|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
38,743,314 | 43,981,809 | 43,484,443 | 42,388,579 | 36,445,844 |
 | I. Cash and cash equivalents |
|
|
3,040,653 | 2,597,624 | 2,060,926 | 4,558,985 | 2,224,188 |
 | 1. Cash |
|
|
1,595,190 | 2,042,370 | 1,545,672 | 4,028,730 | 1,711,633 |
 | 2. Cash equivalents |
|
|
1,445,463 | 555,254 | 515,254 | 530,254 | 512,555 |
 | II. Short-term financial investments |
|
|
799,022 | 2,412,327 | 2,672,865 | 3,825,833 | 3,914,050 |
 | 1. Trading securities |
|
|
990,000 | 990,000 | 990,000 | 990,000 | 990,000 |
 | 2. Provision for diminution in value of trading securities |
|
|
-486,450 | -398,750 | -311,850 | -386,800 | -345,000 |
 | 3. Investments holding until maturity |
|
|
295,472 | 1,821,077 | 1,994,715 | 3,222,633 | 3,269,050 |
 | III. Short-term receivables |
|
|
33,765,954 | 37,753,479 | 37,282,593 | 31,756,528 | 27,918,665 |
 | 1. Short-term receivables of customers |
|
|
11,996,592 | 13,117,520 | 11,577,591 | 16,307,712 | 12,001,364 |
 | 2. Prepayments to suppliers |
|
|
1,751,527 | 2,507,703 | 2,178,027 | 769,368 | 995,288 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
476,117 | 509,467 | 511,092 | 1,035,552 | 1,538,712 |
 | 6. Other short-term receivables |
|
|
19,541,718 | 21,992,692 | 23,101,406 | 13,871,262 | 13,611,194 |
 | 7. Provision for doubtful short-term receivables |
|
|
| -373,902 | -85,522 | -227,365 | -227,894 |
 | IV. Inventories |
|
|
962,537 | 997,509 | 1,151,714 | 2,005,436 | 2,089,934 |
 | 1. Inventories |
|
|
962,537 | 997,509 | 1,151,714 | 2,005,436 | 2,089,934 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
175,148 | 220,870 | 316,345 | 241,797 | 299,007 |
 | 1. Short-term prepaid expenses |
|
|
116,141 | 170,146 | 274,947 | 200,408 | 275,668 |
 | 2. Deductible VAT |
|
|
7,850 | 6,576 | 6,767 | 6,676 | 5,881 |
 | 3. Taxes and the State Receivables |
|
|
51,158 | 44,148 | 34,630 | 34,713 | 17,458 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
47,084,857 | 48,224,115 | 50,281,907 | 57,135,100 | 62,320,259 |
 | I. Long-term receivables |
|
|
27,076,669 | 27,097,595 | 27,784,862 | 29,051,490 | 33,881,883 |
 | 1. Long-term customer's receivables |
|
|
2,013,413 | | | | 4,734,127 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
904,397 | 918,763 | 895,784 | 921,645 | 924,746 |
 | 5. Other long-term receivables |
|
|
24,158,858 | 26,178,832 | 26,889,078 | 28,129,845 | 28,223,011 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
10,646,925 | 11,136,550 | 9,865,100 | 14,165,913 | 14,032,242 |
 | 1. Tangible fixed assets |
|
|
4,551,938 | 5,094,338 | 3,903,013 | 8,284,217 | 8,214,657 |
 | - Cost |
|
|
5,285,651 | 5,924,365 | 4,720,581 | 9,121,275 | 9,178,965 |
 | - Accumulated depreciation |
|
|
-733,713 | -830,027 | -817,568 | -837,058 | -964,308 |
 | 2. Fixed assets of financial leasing |
|
|
6,031,634 | 5,981,703 | 5,904,017 | 5,826,331 | 5,750,126 |
 | - Cost |
|
|
6,181,117 | 6,181,117 | 6,181,117 | 6,181,117 | 6,181,117 |
 | - Accumulated depreciation |
|
|
-149,482 | -199,413 | -277,100 | -354,786 | -430,991 |
 | 3. Intangible fixed assets |
|
|
63,352 | 60,508 | 58,070 | 55,365 | 67,459 |
 | - Cost |
|
|
107,617 | 107,617 | 108,050 | 108,623 | 123,727 |
 | - Accumulated depreciation |
|
|
-44,264 | -47,108 | -49,980 | -53,259 | -56,267 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
436,739 | 351,670 | 576,151 | 3,545,356 | 1,439,823 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
436,739 | 351,670 | 576,151 | 3,545,356 | 1,439,823 |
 | IV. Long-term financial investments |
|
|
149,417 | 149,417 | 149,417 | 149,417 | 149,417 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
| | | | |
 | 3. Other investments in equity instruments |
|
|
149,417 | 149,417 | 149,417 | 149,417 | 149,417 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
| | | | |
 | 5. Investments holding until maturity |
|
|
| | | | |
 | V. Total other long-term assets |
|
|
8,775,108 | 9,488,883 | 11,906,376 | 10,222,925 | 12,816,894 |
 | 1. Long-term prepaid expenses |
|
|
8,775,108 | 9,488,883 | 11,906,376 | 10,222,925 | 12,816,894 |
 | 2. Deferred income tax assets |
|
|
| | | | |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
| | | | |
 | TOTAL ASSETS |
|
|
85,828,171 | 92,205,924 | 93,766,349 | 99,523,679 | 98,766,103 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
69,776,185 | 75,688,243 | 77,043,142 | 82,593,526 | 80,938,922 |
 | I. Current liabilities |
|
|
35,373,043 | 38,633,994 | 38,937,860 | 33,852,758 | 31,945,351 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
13,543,493 | 16,801,095 | 17,600,703 | 13,561,624 | 13,246,405 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
9,495,349 | 8,986,559 | 6,503,954 | 6,194,937 | 6,311,783 |
 | 4. Advances from customers |
|
|
2,221,704 | 1,015,629 | 1,203,706 | 1,515,557 | 1,325,192 |
 | 5. Taxes and other payables to the State Budget |
|
|
380,389 | 361,531 | 334,600 | 280,656 | 253,077 |
 | 6. Payables to employees |
|
|
183,109 | 191,372 | 191,603 | 213,039 | 222,421 |
 | 7. Short-term accrued expenses |
|
|
1,887,813 | 2,413,957 | 2,000,880 | 2,414,424 | 2,596,716 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
2,287,497 | 3,168,512 | 3,034,032 | 4,253,048 | 2,722,164 |
 | 11. Other short-term payables |
|
|
3,669,653 | 4,057,506 | 5,179,556 | 3,055,342 | 2,902,358 |
 | 12. Provision for short term payables |
|
|
1,697,853 | 1,630,467 | 2,881,043 | 2,355,398 | 2,355,398 |
 | 13. Bonus and welfare fund |
|
|
6,182 | 7,366 | 7,782 | 8,733 | 9,838 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
34,403,142 | 37,054,249 | 38,105,282 | 48,740,768 | 48,993,572 |
 | 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 |
|
|
1,718 | 396,103 | 737,389 | 843,067 | 1,012,970 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
17,283,544 | 18,564,967 | 20,079,134 | 30,052,392 | 29,944,455 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
103,506 | 317,996 | 415,260 | 540,444 | 549,151 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
17,014,374 | 17,775,182 | 16,873,499 | 17,304,865 | 17,486,996 |
 | 11. Long-term unrealized revenue |
|
|
| | | | |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
16,051,986 | 16,517,682 | 16,723,208 | 16,930,153 | 17,827,181 |
 | I. ShareHolder's equity |
|
|
16,051,986 | 16,517,682 | 16,723,208 | 16,930,153 | 17,827,181 |
 | 1. Owner's investment capital |
|
|
5,416,113 | 5,416,113 | 5,416,113 | 5,416,113 | 5,416,113 |
 | 2. Share capital surplus |
|
|
247,483 | 247,483 | 247,483 | 247,483 | 247,483 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
| | | | |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
578,467 | 748,835 | 383,655 | 569,157 | 900,762 |
 | 8. Investment and development funds |
|
|
| | | | |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
9,785,708 | 10,080,350 | 10,651,936 | 10,675,302 | 11,239,845 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
9,249,524 | 9,249,524 | 9,249,524 | 9,249,524 | 10,599,388 |
 | - Profit after tax undistributed this period |
|
|
536,184 | 830,826 | 1,402,411 | 1,425,777 | 640,457 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
24,215 | 24,900 | 24,021 | 22,098 | 22,977 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
85,828,171 | 92,205,924 | 93,766,349 | 99,523,679 | 98,766,103 |
There is no report.
|
|