|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
780,935 | 1,026,721 | 924,121 | 1,585,254 | 1,111,158 |
 | I. Cash and cash equivalents |
|
|
39,965 | 43,310 | 33,885 | 45,240 | 44,449 |
 | 1. Cash |
|
|
19,431 | 32,686 | 26,262 | 37,488 | 22,631 |
 | 2. Cash equivalents |
|
|
20,534 | 10,624 | 7,623 | 7,753 | 21,818 |
 | II. Short-term financial investments |
|
|
12,000 | 15,000 | 12,000 | 512,003 | 281,786 |
 | 1. Trading securities |
|
|
| | | | 269,277 |
 | 2. Provision for diminution in value of trading securities |
|
|
| | | | |
 | 3. Investments holding until maturity |
|
|
12,000 | 15,000 | 12,000 | 512,003 | 12,508 |
 | III. Short-term receivables |
|
|
623,635 | 867,389 | 778,270 | 925,938 | 678,584 |
 | 1. Short-term receivables of customers |
|
|
96,616 | 303,028 | 216,630 | 310,446 | 74,493 |
 | 2. Prepayments to suppliers |
|
|
98,034 | 104,033 | 130,866 | 131,850 | 207,256 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
127,600 | 86,918 | 92,490 | 97,782 | 103,831 |
 | 6. Other short-term receivables |
|
|
307,212 | 379,182 | 344,043 | 391,640 | 298,826 |
 | 7. Provision for doubtful short-term receivables |
|
|
-5,826 | -5,772 | -5,759 | -5,780 | -5,822 |
 | IV. Inventories |
|
|
8,182 | 9,186 | 9,493 | 7,547 | 11,746 |
 | 1. Inventories |
|
|
8,182 | 9,186 | 9,493 | 7,547 | 11,746 |
 | 2. Provision for decline in value of inventories |
|
|
| | | | |
 | V. Other current assets |
|
|
97,153 | 91,835 | 90,473 | 94,525 | 94,592 |
 | 1. Short-term prepaid expenses |
|
|
4,314 | 3,584 | 3,472 | 3,384 | 3,742 |
 | 2. Deductible VAT |
|
|
92,689 | 88,210 | 86,958 | 91,104 | 90,814 |
 | 3. Taxes and the State Receivables |
|
|
149 | 42 | 43 | 37 | 36 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
3,131,011 | 2,951,702 | 3,043,628 | 2,975,207 | 2,941,889 |
 | I. Long-term receivables |
|
|
106,689 | 106,094 | 166,434 | 107,014 | 95,852 |
 | 1. Long-term customer's receivables |
|
|
| | | | |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
42,900 | 42,000 | 42,900 | 42,900 | 32,000 |
 | 5. Other long-term receivables |
|
|
63,789 | 64,094 | 123,534 | 64,114 | 63,852 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
2,054,256 | 2,037,817 | 2,021,996 | 1,811,052 | 1,793,760 |
 | 1. Tangible fixed assets |
|
|
1,852,865 | 1,834,199 | 1,820,222 | 1,686,989 | 1,653,521 |
 | - Cost |
|
|
2,383,831 | 2,383,386 | 2,390,081 | 2,152,924 | 2,137,497 |
 | - Accumulated depreciation |
|
|
-530,965 | -549,187 | -569,859 | -465,935 | -483,976 |
 | 2. Fixed assets of financial leasing |
|
|
| 4,055 | 3,954 | 3,852 | 3,751 |
 | - Cost |
|
|
| 4,058 | 4,058 | 4,058 | 4,058 |
 | - Accumulated depreciation |
|
|
| -3 | -105 | -206 | -308 |
 | 3. Intangible fixed assets |
|
|
201,390 | 199,563 | 197,821 | 120,211 | 136,489 |
 | - Cost |
|
|
247,837 | 247,837 | 247,837 | 154,998 | 172,308 |
 | - Accumulated depreciation |
|
|
-46,446 | -48,273 | -50,016 | -34,786 | -35,819 |
 | III. Real Estate Investments |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | IV. Long-term assets in progress |
|
|
361,040 | 394,791 | 399,617 | 415,855 | 415,945 |
 | 1. Costs of long-term production, business in progress |
|
|
| | | | |
 | 2. Costs of construction in progress |
|
|
361,040 | 394,791 | 399,617 | 415,855 | 415,945 |
 | IV. Long-term financial investments |
|
|
524,189 | 334,249 | 382,795 | 582,166 | 582,995 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
307,897 | 229,332 | 225,672 | 232,276 | 232,350 |
 | 3. Other investments in equity instruments |
|
|
218,329 | 106,955 | 156,956 | 348,928 | 348,928 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-2,038 | -2,038 | -2,833 | -2,038 | -2,038 |
 | 5. Investments holding until maturity |
|
|
| | 3,000 | 3,000 | 3,755 |
 | V. Total other long-term assets |
|
|
76,522 | 70,923 | 65,445 | 56,696 | 51,108 |
 | 1. Long-term prepaid expenses |
|
|
71,922 | 67,044 | 60,748 | 51,926 | 46,324 |
 | 2. Deferred income tax assets |
|
|
4,599 | 3,879 | 4,698 | 4,769 | 4,784 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
8,316 | 7,828 | 7,340 | 2,425 | 2,228 |
 | TOTAL ASSETS |
|
|
3,911,946 | 3,978,422 | 3,967,748 | 4,560,461 | 4,053,046 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
2,838,129 | 2,858,322 | 2,882,817 | 3,436,840 | 2,973,399 |
 | I. Current liabilities |
|
|
718,245 | 1,354,783 | 1,347,769 | 1,576,106 | 1,057,217 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
382,061 | 984,207 | 1,011,164 | 1,182,552 | 707,871 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
97,311 | 120,895 | 124,468 | 151,755 | 116,875 |
 | 4. Advances from customers |
|
|
47,661 | 44,953 | 60,651 | 67,902 | 61,862 |
 | 5. Taxes and other payables to the State Budget |
|
|
49,426 | 56,439 | 27,056 | 63,055 | 59,032 |
 | 6. Payables to employees |
|
|
11,748 | 9,630 | 9,746 | 2,672 | 8,590 |
 | 7. Short-term accrued expenses |
|
|
57,029 | 50,303 | 44,147 | 53,772 | 35,426 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
6,307 | 5,774 | 7,484 | 958 | 1,358 |
 | 11. Other short-term payables |
|
|
66,693 | 82,580 | 63,053 | 53,440 | 66,201 |
 | 12. Provision for short term payables |
|
|
| | | | |
 | 13. Bonus and welfare fund |
|
|
10 | 3 | 2 | 2 | 2 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
2,119,884 | 1,503,539 | 1,535,049 | 1,860,734 | 1,916,182 |
 | 1. Long-term payables to sellers |
|
|
25,100 | 25,100 | 19,600 | | 12,550 |
 | 2. Long-term accrued expenses |
|
|
| | | | |
 | 3. Intercompany payables on business capital |
|
|
| | | | |
 | 4. Long-term intra-company payables |
|
|
| | | | |
 | 5. Other long-term payables |
|
|
122,270 | 101,641 | 123,169 | 101,545 | 102,351 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
1,941,341 | 1,346,641 | 1,361,462 | 1,746,978 | 1,789,056 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
29,809 | 28,794 | 29,454 | 10,848 | 10,862 |
 | 9. Provision for job loss allowance |
|
|
| | | | |
 | 10. Provision for long-term payables |
|
|
| | | | |
 | 11. Long-term unrealized revenue |
|
|
1,364 | 1,364 | 1,364 | 1,364 | 1,364 |
 | 12. Development fund of science and technology |
|
|
| | | | |
 | B. OWNER'S EQUITY |
|
|
1,073,817 | 1,120,100 | 1,084,931 | 1,123,621 | 1,079,647 |
 | I. ShareHolder's equity |
|
|
1,073,817 | 1,120,100 | 1,084,931 | 1,123,621 | 1,079,647 |
 | 1. Owner's investment capital |
|
|
972,766 | 972,766 | 972,766 | 972,766 | 972,766 |
 | 2. Share capital surplus |
|
|
106,460 | 106,460 | 106,460 | 106,460 | 106,460 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
18,568 | 18,568 | 18,568 | 18,568 | 18,568 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
70 | 70 | 70 | 70 | 70 |
 | 8. Investment and development funds |
|
|
6,750 | 6,750 | 6,750 | 6,750 | 6,750 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
1,367 | 1,367 | 1,367 | 1,367 | 1,367 |
 | 11. After tax undistributed profit |
|
|
-34,422 | 11,862 | -29,243 | 13,042 | -30,912 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
10,654 | 10,654 | 10,654 | 10,654 | 13,049 |
 | - Profit after tax undistributed this period |
|
|
-45,076 | 1,208 | -39,897 | 2,389 | -43,961 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
2,259 | 2,258 | 8,194 | 4,598 | 4,579 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
3,911,946 | 3,978,422 | 3,967,748 | 4,560,461 | 4,053,046 |
There is no report.
|
|