Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 47,809 51,122 55,795 63,130 59,631
I. Cash and cash equivalents 17,711 23,797 29,600 37,749 30,444
1. Cash 17,711 23,797 29,600 37,749 30,444
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 22,192 18,719 18,421 16,250 21,413
1. Short-term receivables of customers 4,279 1,828 2,191 1,650 5,341
2. Prepayments to suppliers 135 200 56 42 4,061
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 17,845 16,784 16,180 14,566 12,011
7. Provision for doubtful short-term receivables -67 -94 -5 -8 0
IV. Inventories 7,643 8,494 7,616 8,753 7,052
1. Inventories 7,643 8,494 7,616 8,753 7,052
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 262 112 158 377 722
1. Short-term prepaid expenses 30 112 152 232 415
2. Deductible VAT 61 0 0 31 183
3. Taxes and the State Receivables 171 0 6 113 123
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 16,317 12,715 9,848 7,532 15,069
I. Long-term receivables 86 86 86 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 86 86 86 0 0
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 5,882 3,815 2,198 1,620 3,597
1. Tangible fixed assets 5,882 3,815 2,198 1,620 3,597
- Cost 43,872 43,944 43,944 44,266 45,707
- Accumulated depreciation -37,990 -40,129 -41,746 -42,646 -42,110
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 0 0 0 0 0
- Accumulated depreciation 0 0 0 0 0
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 0 201 667 667 8,005
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 201 667 667 8,005
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 10,349 8,613 6,897 5,245 3,468
1. Long-term prepaid expenses 10,349 8,613 6,859 5,216 3,439
2. Deferred income tax assets 0 0 38 29 29
3. Other long-term assets 0 0 0 0 0
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 64,126 63,837 65,643 70,661 74,700
CAPITAL RESOURCES
A. LIABILITIES 11,027 9,651 10,745 14,226 17,000
I. Current liabilities 11,027 9,651 10,745 14,226 17,000
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 10,018 4,828 4,218 6,649 8,596
4. Advances from customers 0 1,048 5 0 176
5. Taxes and other payables to the State Budget 5 124 160 376 24
6. Payables to employees 0 3,162 5,364 6,616 5,115
7. Short-term accrued expenses 712 364 848 472 2,837
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 248 75 86 112 251
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 45 52 63 0 0
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 53,099 54,185 54,899 56,436 57,699
I. ShareHolder's equity 53,099 54,185 54,899 56,436 57,699
1. Owner's investment capital 50,000 50,000 50,000 50,000 50,000
2. Share capital surplus 27 27 27 27 27
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 1,662 1,888 2,251 2,670 3,269
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 1,411 2,271 2,621 3,739 4,404
- After tax undistributed profit accumulated to the end of prior period 3 1 0 0 0
- Profit after tax undistributed this period 1,408 2,270 2,621 3,739 4,404
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 64,126 63,837 65,643 70,661 74,700