|
|
Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 |
 | ASSETS |
|
|
| | | | |
 | A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS |
|
|
35,013,918 | 37,332,761 | 40,582,371 | 37,553,650 | 38,407,988 |
 | I. Cash and cash equivalents |
|
|
1,788,255 | 1,198,563 | 2,616,235 | 2,225,944 | 2,538,024 |
 | 1. Cash |
|
|
790,185 | 1,018,563 | 1,421,235 | 1,877,944 | 1,228,704 |
 | 2. Cash equivalents |
|
|
998,070 | 180,000 | 1,195,000 | 348,000 | 1,309,320 |
 | II. Short-term financial investments |
|
|
20,268,129 | 23,030,876 | 25,982,844 | 23,260,089 | 23,170,819 |
 | 1. Trading securities |
|
|
1,220 | 1,245 | 1,209 | 1,248 | 1,258 |
 | 2. Provision for diminution in value of trading securities |
|
|
-841 | -876 | -851 | -921 | -927 |
 | 3. Investments holding until maturity |
|
|
20,267,750 | 23,030,508 | 25,982,486 | 23,259,761 | 23,170,489 |
 | III. Short-term receivables |
|
|
5,868,614 | 6,344,862 | 5,606,208 | 6,233,759 | 5,469,228 |
 | 1. Short-term receivables of customers |
|
|
4,665,002 | 5,132,579 | 4,528,320 | 4,793,133 | 4,116,404 |
 | 2. Prepayments to suppliers |
|
|
414,596 | 339,916 | 367,958 | 566,479 | 438,005 |
 | 3. Short-term intercompany receivables |
|
|
| | | | |
 | 4. Receivables according to the progress of construction contracts |
|
|
| | | | |
 | 5. Receivables on short-term loans |
|
|
| | | | |
 | 6. Other short-term receivables |
|
|
804,396 | 888,387 | 727,522 | 896,480 | 935,973 |
 | 7. Provision for doubtful short-term receivables |
|
|
-15,380 | -16,020 | -17,591 | -22,333 | -21,154 |
 | IV. Inventories |
|
|
6,780,800 | 6,524,271 | 6,103,017 | 5,686,840 | 6,979,212 |
 | 1. Inventories |
|
|
6,807,925 | 6,551,776 | 6,131,879 | 5,723,932 | 7,015,839 |
 | 2. Provision for decline in value of inventories |
|
|
-27,125 | -27,505 | -28,862 | -37,092 | -36,627 |
 | V. Other current assets |
|
|
308,119 | 234,190 | 274,068 | 147,019 | 250,705 |
 | 1. Short-term prepaid expenses |
|
|
180,687 | 118,462 | 138,205 | 89,544 | 163,775 |
 | 2. Deductible VAT |
|
|
98,695 | 104,003 | 121,446 | 33,581 | 65,318 |
 | 3. Taxes and the State Receivables |
|
|
28,737 | 11,725 | 14,417 | 23,893 | 21,612 |
 | 4. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | 5. Other current assets |
|
|
| | | | |
 | B. FIXED ASSETS AND LONG-TERM INVESTMENTS |
|
|
16,639,952 | 16,861,193 | 17,094,709 | 17,495,411 | 16,605,802 |
 | I. Long-term receivables |
|
|
16,668 | 17,417 | 16,564 | 17,592 | 18,365 |
 | 1. Long-term customer's receivables |
|
|
| 587 | 559 | 398 | 379 |
 | 2. Business capital in the subsidiary units |
|
|
| | | | |
 | 3. Internal long-term receivables |
|
|
| | | | |
 | 4. Receivables on long-term loans |
|
|
| | | | |
 | 5. Other long-term receivables |
|
|
16,668 | 16,830 | 16,006 | 17,194 | 17,985 |
 | 6. Provision for doubtful long-term receivables |
|
|
| | | | |
 | II. Fixed assets |
|
|
12,472,421 | 12,295,720 | 11,854,249 | 12,550,565 | 12,309,661 |
 | 1. Tangible fixed assets |
|
|
11,408,506 | 11,241,860 | 10,824,566 | 11,520,201 | 11,292,625 |
 | - Cost |
|
|
31,284,468 | 31,544,517 | 31,567,571 | 32,713,052 | 32,930,434 |
 | - Accumulated depreciation |
|
|
-19,875,962 | -20,302,657 | -20,743,005 | -21,192,851 | -21,637,809 |
 | 2. Fixed assets of financial leasing |
|
|
| | | | |
 | - Cost |
|
|
| | | | |
 | - Accumulated depreciation |
|
|
| | | | |
 | 3. Intangible fixed assets |
|
|
1,063,915 | 1,053,860 | 1,029,683 | 1,030,364 | 1,017,037 |
 | - Cost |
|
|
1,449,200 | 1,456,500 | 1,447,355 | 1,466,192 | 1,469,197 |
 | - Accumulated depreciation |
|
|
-385,286 | -402,640 | -417,672 | -435,828 | -452,160 |
 | III. Real Estate Investments |
|
|
55,100 | 54,606 | 54,112 | 53,618 | 53,124 |
 | - Cost |
|
|
98,823 | 98,823 | 98,823 | 98,823 | 98,823 |
 | - Accumulated depreciation |
|
|
-43,723 | -44,217 | -44,711 | -45,205 | -45,699 |
 | IV. Long-term assets in progress |
|
|
1,288,192 | 1,633,388 | 1,925,683 | 1,539,776 | 1,661,907 |
 | 1. Costs of long-term production, business in progress |
|
|
370,453 | 403,991 | 444,579 | 404,666 | 360,422 |
 | 2. Costs of construction in progress |
|
|
917,739 | 1,229,397 | 1,481,103 | 1,135,110 | 1,301,485 |
 | IV. Long-term financial investments |
|
|
691,579 | 831,442 | 1,279,282 | 1,373,190 | 709,386 |
 | 1. Investment in subsidiaries |
|
|
| | | | |
 | 2. Investments in associated companies, joint ventures |
|
|
612,917 | 614,457 | 608,098 | 622,224 | 638,413 |
 | 3. Other investments in equity instruments |
|
|
101,995 | 102,013 | 94,519 | 94,549 | 94,555 |
 | 4. Provision for diminution in value of financial long-term investments |
|
|
-23,583 | -23,583 | -23,583 | -23,583 | -23,583 |
 | 5. Investments holding until maturity |
|
|
250 | 138,555 | 600,247 | 680,000 | |
 | V. Total other long-term assets |
|
|
855,450 | 829,462 | 826,502 | 884,649 | 838,157 |
 | 1. Long-term prepaid expenses |
|
|
834,079 | 818,509 | 794,385 | 792,476 | 785,472 |
 | 2. Deferred income tax assets |
|
|
21,371 | 10,953 | 32,117 | 92,173 | 52,686 |
 | 3. Other long-term assets |
|
|
| | | | |
 | VI. Goodwills |
|
|
1,260,543 | 1,199,158 | 1,138,317 | 1,076,022 | 1,015,202 |
 | TOTAL ASSETS |
|
|
51,653,870 | 54,193,954 | 57,677,080 | 55,049,062 | 55,013,790 |
 | CAPITAL RESOURCES |
|
|
| | | | |
 | A. LIABILITIES |
|
|
15,786,279 | 15,856,507 | 22,432,804 | 18,874,659 | 17,391,302 |
 | I. Current liabilities |
|
|
15,294,388 | 15,403,310 | 22,021,272 | 18,459,547 | 16,981,778 |
 | 1. Borrowings and short-term financial leased liabilities |
|
|
6,616,832 | 7,794,314 | 8,291,497 | 9,115,435 | 10,060,066 |
 | 2. Long-term borrowings are due to pay |
|
|
| | | | |
 | 3. Short-term payables to sellers |
|
|
3,747,004 | 3,726,118 | 3,667,239 | 3,874,064 | 3,916,355 |
 | 4. Advances from customers |
|
|
148,396 | 97,078 | 146,442 | 191,336 | 123,043 |
 | 5. Taxes and other payables to the State Budget |
|
|
624,709 | 1,021,357 | 1,944,904 | 1,014,478 | 418,357 |
 | 6. Payables to employees |
|
|
227,297 | 236,956 | 266,678 | 307,904 | 217,416 |
 | 7. Short-term accrued expenses |
|
|
1,628,119 | 1,896,468 | 1,857,281 | 2,115,775 | 1,680,684 |
 | 8. Short-term intercompany payables |
|
|
| | | | |
 | 9. Payables to the scheduled progress of construction contracts |
|
|
| | | | |
 | 10. Short-term unrealized Revenue |
|
|
154 | 220 | 110 | 264 | 154 |
 | 11. Other short-term payables |
|
|
2,017,634 | 103,375 | 5,257,236 | 1,148,532 | 123,038 |
 | 12. Provision for short term payables |
|
|
17,115 | 18,092 | 9,407 | 11,776 | 9,999 |
 | 13. Bonus and welfare fund |
|
|
267,128 | 509,332 | 580,478 | 679,982 | 432,666 |
 | 14. Price stabilization fund |
|
|
| | | | |
 | 15. Repurchasing and reselling transactions in government bonds |
|
|
| | | | |
 | II. Long-term liabilities |
|
|
491,891 | 453,197 | 411,533 | 415,112 | 409,524 |
 | 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 |
|
|
1,015 | 1,054 | 1,371 | 723 | 712 |
 | 6. Borrowings and long-term financial leased liabilities |
|
|
211,809 | 183,389 | 157,809 | 157,904 | 153,956 |
 | 7. Convertible bonds |
|
|
| | | | |
 | 8. Deferred income tax payables |
|
|
279,068 | 268,754 | 252,353 | 256,485 | 254,856 |
 | 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 |
|
|
35,867,591 | 38,337,447 | 35,244,276 | 36,174,403 | 37,622,489 |
 | I. ShareHolder's equity |
|
|
35,867,591 | 38,337,447 | 35,244,276 | 36,174,403 | 37,622,489 |
 | 1. Owner's investment capital |
|
|
20,899,554 | 20,899,554 | 20,899,554 | 20,899,554 | 20,899,554 |
 | 2. Share capital surplus |
|
|
34,111 | 34,111 | 34,111 | 34,111 | 34,111 |
 | 3. Bond conversion option |
|
|
| | | | |
 | 4. Other owner's capital |
|
|
499,081 | 499,081 | 499,081 | 499,081 | 746,827 |
 | 5. Treasury shares |
|
|
| | | | |
 | 6. Differences upon asset revaluation |
|
|
| | | | |
 | 7. Differences upon foreign exchange rate |
|
|
239,641 | 288,087 | 205,025 | 295,734 | 321,288 |
 | 8. Investment and development funds |
|
|
6,365,527 | 6,624,903 | 6,863,057 | 7,079,115 | 7,221,110 |
 | 9. Financial reserve funds |
|
|
| | | | |
 | 10. Other funds belonging to owner's equity |
|
|
| | | | |
 | 11. After tax undistributed profit |
|
|
3,816,257 | 6,000,389 | 2,870,256 | 3,471,225 | 4,474,317 |
 | - After tax undistributed profit accumulated to the end of prior period |
|
|
2,045,272 | 2,119,828 | 384,897 | 349,300 | 3,207,048 |
 | - Profit after tax undistributed this period |
|
|
1,770,985 | 3,880,562 | 2,485,358 | 3,121,925 | 1,267,269 |
 | 12. Investment capital resource for basic construction |
|
|
| | | | |
 | 13. Assistance fund for arrangement of enterprises |
|
|
| | | | |
 | 14. interest of shareholders who not control |
|
|
4,013,420 | 3,991,322 | 3,873,192 | 3,895,583 | 3,925,281 |
 | II. Funding resources and other funds |
|
|
| | | | |
 | 1. Funding resources |
|
|
| | | | |
 | 2. Funding resources that form fixed assets |
|
|
| | | | |
 | 3. Retrenchment provision fund |
|
|
| | | | |
 | TOTAL CAPITAL RESOURCES |
|
|
51,653,870 | 54,193,954 | 57,677,080 | 55,049,062 | 55,013,790 |
There is no report.
|
|