Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 202,351 244,709 258,594 273,487 287,611
I. Cash and cash equivalents 8,165 9,711 10,672 11,873 2,634
1. Cash 5,165 5,711 8,172 8,873 2,634
2. Cash equivalents 3,000 4,000 2,500 3,000 0
II. Short-term financial investments 109,300 108,470 96,780 117,261 132,492
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 109,300 108,470 96,780 117,261 132,492
III. Short-term receivables 19,477 18,994 15,815 11,894 13,894
1. Short-term receivables of customers 18,939 19,245 14,884 12,061 14,393
2. Prepayments to suppliers 2,633 999 1,249 1,256 834
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 8,424 9,270 10,201 9,097 9,410
7. Provision for doubtful short-term receivables -10,519 -10,519 -10,519 -10,519 -10,743
IV. Inventories 64,118 72,569 98,512 114,111 120,045
1. Inventories 80,034 91,940 117,772 132,106 138,495
2. Provision for decline in value of inventories -15,916 -19,371 -19,260 -17,995 -18,451
V. Other current assets 1,291 34,964 36,816 18,348 18,547
1. Short-term prepaid expenses 462 653 484 175 374
2. Deductible VAT 375 0 0 0 0
3. Taxes and the State Receivables 455 34,310 36,332 18,173 18,173
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 158,372 137,552 117,326 96,896 77,625
I. Long-term receivables 0 0 0 97 97
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 97 97
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 125,896 107,093 88,109 69,125 50,731
1. Tangible fixed assets 112,842 94,090 75,106 56,122 37,727
- Cost 741,241 740,038 740,038 738,571 724,143
- Accumulated depreciation -628,398 -645,948 -664,932 -682,449 -686,415
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 13,054 13,003 13,003 13,003 13,003
- Cost 13,605 13,605 13,605 13,605 13,605
- Accumulated depreciation -551 -602 -602 -602 -602
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 0 0 0 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 0 0 0 0
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 32,476 30,459 29,217 27,674 26,797
1. Long-term prepaid expenses 32,476 30,459 29,217 27,674 26,797
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 360,724 382,261 375,920 370,383 365,236
CAPITAL RESOURCES
A. LIABILITIES 18,106 16,604 20,118 23,015 23,179
I. Current liabilities 18,062 16,604 20,118 23,015 23,179
1. Borrowings and short-term financial leased liabilities 0 0 0 0 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 2,855 2,418 3,772 1,565 3,642
4. Advances from customers 1,208 306 373 2,570 1,715
5. Taxes and other payables to the State Budget 5,839 4,762 5,583 12,778 10,812
6. Payables to employees 2,393 2,356 5,267 2,876 2,653
7. Short-term accrued expenses 2,868 2,482 2,047 115 715
8. Short-term intercompany payables 0 0 0 0 0
9. Payables to the scheduled progress of construction contracts 0 0 0 0 0
10. Short-term unrealized Revenue 18 0 0 0 0
11. Other short-term payables 1,309 1,438 1,084 848 948
12. Provision for short term payables 1,511 2,835 1,987 2,257 2,688
13. Bonus and welfare fund 60 9 6 6 4
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 44 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 44 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 342,618 365,657 355,802 347,368 342,057
I. ShareHolder's equity 342,618 365,657 355,802 347,368 342,057
1. Owner's investment capital 200,000 200,000 200,000 200,000 200,000
2. Share capital surplus 13 13 13 13 13
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 613,481 613,481 613,481 613,481 613,481
9. Financial reserve funds 0 0 0 0 0
10. Other funds belonging to owner's equity 0 0 0 0 0
11. After tax undistributed profit -470,876 -447,836 -457,692 -466,125 -471,436
- After tax undistributed profit accumulated to the end of prior period -444,612 -434,636 -447,836 -457,692 -466,125
- Profit after tax undistributed this period -26,264 -13,201 -9,855 -8,434 -5,311
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 360,724 382,261 375,920 370,383 365,236