Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 378,415 467,451 627,952 842,986 1,103,482
I. Cash and cash equivalents 184,598 230,685 182,785 278,056 120,910
1. Cash 48,603 40,685 70,785 50,056 74,910
2. Cash equivalents 135,995 190,000 112,000 228,000 46,000
II. Short-term financial investments 90,000 125,000 290,000 412,700 778,900
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 90,000 125,000 290,000 412,700 778,900
III. Short-term receivables 102,731 109,238 150,581 150,061 194,798
1. Short-term receivables of customers 99,896 105,153 144,909 144,100 182,793
2. Prepayments to suppliers 2,675 2,466 2,708 1,542 4,534
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 2,572 4,028 5,334 6,944 10,200
7. Provision for doubtful short-term receivables -2,412 -2,410 -2,370 -2,524 -2,729
IV. Inventories 597 1,477 811 1,741 1,184
1. Inventories 597 1,477 811 1,741 1,184
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 489 1,051 3,775 428 7,691
1. Short-term prepaid expenses 489 1,051 1,145 398 693
2. Deductible VAT 0 0 0 0 0
3. Taxes and the State Receivables 0 0 2,630 30 6,998
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 763,433 770,805 731,354 705,740 740,371
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 425,978 383,349 389,118 356,244 334,457
1. Tangible fixed assets 422,098 380,238 386,642 352,882 330,735
- Cost 872,663 885,914 946,734 963,398 989,266
- Accumulated depreciation -450,565 -505,675 -560,093 -610,516 -658,531
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 3,880 3,111 2,476 3,362 3,723
- Cost 7,398 7,438 7,553 9,083 9,654
- Accumulated depreciation -3,517 -4,327 -5,077 -5,721 -5,931
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 226,101 277,691 234,029 234,224 292,055
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 226,101 277,691 234,029 234,224 292,055
IV. Long-term financial investments 62,565 62,565 62,565 70,965 70,965
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 15,165 15,165 15,165 15,165 15,165
3. Other investments in equity instruments 47,400 47,400 47,400 55,800 55,800
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 48,789 47,200 45,642 44,306 42,894
1. Long-term prepaid expenses 48,789 47,200 45,642 44,306 42,894
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 1,141,848 1,238,256 1,359,306 1,548,725 1,843,853
CAPITAL RESOURCES
A. LIABILITIES 417,026 410,315 358,844 309,000 358,779
I. Current liabilities 280,526 292,931 270,613 239,226 309,524
1. Borrowings and short-term financial leased liabilities 89,408 91,367 67,153 23,456 70,580
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 97,236 97,472 80,652 91,128 119,145
4. Advances from customers 1,168 930 601 644 1,034
5. Taxes and other payables to the State Budget 11,225 17,009 21,357 27,156 34,443
6. Payables to employees 23,256 23,920 27,095 31,197 18,594
7. Short-term accrued expenses 6,247 5,583 11,194 8,029 10,162
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 1,032 1,048 1,096 4 1,074
11. Other short-term payables 5,534 5,130 4,785 4,727 4,499
12. Provision for short term payables 13,433 14,450 14,960 16,019 17,788
13. Bonus and welfare fund 31,989 36,023 41,719 36,865 32,204
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 136,500 117,384 88,231 69,775 49,255
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 19,620 19,620 19,570 24,570 24,630
6. Borrowings and long-term financial leased liabilities 116,880 97,764 68,661 45,205 24,625
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 724,821 827,942 1,000,462 1,239,725 1,485,075
I. ShareHolder's equity 724,821 827,942 1,000,462 1,239,725 1,485,075
1. Owner's investment capital 185,220 185,220 370,439 370,439 555,658
2. Share capital surplus 74,435 74,435 74,435 74,435 74,435
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 320,133 413,785 346,375 485,205 474,519
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 145,034 154,502 209,213 309,646 380,463
- After tax undistributed profit accumulated to the end of prior period 48,565 51,005 76,900 101,234 118,459
- Profit after tax undistributed this period 96,469 103,497 132,313 208,412 262,003
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 1,141,848 1,238,256 1,359,306 1,548,725 1,843,853