Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 143,455 158,455 207,805 264,204 473,458
I. Cash and cash equivalents 3,439 13,476 10,171 3,791 7,618
1. Cash 3,439 13,476 2,171 3,791 7,618
2. Cash equivalents 0 0 8,000 0 0
II. Short-term financial investments 0 0 56,000 0 0
1. Trading securities 0 0 0 0 0
2. Provision for diminution in value of trading securities 0 0 0 0 0
3. Investments holding until maturity 0 0 56,000 0 0
III. Short-term receivables 113,786 108,044 84,985 71,486 167,053
1. Short-term receivables of customers 121,817 119,553 97,604 83,753 176,386
2. Prepayments to suppliers 4,777 2,434 1,035 1,743 4,603
3. Short-term intercompany receivables 0 0 0 0 0
4. Receivables according to the progress of construction contracts 0 0 0 0 0
5. Receivables on short-term loans 0 0 0 0 0
6. Other short-term receivables 3,184 2,245 2,410 1,824 1,729
7. Provision for doubtful short-term receivables -15,992 -16,187 -16,064 -15,834 -15,666
IV. Inventories 23,683 30,971 50,849 181,166 292,174
1. Inventories 23,683 30,971 50,849 181,166 292,174
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 2,547 5,964 5,800 7,761 6,613
1. Short-term prepaid expenses 740 3,256 2,730 3,479 1,255
2. Deductible VAT 1,686 2,298 3,066 4,282 5,176
3. Taxes and the State Receivables 122 410 4 0 181
4. Repurchasing and reselling transactions in government bonds 0 0 0 0 0
5. Other current assets 0 0 0 0 0
B. FIXED ASSETS AND LONG-TERM INVESTMENTS 61,536 56,169 52,204 51,484 50,973
I. Long-term receivables 0 0 0 0 0
1. Long-term customer's receivables 0 0 0 0 0
2. Business capital in the subsidiary units 0 0 0 0 0
3. Internal long-term receivables 0 0 0 0 0
4. Receivables on long-term loans 0 0 0 0 0
5. Other long-term receivables 0 0 0 0 0
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 59,130 54,968 51,316 48,530 47,644
1. Tangible fixed assets 58,193 54,148 50,593 47,652 46,917
- Cost 286,565 287,655 292,393 294,165 300,393
- Accumulated depreciation -228,372 -233,507 -241,800 -246,513 -253,476
2. Fixed assets of financial leasing 0 0 0 0 0
- Cost 0 0 0 0 0
- Accumulated depreciation 0 0 0 0 0
3. Intangible fixed assets 937 820 723 879 728
- Cost 4,167 4,167 4,167 4,407 4,407
- Accumulated depreciation -3,230 -3,346 -3,444 -3,528 -3,679
III. Real Estate Investments 0 0 0 0 0
- Cost 0 0 0 0 0
- Accumulated depreciation 0 0 0 0 0
IV. Long-term assets in progress 472 472 525 568 2,120
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 472 472 525 568 2,120
IV. Long-term financial investments 0 0 0 0 0
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 0 0 0 0 0
3. Other investments in equity instruments 0 0 0 0 0
4. Provision for diminution in value of financial long-term investments 0 0 0 0 0
5. Investments holding until maturity 0 0 0 0 0
V. Total other long-term assets 1,935 730 364 2,386 1,209
1. Long-term prepaid expenses 1,935 730 364 2,386 1,209
2. Deferred income tax assets 0 0 0 0 0
3. Other long-term assets 0 0 0 0 0
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 204,992 214,624 260,009 315,688 524,432
CAPITAL RESOURCES
A. LIABILITIES 46,184 49,564 87,618 134,290 332,578
I. Current liabilities 46,184 49,564 87,618 134,290 332,578
1. Borrowings and short-term financial leased liabilities 5,529 0 4,414 65,434 121,118
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 21,221 27,664 60,720 45,089 165,868
4. Advances from customers 3,001 6,000 6,420 6,000 7,682
5. Taxes and other payables to the State Budget 11 12 1,014 335 58
6. Payables to employees 14,196 14,104 12,813 12,524 26,610
7. Short-term accrued expenses 830 344 692 634 1,318
8. Short-term intercompany payables 0 0 0 0 1,407
9. Payables to the scheduled progress of construction contracts 0 0 0 0 0
10. Short-term unrealized Revenue 58 0 0 0 0
11. Other short-term payables 1,337 215 1,083 1,289 0
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 0 1,225 461 2,986 8,518
14. Price stabilization fund 0 0 0 0 0
15. Repurchasing and reselling transactions in government bonds 0 0 0 0 0
II. Long-term liabilities 0 0 0 0 0
1. Long-term payables to sellers 0 0 0 0 0
2. Long-term accrued expenses 0 0 0 0 0
3. Intercompany payables on business capital 0 0 0 0 0
4. Long-term intra-company payables 0 0 0 0 0
5. Other long-term payables 0 0 0 0 0
6. Borrowings and long-term financial leased liabilities 0 0 0 0 0
7. Convertible bonds 0 0 0 0 0
8. Deferred income tax payables 0 0 0 0 0
9. Provision for job loss allowance 0 0 0 0 0
10. Provision for long-term payables 0 0 0 0 0
11. Long-term unrealized revenue 0 0 0 0 0
12. Development fund of science and technology 0 0 0 0 0
B. OWNER'S EQUITY 158,808 165,061 172,392 181,398 191,854
I. ShareHolder's equity 158,808 165,061 172,392 181,398 191,854
1. Owner's investment capital 128,531 128,531 128,531 128,531 128,531
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares 0 0 0 0 0
6. Differences upon asset revaluation 0 0 0 0 0
7. Differences upon foreign exchange rate 0 0 0 0 0
8. Investment and development funds 21,678 21,678 22,049 22,049 22,049
9. Financial reserve funds 0 0 0 0 0
10. Other funds belonging to owner's equity 7,431 7,431 7,431 7,431 7,431
11. After tax undistributed profit 1,168 7,421 14,381 23,387 33,843
- After tax undistributed profit accumulated to the end of prior period -14,966 -256 5,501 10,676 16,720
- Profit after tax undistributed this period 16,134 7,677 8,880 12,711 17,123
12. Investment capital resource for basic construction 0 0 0 0 0
13. Assistance fund for arrangement of enterprises 0 0 0 0 0
14. interest of shareholders who not control 0 0 0 0 0
II. Funding resources and other funds 0 0 0 0 0
1. Funding resources 0 0 0 0 0
2. Funding resources that form fixed assets 0 0 0 0 0
3. Retrenchment provision fund 0 0 0 0 0
TOTAL CAPITAL RESOURCES 204,992 214,624 260,009 315,688 524,432