Unit: 1.000.000đ
  2020 2021 2022 2023 2024
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 504,826 594,477 1,114,936 963,248 961,610
I. Cash and cash equivalents 20,441 137,344 72,058 73,983 93,795
1. Cash 5,441 137,344 72,058 73,983 29,795
2. Cash equivalents 15,000 0 0 0 64,000
II. Short-term financial investments 0 0 106,100 1,450 1,100
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 0 106,100 1,450 1,100
III. Short-term receivables 391,180 262,449 605,078 604,232 439,478
1. Short-term receivables of customers 158,629 144,817 397,913 397,621 331,432
2. Prepayments to suppliers 215,417 111,724 192,485 214,334 114,803
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 2,970 5,600 6,000
6. Other short-term receivables 17,196 5,970 13,689 17 92
7. Provision for doubtful short-term receivables -61 -61 -1,980 -13,339 -12,850
IV. Inventories 92,832 191,936 330,536 280,473 413,196
1. Inventories 92,832 191,936 330,536 336,808 413,196
2. Provision for decline in value of inventories 0 0 0 -56,335 0
V. Other current assets 373 2,747 1,164 3,110 14,042
1. Short-term prepaid expenses 56 25 4 2 58
2. Deductible VAT 316 2,722 1,159 2,868 13,336
3. Taxes and the State Receivables 0 0 0 240 648
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 279,137 308,903 340,453 345,602 417,512
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 46,260 57,838 47,727 38,519 34,507
1. Tangible fixed assets 46,260 57,838 47,540 38,385 34,426
- Cost 65,280 86,025 86,477 90,191 98,151
- Accumulated depreciation -19,019 -28,187 -38,937 -51,806 -63,725
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 0 0 188 134 81
- Cost 0 0 200 200 200
- Accumulated depreciation 0 0 -13 -66 -120
III. Real Estate Investments 0 0 0 47,984 46,762
- Cost 0 0 0 48,806 49,217
- Accumulated depreciation 0 0 0 -822 -2,456
IV. Long-term assets in progress 3,876 7,353 8,062 2,944 29,382
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 3,876 7,353 8,062 2,944 29,382
IV. Long-term financial investments 229,000 230,400 275,865 253,029 252,308
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 229,000 202,000 275,865 253,029 252,308
3. Other investments in equity instruments 0 28,400 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 0 13,313 8,800 3,126 99
1. Long-term prepaid expenses 0 13,313 8,800 3,126 99
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 54,455
TOTAL ASSETS 783,963 903,380 1,455,389 1,308,850 1,379,122
CAPITAL RESOURCES
A. LIABILITIES 50,161 87,845 136,767 47,300 89,475
I. Current liabilities 49,709 86,205 135,797 46,900 87,509
1. Borrowings and short-term financial leased liabilities 12,870 27,654 55,171 35,000 76,009
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 15,007 23,181 29,724 6,892 7,731
4. Advances from customers 2,957 3,634 12,954 907 0
5. Taxes and other payables to the State Budget 7,264 18,551 23,233 44 206
6. Payables to employees 0 0 0 0 0
7. Short-term accrued expenses 0 0 285 877 368
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 0 0 0 300 300
11. Other short-term payables 11,301 12,594 13,020 466 480
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 309 590 1,410 2,415 2,415
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 453 1,641 969 400 1,966
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 0 400 400
6. Borrowings and long-term financial leased liabilities 453 1,641 969 0 0
7. Convertible bonds 0 0 0 0 0
8. Deferred income tax payables 0 0 0 0 1,566
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 733,801 815,535 1,318,622 1,261,550 1,289,648
I. ShareHolder's equity 733,801 815,535 1,318,622 1,261,550 1,289,648
1. Owner's investment capital 680,952 723,553 1,202,185 1,202,185 1,202,185
2. Share capital surplus -106 -106 -238 -238 -238
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 2,088 2,950 5,411 8,424 8,424
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 50,867 89,138 109,357 49,270 76,659
- After tax undistributed profit accumulated to the end of prior period 22,136 7,117 7,848 105,340 49,270
- Profit after tax undistributed this period 28,731 82,021 101,509 -56,070 27,389
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 1,908 1,909 2,618
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 783,963 903,380 1,455,389 1,308,850 1,379,122