Unit: 1.000.000đ
  Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 80,826 87,638 88,819 87,574 90,258
I. Cash and cash equivalents 16,528 12,580 35,897 3,417 1,408
1. Cash 2,528 4,580 20,897 3,417 1,408
2. Cash equivalents 14,000 8,000 15,000 0 0
II. Short-term financial investments 7,000 7,000 0 29,000 37,500
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 7,000 7,000 0 29,000 37,500
III. Short-term receivables 39,659 50,917 31,567 36,340 30,463
1. Short-term receivables of customers 38,814 38,144 29,368 24,861 19,667
2. Prepayments to suppliers 134 2,022 831 1,342 1,004
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 10,000 0 9,000 0
6. Other short-term receivables 710 751 1,368 1,136 9,791
7. Provision for doubtful short-term receivables 0 0 0 0 0
IV. Inventories 17,079 16,164 20,130 18,204 20,191
1. Inventories 17,079 16,164 20,130 18,204 20,191
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 560 977 1,226 612 697
1. Short-term prepaid expenses 495 844 1,095 514 630
2. Deductible VAT 30 0 30 30 30
3. Taxes and the State Receivables 35 133 101 68 36
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 31,383 29,600 29,039 28,554 28,153
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 29,087 28,048 26,806 27,012 25,938
1. Tangible fixed assets 29,087 28,048 26,806 27,012 25,938
- Cost 102,093 102,093 99,997 101,269 101,269
- Accumulated depreciation -73,007 -74,046 -73,191 -74,256 -75,331
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 0 0 0
- Cost 260 260 260 260 260
- Accumulated depreciation -260 -260 -260 -260 -260
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 0 684 82 893
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 0 684 82 893
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 2,297 1,552 1,549 1,460 1,322
1. Long-term prepaid expenses 526 451 448 359 273
2. Deferred income tax assets 1,771 1,101 1,101 1,101 1,049
3. Other long-term assets 0 0 0 0 0
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 112,209 117,238 117,859 116,128 118,411
CAPITAL RESOURCES 118,511
A. LIABILITIES 23,105 25,865 20,796 12,081 13,326
I. Current liabilities 23,105 25,865 20,796 12,081 13,326
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 2,838 6,286 7,330 1,292 3,783
4. Advances from customers 238 22 91 135 29
5. Taxes and other payables to the State Budget 759 615 2,094 421 587
6. Payables to employees 1,394 1,500 2,106 1,570 1,871
7. Short-term accrued expenses 17,885 17,455 9,157 8,680 7,002
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 0 0
11. Other short-term payables 28 26 56 20 92
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund -37 -37 -37 -37 -37
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 89,104 91,373 97,062 104,047 105,085
I. ShareHolder's equity 89,104 91,373 97,062 104,047 105,085
1. Owner's investment capital 50,000 50,000 50,000 50,000 50,000
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 70 70 70 70 70
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 39,034 41,303 46,993 53,977 55,015
- After tax undistributed profit accumulated to the end of prior period 37,076 37,076 37,076 37,076 53,966
- Profit after tax undistributed this period 1,958 4,227 9,917 16,901 1,049
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 112,209 117,238 117,859 116,128 118,411