
|
|
1,988,418 | 1,930,519 | 1,924,564 | 1,921,410 | 1,932,356 |
 | - Cost |
|
|
3,397,971 | 3,348,964 | 3,396,949 | 3,438,007 | 3,501,941 |
 | - Accumulated depreciation |
|
|
-1,409,553 | -1,418,446 | -1,472,385 | -1,516,598 | -1,569,585 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
181,109 | 158,711 | 157,956 | 156,325 | 162,239 |
 | - Cost |
|
|
214,259 | 196,982 | 197,892 | 197,885 | 205,176 |
 | - Accumulated depreciation |
|
|
-33,150 | -38,271 | -39,936 | -41,560 | -42,938 |
 | III. Real Estate Investments |
|
|
378,861 | 310,543 | 306,017 | 300,199 | 298,548 |
 | - Cost |
|
|
385,753 | 318,202 | 314,623 | 310,085 | 310,085 |
 | - Accumulated depreciation |
|
|
-6,892 | -7,658 | -8,606 | -9,887 | -11,537 |
 | IV. Long-term assets in progress |
|
|
289,368 | 265,750 | 271,582 | 458,723 | 565,236 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
289,368 | 265,750 | 271,582 | 458,723 | 565,236 |
 | IV. Long-term financial investments |
|
|
| 140,000 | 140,000 | 140,000 | 140,029 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| 140,788 | 140,788 | 140,788 | 140,818 |
 | 3. Other investments in equity instruments |
|
|
| | | | |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| -788 | -788 | -788 | -788 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
111,589 | 147,796 | 134,446 | 205,096 | 180,689 |
 | 1. Long-term prepaid expenses |
|
|
109,174 | 146,677 | 124,387 | 187,536 | 179,193 |
 | 2. Deferred income tax assets |
|
|
2,415 | 1,119 | 1,119 | 1,119 | 1,495 |
 | 3. Other long-term assets |
|
|
| | 8,940 | 16,441 | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
5,575,208 | 5,894,421 | 5,256,698 | 5,812,435 | 6,151,960 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
3,719,785 | 4,088,874 | 3,389,083 | 3,919,108 | 4,265,260 |
 | I. Current liabilities |
|
|
2,864,192 | 3,295,059 | 2,569,780 | 2,745,629 | 2,944,564 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
1,961,324 | 2,190,465 | 1,705,746 | 1,606,743 | 1,926,795 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
683,548 | 872,162 | 495,906 | 776,663 | 788,311 |
 | 4. Advances from customers |
|
|
23,185 | 4,381 | 31,136 | 7,329 | 38,466 |
 | 5. Taxes and other payables to the State Budget |
|
|
14,885 | 28,872 | 54,482 | 31,551 | 18,149 |
 | 6. Payables to employees |
|
|
80,890 | 99,791 | 197,671 | 256,936 | 120,299 |
 | 7. Short-term accrued expenses |
|
|
23,006 | 27,639 | 17,695 | 21,394 | 14,571 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
4,112 | 2,822 | 1,751 | 1,947 | 2,136 |
 | 11. Other short-term payables |
|
|
23,360 | 26,368 | 26,457 | 16,035 | 15,084 |
 | 12. Provision for short term payables |
|
|
38 | 169 | 169 | 360 | 430 |
 | 13. Bonus and welfare fund |
|
|
49,845 | 42,389 | 38,767 | 26,669 | 20,323 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
855,593 | 793,815 | 819,303 | 1,173,480 | 1,320,696 |
 | 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 |
|
|
3,583 | | | | |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
845,913 | 726,740 | 747,711 | 1,093,122 | 1,229,848 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
| | | | |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
6,097 | 67,075 | 71,592 | 80,358 | 90,848 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,855,423 | 1,805,547 | 1,867,615 | 1,893,327 | 1,886,700 |
 | I. ShareHolder's equity |
|
|
1,855,423 | 1,805,547 | 1,867,615 | 1,893,327 | 1,886,700 |
 | 1. Owner's investment capital |
|
|
1,135,230 | 1,135,230 | 1,226,012 | 1,226,012 | 1,226,012 |
 | 2. Share capital surplus |
|
|
40,989 | 40,989 | 40,989 | 40,989 | 40,989 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
55 | 55 | 55 | 55 | 55 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
270,776 | 290,776 | 290,776 | 290,776 | 290,776 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
102,265 | 112,265 | 112,265 | 112,265 | 112,265 |
 | 11. After tax undistributed profit |
|
|
173,837 | 226,231 | 197,518 | 223,229 | 216,602 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
131,517 | 96,363 | 5,581 | 5,581 | 173,283 |
 | - Profit after tax undistributed this period |
|
|
42,319 | 129,869 | 191,937 | 217,648 | 43,319 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
132,271 | | | | |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
5,575,208 | 5,894,421 | 5,256,698 | 5,812,435 | 6,151,960 |
There is no report.
|
|