Unit: 1.000.000đ
  2021 2022 2023 2024 2025
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 324,658 327,580 330,171 320,398 319,290
I. Cash and cash equivalents 103,852 78,817 47,215 13,330 30,657
1. Cash 27,851 19,817 24,215 13,330 28,157
2. Cash equivalents 76,000 59,000 23,000 0 2,500
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 180,734 195,112 213,387 190,828 144,010
1. Short-term receivables of customers 77,978 74,665 29,509 44,110 30,069
2. Prepayments to suppliers 7,874 8,264 6,385 9,258 2,818
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 80,000 100,000 155,000 130,000 100,000
6. Other short-term receivables 16,325 13,742 24,024 8,958 12,421
7. Provision for doubtful short-term receivables -1,444 -1,560 -1,531 -1,498 -1,297
IV. Inventories 39,846 48,870 68,204 115,015 143,833
1. Inventories 45,905 56,185 73,617 120,736 152,231
2. Provision for decline in value of inventories -6,059 -7,314 -5,413 -5,722 -8,398
V. Other current assets 227 4,782 1,366 1,226 790
1. Short-term prepaid expenses 227 697 1,323 1,226 635
2. Deductible VAT 0 0 0 0 0
3. Taxes and the State Receivables 0 4,085 43 0 156
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 189,774 199,378 215,895 206,260 197,364
I. Long-term receivables 0 0 0 0 820
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 0 820
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 70,882 86,351 105,951 97,723 90,228
1. Tangible fixed assets 24,240 40,084 59,312 52,280 46,201
- Cost 143,167 166,027 192,048 194,790 200,170
- Accumulated depreciation -118,926 -125,943 -132,736 -142,510 -153,969
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 46,642 46,267 46,639 45,442 44,026
- Cost 54,649 55,043 56,522 56,965 56,965
- Accumulated depreciation -8,007 -8,775 -9,883 -11,523 -12,939
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 12,540 7,733 4,052 2,921 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 12,540 7,733 4,052 2,921 0
IV. Long-term financial investments 99,000 99,000 99,000 99,000 99,000
1. Investment in subsidiaries 3,350 3,350 3,350 3,350 0
2. Investments in associated companies, joint ventures 99,000 99,000 99,000 99,000 99,000
3. Other investments in equity instruments 0 0 0 0 0
4. Provision for diminution in value of financial long-term investments -3,350 -3,350 -3,350 -3,350 0
5. Investments holding until maturity 0 0 0 0 0
V. Total other long-term assets 7,352 6,294 6,892 6,616 7,316
1. Long-term prepaid expenses 2,341 2,083 2,060 2,417 4,264
2. Deferred income tax assets 4,225 3,425 4,045 3,375 3,052
3. Other long-term assets 786 786 786 825 0
VI. Goodwills 0 0 0 0 0
TOTAL ASSETS 514,432 526,958 546,067 526,658 516,654
CAPITAL RESOURCES
A. LIABILITIES 140,801 147,758 156,869 143,631 137,116
I. Current liabilities 140,801 147,758 156,869 143,631 137,116
1. Borrowings and short-term financial leased liabilities 0 0 0 23,171 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 9,042 23,048 26,925 3,853 5,040
4. Advances from customers 7,019 541 445 2,337 10,146
5. Taxes and other payables to the State Budget 4,652 2,107 11,559 1,356 6,650
6. Payables to employees 6,638 9,341 662 482 1,484
7. Short-term accrued expenses 12,584 9,613 14,453 10,511 11,236
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 100,411 101,656 102,781 101,799 102,531
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 454 1,452 45 122 29
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 373,631 379,201 389,198 383,027 379,539
I. ShareHolder's equity 373,631 379,201 389,198 383,027 379,539
1. Owner's investment capital 149,924 149,924 149,924 149,924 149,924
2. Share capital surplus 8,520 8,520 8,520 8,520 8,520
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 0 0 0 0
5. Treasury shares -116,848 -116,848 -116,848 -116,848 -116,848
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 120,510 128,677 134,250 141,160 145,412
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 211,525 208,927 213,351 200,271 192,530
- After tax undistributed profit accumulated to the end of prior period 157,078 158,262 158,645 160,090 166,734
- Profit after tax undistributed this period 54,447 50,665 54,706 40,180 25,796
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 514,432 526,958 546,067 526,658 516,654