|
|
Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 |
| ASSETS |
|
|
| | | | |
| A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
35,421,504 | 33,640,400 | 36,096,378 | 37,612,316 | 41,305,478 |
| I. Cash and cash equivalents |
|
|
8,518,258 | 8,062,014 | 8,984,684 | 8,900,863 | 10,378,642 |
| 1. Cash |
|
|
8,026,517 | 7,631,261 | 8,368,656 | 8,403,749 | 9,886,403 |
| 2. Cash equivalents |
|
|
491,741 | 430,753 | 616,028 | 497,114 | 492,239 |
| II. Short-term financial investments |
|
|
9,119,200 | 9,617,248 | 11,237,120 | 14,215,182 | 16,316,430 |
| 1. Trading securities |
|
|
| | | | |
| 2. Provision for diminution in value of trading securities |
|
|
| | | | |
| 3. Investments holding until maturity |
|
|
9,119,200 | 9,617,248 | 11,237,120 | 14,215,182 | 16,316,430 |
| III. Short-term receivables |
|
|
14,981,027 | 12,481,160 | 11,943,238 | 10,944,320 | 11,096,845 |
| 1. Short-term receivables of customers |
|
|
7,657,167 | 7,336,853 | 6,652,706 | 6,608,624 | 7,266,209 |
| 2. Prepayments to suppliers |
|
|
688,378 | 677,517 | 759,105 | 616,642 | 478,820 |
| 3. Short-term intercompany receivables |
|
|
| | | | |
| 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
| 5. Receivables on short-term loans |
|
|
11,417,361 | 11,636,489 | 12,050,428 | 12,100,161 | 12,412,009 |
| 6. Other short-term receivables |
|
|
5,155,201 | 5,015,878 | 5,485,261 | 5,706,437 | 5,642,931 |
| 7. Provision for doubtful short-term receivables |
|
|
-9,937,080 | -12,185,576 | -13,004,262 | -14,087,545 | -14,703,123 |
| IV. Inventories |
|
|
1,951,144 | 2,453,568 | 2,827,815 | 2,514,300 | 2,513,454 |
| 1. Inventories |
|
|
2,062,824 | 2,570,026 | 2,943,200 | 2,635,519 | 2,700,465 |
| 2. Provision for decline in value of inventories |
|
|
-111,681 | -116,458 | -115,385 | -121,219 | -187,011 |
| V. Other current assets |
|
|
851,875 | 1,026,409 | 1,103,521 | 1,037,651 | 1,000,106 |
| 1. Short-term prepaid expenses |
|
|
315,562 | 408,290 | 449,665 | 382,469 | 288,200 |
| 2. Deductible VAT |
|
|
477,537 | 526,539 | 583,526 | 592,850 | 626,303 |
| 3. Taxes and the State Receivables |
|
|
58,776 | 91,580 | 70,330 | 62,332 | 85,604 |
| 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| 5. Other current assets |
|
|
| | | | |
| B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
15,081,301 | 14,609,824 | 14,706,976 | 14,759,035 | 14,062,375 |
| I. Long-term receivables |
|
|
2,162,216 | 1,863,768 | 1,842,092 | 1,584,172 | 401,680 |
| 1. Long-term customer's receivables |
|
|
1,719,333 | 1,612,075 | 1,665,938 | 1,446,012 | 286,536 |
| 2. Business capital in the subsidiary units |
|
|
| | | | |
| 3. Internal long-term receivables |
|
|
| | | | |
| 4. Receivables on long-term loans |
|
|
366,873 | 196,787 | 119,063 | 79,442 | 40,611 |
| 5. Other long-term receivables |
|
|
76,011 | 54,906 | 57,090 | 58,719 | 74,533 |
| 6. Provision for doubtful long-term receivables |
|
|
| | | | |
| II. Fixed assets |
|
|
10,092,811 | 9,768,903 | 9,957,714 | 10,575,257 | 10,662,896 |
| 1. Tangible fixed assets |
|
|
6,751,189 | 6,488,344 | 6,454,727 | 7,222,384 | 7,173,744 |
| - Cost |
|
|
31,240,946 | 31,338,898 | 32,541,236 | 33,675,313 | 34,688,736 |
| - Accumulated depreciation |
|
|
-24,489,758 | -24,850,554 | -26,086,509 | -26,452,929 | -27,514,993 |
| 2. Fixed assets of financial leasing |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| 3. Intangible fixed assets |
|
|
3,341,623 | 3,280,559 | 3,502,987 | 3,352,872 | 3,489,152 |
| - Cost |
|
|
5,151,385 | 5,107,502 | 5,475,307 | 5,420,533 | 5,728,693 |
| - Accumulated depreciation |
|
|
-1,809,762 | -1,826,943 | -1,972,320 | -2,067,660 | -2,239,541 |
| III. Real Estate Investments |
|
|
| | | | |
| - Cost |
|
|
| | | | |
| - Accumulated depreciation |
|
|
| | | | |
| IV. Long-term assets in progress |
|
|
476,994 | 825,194 | 1,147,452 | 970,507 | 1,297,419 |
| 1. Costs of long-term production, business in progress |
|
|
| | | | |
| 2. Costs of construction in progress |
|
|
476,994 | 825,194 | 1,147,452 | 970,507 | 1,297,419 |
| IV. Long-term financial investments |
|
|
952,593 | 941,732 | 632,218 | 629,267 | 690,563 |
| 1. Investment in subsidiaries |
|
|
| | | | |
| 2. Investments in associated companies, joint ventures |
|
|
952,593 | 941,732 | 632,218 | 629,267 | 690,563 |
| 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 |
|
|
1,316,957 | 1,143,786 | 1,074,347 | 959,967 | 983,241 |
| 1. Long-term prepaid expenses |
|
|
492,295 | 450,469 | 432,570 | 273,166 | 344,418 |
| 2. Deferred income tax assets |
|
|
824,662 | 693,317 | 641,777 | 638,482 | 589,656 |
| 3. Other long-term assets |
|
|
| | | 48,319 | 49,168 |
| VI. Goodwills |
|
|
79,730 | 66,442 | 53,153 | 39,865 | 26,577 |
| TOTAL ASSETS |
|
|
50,502,804 | 48,250,224 | 50,803,354 | 52,371,351 | 55,367,853 |
| CAPITAL RESOURCES |
|
|
| | | | |
| A. LIABILITIES |
|
|
20,811,851 | 19,529,619 | 20,888,646 | 22,008,595 | 23,253,554 |
| I. Current liabilities |
|
|
16,608,175 | 15,943,264 | 16,927,450 | 17,945,903 | 18,764,499 |
| 1. Borrowings and short-term financial leased liabilities |
|
|
3,271,918 | 2,853,119 | 2,034,019 | 1,748,318 | 2,204,514 |
| 2. Long-term borrowings are due to pay |
|
|
| | | | |
| 3. Short-term payables to sellers |
|
|
3,209,842 | 3,272,630 | 3,856,819 | 3,942,870 | 3,506,559 |
| 4. Advances from customers |
|
|
84,757 | 9,643 | 4,882 | 57,318 | 44,580 |
| 5. Taxes and other payables to the State Budget |
|
|
711,096 | 725,814 | 997,467 | 1,169,175 | 1,372,839 |
| 6. Payables to employees |
|
|
86,979 | 86,532 | 99,286 | 162,755 | 79,172 |
| 7. Short-term accrued expenses |
|
|
3,341,815 | 2,809,268 | 3,283,589 | 3,310,350 | 3,739,495 |
| 8. Short-term intercompany payables |
|
|
| | | | |
| 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
| 10. Short-term unrealized Revenue |
|
|
2,238,227 | 2,368,699 | 2,604,130 | 2,830,902 | 2,906,657 |
| 11. Other short-term payables |
|
|
3,553,954 | 3,710,106 | 3,945,862 | 4,634,147 | 4,796,678 |
| 12. Provision for short term payables |
|
|
15,893 | 15,566 | 15,685 | 6,704 | 12,279 |
| 13. Bonus and welfare fund |
|
|
93,695 | 91,889 | 85,709 | 83,363 | 101,727 |
| 14. Price stabilization fund |
|
|
| | | | |
| 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
| II. Long-term liabilities |
|
|
4,203,676 | 3,586,354 | 3,961,196 | 4,062,692 | 4,489,055 |
| 1. Long-term payables to sellers |
|
|
527,155 | 481,469 | 537,729 | 571,332 | 383,189 |
| 2. Long-term accrued expenses |
|
|
| | | | 558,680 |
| 3. Intercompany payables on business capital |
|
|
| | | | |
| 4. Long-term intra-company payables |
|
|
| | | | |
| 5. Other long-term payables |
|
|
32,696 | 29,036 | 33,759 | 6,933 | 8,454 |
| 6. Borrowings and long-term financial leased liabilities |
|
|
1,746,781 | 1,036,660 | 1,119,909 | 1,192,802 | 853,768 |
| 7. Convertible bonds |
|
|
| | | | |
| 8. Deferred income tax payables |
|
|
1,238,630 | 1,418,298 | 1,635,666 | 1,549,573 | 1,949,016 |
| 9. Provision for job loss allowance |
|
|
| | | | |
| 10. Provision for long-term payables |
|
|
| | | 132,921 | 136,745 |
| 11. Long-term unrealized revenue |
|
|
658,414 | 620,891 | 634,133 | 609,131 | 599,204 |
| 12. Development fund of science and technology |
|
|
| | | | |
| B. OWNER'S EQUITY |
|
|
29,690,953 | 28,720,605 | 29,914,708 | 30,362,756 | 32,114,299 |
| I. ShareHolder's equity |
|
|
29,690,953 | 28,720,605 | 29,914,708 | 30,362,756 | 32,114,299 |
| 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 |
|
|
-789,590 | -555,645 | -557,856 | -585,930 | -654,839 |
| 8. Investment and development funds |
|
|
3,508,688 | 3,531,136 | | 3,548,111 | 3,548,111 |
| 9. Financial reserve funds |
|
|
| | 3,546,920 | | |
| 10. Other funds belonging to owner's equity |
|
|
9,775 | 10,758 | 10,758 | 10,758 | 28,721 |
| 11. After tax undistributed profit |
|
|
-3,608,228 | -5,068,656 | -3,978,148 | -3,554,992 | -2,099,832 |
| - After tax undistributed profit accumulated to the end of prior period |
|
|
-3,979,899 | -3,970,616 | -3,968,760 | -3,945,176 | -3,395,306 |
| - Profit after tax undistributed this period |
|
|
371,672 | -1,098,040 | -9,387 | 390,183 | 1,295,474 |
| 12. Investment capital resource for basic construction |
|
|
| | | | |
| 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
| 14. interest of shareholders who not control |
|
|
132,196 | 364,900 | 454,922 | 506,697 | 854,025 |
| II. Funding resources and other funds |
|
|
| | | | |
| 1. Funding resources |
|
|
| | | | |
| 2. Funding resources that form fixed assets |
|
|
| | | | |
| 3. Retrenchment provision fund |
|
|
| | | | |
| TOTAL CAPITAL RESOURCES |
|
|
50,502,804 | 48,250,224 | 50,803,354 | 52,371,351 | 55,367,853 |
There is no report.
|
|