|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
731,850 | 783,625 | 884,943 | 1,205,113 | 1,015,450 |
 | I. Cash and cash equivalents |
|
|
207,471 | 63,204 | 193,993 | 487,465 | 190,425 |
 | 1. Cash |
|
|
204,771 | 55,504 | 192,793 | 479,116 | 187,425 |
 | 2. Cash equivalents |
|
|
2,700 | 7,700 | 1,200 | 8,348 | 3,000 |
 | II. Short-term financial investments |
|
|
10,000 | 10,000 | 10,000 | 10,677 | 17,879 |
 | 1. Trading securities |
|
|
| | | | |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
10,000 | 10,000 | 10,000 | 10,677 | 17,879 |
 | III. Short-term receivables |
|
|
396,322 | 547,590 | 481,080 | 485,964 | 566,027 |
 | 1. Short-term receivables of customers |
|
|
217,822 | 252,642 | 302,025 | 327,085 | 234,464 |
 | 2. Prepayments to suppliers |
|
|
23,224 | 16,663 | 23,582 | 8,056 | 11,235 |
 | 3. Short-term intercompany receivables |
|
|
890 | | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
91,568 | 84,750 | 77,808 | 73,308 | 177,000 |
 | 6. Other short-term receivables |
|
|
103,679 | 238,333 | 124,429 | 129,018 | 199,830 |
 | 7. Provision for doubtful short-term receivables |
|
|
-40,862 | -44,797 | -46,765 | -51,503 | -56,503 |
 | IV. Inventories |
|
|
87,619 | 134,530 | 176,045 | 203,988 | 224,156 |
 | 1. Inventories |
|
|
87,628 | 134,539 | 176,054 | 203,996 | 224,165 |
 | 2. Provision for decline in value of inventories |
|
|
-9 | -9 | -9 | -9 | -9 |
 | V. Other current assets |
|
|
30,438 | 28,300 | 23,826 | 17,020 | 16,963 |
 | 1. Short-term prepaid expenses |
|
|
11,645 | 12,870 | 10,445 | 9,320 | 10,566 |
 | 2. Deductible VAT |
|
|
18,698 | 15,409 | 13,008 | 7,354 | 6,222 |
 | 3. Taxes and the State Receivables |
|
|
95 | 21 | 373 | 345 | 175 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,687,460 | 3,652,199 | 3,541,648 | 3,602,718 | 3,821,263 |
 | I. Long-term receivables |
|
|
476,708 | 476,718 | 465,200 | 545,200 | 854,142 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | 308,800 |
 | 5. Other long-term receivables |
|
|
476,708 | 476,718 | 465,200 | 545,200 | 545,342 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,603,787 | 2,546,270 | 2,851,279 | 2,789,632 | 2,731,067 |
 | 1. Tangible fixed assets |
|
|
2,425,809 | 2,369,178 | 2,661,373 | 2,600,427 | 2,539,860 |
 | - Cost |
|
|
4,271,707 | 4,273,896 | 4,630,537 | 4,634,724 | 4,642,824 |
 | - Accumulated depreciation |
|
|
-1,845,898 | -1,904,719 | -1,969,164 | -2,034,296 | -2,102,964 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | 2,976 |
 | - Cost |
|
|
| | | | 2,997 |
 | - Accumulated depreciation |
|
|
| | | | -21 |
 | 3. Intangible fixed assets |
|
|
177,978 | 177,093 | 189,905 | 189,205 | 188,231 |
 | - Cost |
|
|
221,818 | 221,818 | 235,567 | 235,837 | 235,837 |
 | - Accumulated depreciation |
|
|
-43,840 | -44,726 | -45,662 | -46,632 | -47,606 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
381,134 | 398,902 | 23,097 | 52,072 | 28,636 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
381,134 | 398,902 | 23,097 | 52,072 | 28,636 |
 | IV. Long-term financial investments |
|
|
2,241 | 558 | 558 | 1,570 | 1,555 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
4,667 | | 4,667 | 1,012 | 4,667 |
 | 3. Other investments in equity instruments |
|
|
732 | 732 | 732 | 732 | 732 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-3,158 | -174 | -4,841 | -174 | -3,844 |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
23,738 | 28,135 | 27,680 | 27,641 | 26,767 |
 | 1. Long-term prepaid expenses |
|
|
23,738 | 28,135 | 27,680 | 27,641 | 26,767 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
199,852 | 201,617 | 173,835 | 186,603 | 179,095 |
 | TOTAL ASSETS |
|
|
4,419,310 | 4,435,824 | 4,426,591 | 4,807,831 | 4,836,712 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,681,406 | 2,605,189 | 2,528,876 | 2,752,305 | 2,729,019 |
 | I. Current liabilities |
|
|
567,122 | 966,455 | 477,044 | 763,158 | 496,905 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
351,689 | 720,767 | 199,161 | 489,770 | 231,396 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
85,359 | 132,440 | 123,332 | 108,252 | 61,746 |
 | 4. Advances from customers |
|
|
22,679 | 9,481 | 2,405 | 2,155 | 4,867 |
 | 5. Taxes and other payables to the State Budget |
|
|
16,974 | 18,897 | 34,600 | 28,123 | 28,761 |
 | 6. Payables to employees |
|
|
20,669 | 9,033 | 12,091 | 17,593 | 15,321 |
 | 7. Short-term accrued expenses |
|
|
11,850 | 27,305 | 23,807 | 22,869 | 37,001 |
 | 8. Short-term intercompany payables |
|
|
890 | | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
| | | | |
 | 11. Other short-term payables |
|
|
46,993 | 37,206 | 74,988 | 85,093 | 107,960 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
10,018 | 11,326 | 6,659 | 9,302 | 9,852 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,114,284 | 1,638,734 | 2,051,832 | 1,989,148 | 2,232,114 |
 | 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 |
|
|
74,272 | 74,362 | 74,272 | 74,362 | 74,272 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
2,040,012 | 1,564,372 | 1,977,561 | 1,914,786 | 2,157,842 |
 | 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 |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,737,904 | 1,830,635 | 1,897,715 | 2,055,526 | 2,107,694 |
 | I. ShareHolder's equity |
|
|
1,737,904 | 1,830,635 | 1,897,715 | 2,055,526 | 2,107,694 |
 | 1. Owner's investment capital |
|
|
837,897 | 837,897 | 837,897 | 837,897 | 837,897 |
 | 2. Share capital surplus |
|
|
5,940 | 5,940 | 5,940 | 5,940 | 5,940 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
| | | | |
 | 8. Investment and development funds |
|
|
412,590 | 499,895 | 506,612 | 499,895 | 513,152 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| 4,259 | 4,259 | 4,259 | 4,259 |
 | 11. After tax undistributed profit |
|
|
203,123 | 205,335 | 264,654 | 422,731 | 468,092 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
148,992 | 108,728 | 66,027 | 108,728 | 413,918 |
 | - Profit after tax undistributed this period |
|
|
54,132 | 96,607 | 198,627 | 314,003 | 54,174 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
278,354 | 277,309 | 278,354 | 284,804 | 278,354 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
4,419,310 | 4,435,824 | 4,426,591 | 4,807,831 | 4,836,712 |
There is no report.
|
|