Unit: 1.000.000đ
  2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 4,662,753 5,188,757
I. Cash and cash equivalents 68,129 175,996
1. Cash 64,559 175,996
2. Cash equivalents 3,570 0
II. Short-term financial investments 0 0
1. Trading securities 0 0
2. Provision for diminution in value of trading securities 0 0
3. Investments holding until maturity 0 0
III. Short-term receivables 1,068,800 1,280,892
1. Short-term receivables of customers 52,642 103,124
2. Prepayments to suppliers 297,302 299,356
3. Short-term intercompany receivables 0 0
4. Receivables according to the progress of construction contracts 0 0
5. Receivables on short-term loans 2,000 5,000
6. Other short-term receivables 717,304 878,982
7. Provision for doubtful short-term receivables -448 -5,570
IV. Inventories 3,497,338 3,685,372
1. Inventories 3,497,338 3,685,372
2. Provision for decline in value of inventories 0 0
V. Other current assets 28,486 46,497
1. Short-term prepaid expenses 23,747 42,490
2. Deductible VAT 4,736 4,007
3. Taxes and the State Receivables 3 0
4. Repurchasing and reselling transactions in government bonds 0 0
5. Other current assets 0 0
B. FIXED ASSETS AND LONG-TERM INVESTMENTS 84,298 104,418
I. Long-term receivables 0 0
1. Long-term customer's receivables 0 0
2. Business capital in the subsidiary units 0 0
3. Internal long-term receivables 0 0
4. Receivables on long-term loans 0 0
5. Other long-term receivables 0 0
6. Provision for doubtful long-term receivables 0 0
II. Fixed assets 68,108 67,365
1. Tangible fixed assets 52,764 52,138
- Cost 98,476 104,708
- Accumulated depreciation -45,712 -52,569
2. Fixed assets of financial leasing 0 0
- Cost 0 0
- Accumulated depreciation 0 0
3. Intangible fixed assets 15,344 15,226
- Cost 17,446 17,481
- Accumulated depreciation -2,102 -2,255
III. Real Estate Investments 4,209 0
- Cost 5,765 0
- Accumulated depreciation -1,557 0
IV. Long-term assets in progress 759 1,245
1. Costs of long-term production, business in progress 0 0
2. Costs of construction in progress 759 1,245
IV. Long-term financial investments 0 0
1. Investment in subsidiaries 0 0
2. Investments in associated companies, joint ventures 0 0
3. Other investments in equity instruments 0 0
4. Provision for diminution in value of financial long-term investments 0 0
5. Investments holding until maturity 0 0
V. Total other long-term assets 11,222 35,809
1. Long-term prepaid expenses 7,432 30,842
2. Deferred income tax assets 3,790 4,967
3. Other long-term assets 0 0
VI. Goodwills 0 0
TOTAL ASSETS 4,747,051 5,293,176
CAPITAL RESOURCES
A. LIABILITIES 2,351,572 2,774,921
I. Current liabilities 2,082,441 2,126,989
1. Borrowings and short-term financial leased liabilities 1,088,006 750,236
2. Long-term borrowings are due to pay 0 0
3. Short-term payables to sellers 151,140 238,950
4. Advances from customers 118,606 349,867
5. Taxes and other payables to the State Budget 115,247 112,186
6. Payables to employees 4,788 7,754
7. Short-term accrued expenses 225,083 177,926
8. Short-term intercompany payables 0 0
9. Payables to the scheduled progress of construction contracts 0 0
10. Short-term unrealized Revenue 59 438
11. Other short-term payables 351,762 448,530
12. Provision for short term payables 0 0
13. Bonus and welfare fund 27,750 41,103
14. Price stabilization fund 0 0
15. Repurchasing and reselling transactions in government bonds 0 0
II. Long-term liabilities 269,131 647,932
1. Long-term payables to sellers 0 0
2. Long-term accrued expenses 0 0
3. Intercompany payables on business capital 0 0
4. Long-term intra-company payables 0 0
5. Other long-term payables 0 0
6. Borrowings and long-term financial leased liabilities 269,131 646,146
7. Convertible bonds 0 0
8. Deferred income tax payables 0 1,786
9. Provision for job loss allowance 0 0
10. Provision for long-term payables 0 0
11. Long-term unrealized revenue 0 0
12. Development fund of science and technology 0 0
B. OWNER'S EQUITY 2,395,479 2,518,255
I. ShareHolder's equity 2,395,479 2,518,255
1. Owner's investment capital 1,800,000 2,000,000
2. Share capital surplus 0 -404
3. Bond conversion option 0 0
4. Other owner's capital 0 0
5. Treasury shares 0 0
6. Differences upon asset revaluation 0 0
7. Differences upon foreign exchange rate 0 0
8. Investment and development funds 2,209 2,209
9. Financial reserve funds 0 0
10. Other funds belonging to owner's equity 0 0
11. After tax undistributed profit 593,270 516,450
- After tax undistributed profit accumulated to the end of prior period 415,391 369,276
- Profit after tax undistributed this period 177,879 147,174
12. Investment capital resource for basic construction 0 0
13. Assistance fund for arrangement of enterprises 0 0
14. interest of shareholders who not control 0 0
II. Funding resources and other funds 0 0
1. Funding resources 0 0
2. Funding resources that form fixed assets 0 0
3. Retrenchment provision fund 0 0
TOTAL CAPITAL RESOURCES 4,747,051 5,293,176