|
|
Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
36,096,378 | 37,612,316 | 41,305,478 | 42,989,701 | 46,117,383 |
| I. Cash and cash equivalents |
|
|
8,984,684 | 8,900,863 | 10,378,642 | 11,151,170 | 12,517,578 |
| 1. Cash |
|
|
8,368,656 | 8,403,749 | 9,886,403 | 10,792,608 | 11,899,654 |
| 2. Cash equivalents |
|
|
616,028 | 497,114 | 492,239 | 358,561 | 617,924 |
| II. Short-term financial investments |
|
|
11,237,120 | 14,215,182 | 16,316,430 | 18,367,142 | 20,505,675 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
11,237,120 | 14,215,182 | 16,316,430 | 18,367,142 | 20,505,675 |
| III. Short-term receivables |
|
|
11,943,238 | 10,944,320 | 11,096,845 | 9,880,863 | 9,000,933 |
| 1. Short-term receivables of customers |
|
|
6,652,706 | 6,608,624 | 7,266,209 | 6,769,946 | 6,487,407 |
| 2. Prepayments to suppliers |
|
|
759,105 | 616,642 | 478,820 | 377,629 | 564,240 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
12,050,428 | 12,100,161 | 12,412,009 | 12,768,612 | 12,338,863 |
| 6. Other short-term receivables |
|
|
5,485,261 | 5,706,437 | 5,642,931 | 5,774,296 | 5,536,021 |
| 7. Provision for doubtful short-term receivables |
|
|
-13,004,262 | -14,087,545 | -14,703,123 | -15,809,619 | -15,925,598 |
| IV. Inventories |
|
|
2,827,815 | 2,514,300 | 2,513,454 | 2,553,518 | 2,898,358 |
| 1. Inventories |
|
|
2,943,200 | 2,635,519 | 2,700,465 | 2,767,856 | 3,119,335 |
| 2. Provision for decline in value of inventories |
|
|
-115,385 | -121,219 | -187,011 | -214,339 | -220,977 |
| V. Other current assets |
|
|
1,103,521 | 1,037,651 | 1,000,106 | 1,037,008 | 1,194,839 |
| 1. Short-term prepaid expenses |
|
|
449,665 | 382,469 | 288,200 | 325,024 | 313,768 |
| 2. Deductible VAT |
|
|
583,526 | 592,850 | 626,303 | 642,427 | 688,616 |
| 3. Taxes and the State Receivables |
|
|
70,330 | 62,332 | 85,604 | 69,558 | 192,456 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
14,706,976 | 14,759,035 | 14,062,375 | 14,187,229 | 13,545,717 |
| I. Long-term receivables |
|
|
1,842,092 | 1,584,172 | 401,680 | 355,124 | 169,891 |
| 1. Long-term customer's receivables |
|
|
1,665,938 | 1,446,012 | 286,536 | 290,772 | 102,354 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
119,063 | 79,442 | 40,611 | | |
| 5. Other long-term receivables |
|
|
57,090 | 58,719 | 74,533 | 64,352 | 67,537 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
9,957,714 | 10,575,257 | 10,662,896 | 10,705,515 | 10,189,534 |
| 1. Tangible fixed assets |
|
|
6,454,727 | 7,222,384 | 7,173,744 | 7,178,204 | 6,841,948 |
| - Cost |
|
|
32,541,236 | 33,675,313 | 34,688,736 | 35,893,468 | 34,992,839 |
| - Accumulated depreciation |
|
|
-26,086,509 | -26,452,929 | -27,514,993 | -28,715,265 | -28,150,890 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,502,987 | 3,352,872 | 3,489,152 | 3,527,311 | 3,347,586 |
| - Cost |
|
|
5,475,307 | 5,420,533 | 5,728,693 | 5,941,690 | 5,791,751 |
| - Accumulated depreciation |
|
|
-1,972,320 | -2,067,660 | -2,239,541 | -2,414,379 | -2,444,165 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
1,147,452 | 970,507 | 1,297,419 | 1,450,268 | 1,450,530 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
1,147,452 | 970,507 | 1,297,419 | 1,450,268 | 1,450,530 |
| IV. Long-term financial investments |
|
|
632,218 | 629,267 | 690,563 | 676,771 | 656,088 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
632,218 | 629,267 | 690,563 | 676,771 | 656,088 |
| 3. Other investments in equity instruments |
|
|
584 | 584 | 584 | 584 | 584 |
| 4. Provision for diminution in value of financial long-term investments |
|
|
-584 | -584 | -584 | -584 | -584 |
| 5. Investments holding until maturity |
|
|
| | | | |
| V. Total other long-term assets |
|
|
1,074,347 | 959,967 | 983,241 | 986,262 | 1,079,673 |
| 1. Long-term prepaid expenses |
|
|
432,570 | 273,166 | 344,418 | 325,374 | 379,537 |
| 2. Deferred income tax assets |
|
|
641,777 | 638,482 | 589,656 | 603,802 | 647,021 |
| 3. Other long-term assets |
|
|
| 48,319 | 49,168 | 57,086 | 53,115 |
| VI. Goodwills |
|
|
53,153 | 39,865 | 26,577 | 13,288 | |
| TOTAL ASSETS |
|
|
50,803,354 | 52,371,351 | 55,367,853 | 57,176,930 | 59,663,099 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,888,646 | 22,008,595 | 23,253,554 | 23,662,603 | 25,602,327 |
| I. Current liabilities |
|
|
16,927,450 | 17,945,903 | 18,764,499 | 18,540,348 | 20,601,651 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
2,034,019 | 1,748,318 | 2,204,514 | 1,775,292 | 1,623,820 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,856,819 | 3,942,870 | 3,506,559 | 3,522,623 | 3,767,027 |
| 4. Advances from customers |
|
|
4,882 | 57,318 | 44,580 | 36,024 | 46,435 |
| 5. Taxes and other payables to the State Budget |
|
|
997,467 | 1,169,175 | 1,372,839 | 1,460,344 | 2,118,603 |
| 6. Payables to employees |
|
|
99,286 | 162,755 | 79,172 | 105,037 | 105,826 |
| 7. Short-term accrued expenses |
|
|
3,283,589 | 3,310,350 | 3,739,495 | 3,046,421 | 3,399,212 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,604,130 | 2,830,902 | 2,906,657 | 3,142,229 | 3,434,309 |
| 11. Other short-term payables |
|
|
3,945,862 | 4,634,147 | 4,796,678 | 5,375,509 | 6,032,155 |
| 12. Provision for short term payables |
|
|
15,685 | 6,704 | 12,279 | 12,283 | 6,316 |
| 13. Bonus and welfare fund |
|
|
85,709 | 83,363 | 101,727 | 64,586 | 67,947 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
3,961,196 | 4,062,692 | 4,489,055 | 5,122,255 | 5,000,676 |
| 1. Long-term payables to sellers |
|
|
537,729 | 571,332 | 383,189 | 423,046 | 505,554 |
| 2. Long-term accrued expenses |
|
|
| | 558,680 | 560,478 | 553,173 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
33,759 | 6,933 | 8,454 | 6,795 | 6,646 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,119,909 | 1,192,802 | 853,768 | 1,093,457 | 1,055,816 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
1,635,666 | 1,549,573 | 1,949,016 | 2,316,094 | 2,179,881 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| 132,921 | 136,745 | 147,032 | 151,606 |
| 11. Long-term unrealized revenue |
|
|
634,133 | 609,131 | 599,204 | 575,353 | 548,001 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
29,914,708 | 30,362,756 | 32,114,299 | 33,514,328 | 34,060,773 |
| I. ShareHolder's equity |
|
|
29,914,708 | 30,362,756 | 32,114,299 | 33,514,328 | 34,060,773 |
| 1. Owner's investment capital |
|
|
30,438,112 | 30,438,112 | 30,438,112 | 30,438,112 | 30,438,112 |
| 2. Share capital surplus |
|
|
| | | | |
| 3. Bond conversion option |
|
|
| | | | |
| 4. Other owner's capital |
|
|
| | | | |
| 5. Treasury shares |
|
|
| | | | |
| 6. Differences upon asset revaluation |
|
|
| | | | |
| 7. Differences upon foreign exchange rate |
|
|
-557,856 | -585,930 | -654,839 | -444,639 | -118,483 |
| 8. Investment and development funds |
|
|
| 3,548,111 | 3,548,111 | 3,548,819 | 3,548,819 |
| 9. Financial reserve funds |
|
|
3,546,920 | | | | |
| 10. Other funds belonging to owner's equity |
|
|
10,758 | 10,758 | 28,721 | 28,721 | 28,721 |
| 11. After tax undistributed profit |
|
|
-3,978,148 | -3,554,992 | -2,099,832 | -1,223,538 | -1,026,192 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,968,760 | -3,945,176 | -3,395,306 | -3,356,736 | -3,336,553 |
| - Profit after tax undistributed this period |
|
|
-9,387 | 390,183 | 1,295,474 | 2,133,198 | 2,310,361 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
454,922 | 506,697 | 854,025 | 1,166,852 | 1,189,796 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
50,803,354 | 52,371,351 | 55,367,853 | 57,176,930 | 59,663,099 |
There is no report.
|
|