Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 72,908 74,959 74,398 69,972 73,257
I. Cash and cash equivalents 2,066 2,149 2,751 6,034 3,422
1. Cash 2,066 2,149 2,751 6,034 3,422
2. Cash equivalents 0 0 0 0 0
II. Short-term financial investments 0 0 0 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 0 0 0
III. Short-term receivables 61,817 59,683 57,123 51,799 57,185
1. Short-term receivables of customers 28,288 24,282 21,854 24,269 24,419
2. Prepayments to suppliers 21,636 22,248 21,532 23,256 21,677
3. Short-term intercompany receivables -100 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 26,712 28,111 28,697 19,233 26,048
7. Provision for doubtful short-term receivables -14,719 -14,959 -14,959 -14,959 -14,959
IV. Inventories 8,053 12,150 13,621 11,242 11,321
1. Inventories 8,053 12,150 13,621 11,242 11,321
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 972 977 903 897 1,329
1. Short-term prepaid expenses 6 47 0 0 360
2. Deductible VAT 0 2 0 0 0
3. Taxes and the State Receivables 967 928 903 897 969
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 48,291 52,183 53,524 52,195 27,826
I. Long-term receivables 41 41 1,113 1,219 705
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 41 41 1,113 1,219 705
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 6,666 10,648 10,377 9,641 5,645
1. Tangible fixed assets 6,556 10,556 10,287 9,531 5,559
- Cost 68,958 73,500 73,596 73,596 68,966
- Accumulated depreciation -62,402 -62,944 -63,309 -64,065 -63,408
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 110 92 90 110 86
- Cost 110 110 108 128 110
- Accumulated depreciation 0 -18 -18 -18 -24
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 37,276 37,276 37,826 37,117 17,296
1. Costs of long-term production, business in progress 36,354 36,354 36,904 36,194 16,373
2. Costs of construction in progress 923 923 923 923 923
IV. Long-term financial investments 4,181 4,181 4,181 4,181 4,181
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 4,181 4,181 4,181 4,181 4,181
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 127 37 28 39 1
1. Long-term prepaid expenses 127 37 28 39 1
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 121,199 127,142 127,922 122,167 101,083
CAPITAL RESOURCES
A. LIABILITIES 67,980 73,846 74,600 69,102 47,791
I. Current liabilities 63,513 66,548 67,566 63,548 42,848
1. Borrowings and short-term financial leased liabilities 1,735 2,759 2,508 7,823 2,976
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 25,298 27,138 25,921 24,702 24,277
4. Advances from customers 5,381 3,400 6,042 3,136 2,337
5. Taxes and other payables to the State Budget 21,587 20,980 20,903 21,432 696
6. Payables to employees 197 264 323 519 84
7. Short-term accrued expenses 7,945 7,945 7,945 5,781 5,781
8. Short-term intercompany payables 100 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 0 0
11. Other short-term payables 1,210 4,003 3,864 97 6,638
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 60 60 60 60 60
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 4,467 7,298 7,034 5,553 4,943
1. Long-term payables to sellers 0 0 0 0 0
2. Long-term accrued expenses 1,700 1,700 1,700 1,700 2,075
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 2,868
6. Borrowings and long-term financial leased liabilities 2,768 5,598 5,334 3,853 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 53,219 53,296 53,323 53,066 53,292
I. ShareHolder's equity 53,219 53,296 53,323 53,066 53,292
1. Owner's investment capital 41,039 41,039 41,039 41,039 41,039
2. Share capital surplus 150 150 150 150 150
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 3,343 3,343 3,343 3,343 3,343
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 8,686 8,764 8,790 8,533 8,760
- After tax undistributed profit accumulated to the end of prior period 8,656 8,656 8,656 8,451 8,738
- Profit after tax undistributed this period 31 108 134 82 22
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 121,199 127,142 127,922 122,167 101,083