Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 298,768 356,691 401,956 415,663 377,352
I. Cash and cash equivalents 60,514 44,359 97,299 57,796 56,204
1. Cash 44,514 22,359 74,299 47,796 43,204
2. Cash equivalents 16,000 22,000 23,000 10,000 13,000
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 55,847 121,819 112,325 177,262 158,278
1. Short-term receivables of customers 42,372 107,583 87,650 136,740 129,533
2. Prepayments to suppliers 3,672 2,515 11,260 5,293 4,658
3. Short-term intercompany receivables 8,664 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 11,418 0 0 0
6. Other short-term receivables 1,648 1,374 15,138 37,481 25,868
7. Provision for doubtful short-term receivables -509 -1,071 -1,723 -2,252 -1,781
IV. Inventories 182,345 190,451 192,226 177,086 159,573
1. Inventories 190,426 197,321 198,752 180,427 163,110
2. Provision for decline in value of inventories -8,081 -6,871 -6,526 -3,341 -3,536
V. Other current assets 62 62 105 3,518 3,297
1. Short-term prepaid expenses 0 0 0 24 481
2. Deductible VAT 0 0 0 3,389 734
3. Taxes and the State Receivables 62 62 105 105 2,082
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 136,162 131,604 126,175 131,790 128,082
I. Long-term receivables 0 0 0 0
1. Long-term customer's receivables 0 0 0 0
2. Business capital in the subsidiary units 0 0 0 0
3. Internal long-term receivables 0 0 0 0
4. Receivables on long-term loans 0 0 0 0
5. Other long-term receivables 0 0 0 0
6. Provision for doubtful long-term receivables 0 0 0 0
II. Fixed assets 124,483 119,639 114,254 118,151 113,201
1. Tangible fixed assets 124,369 119,539 113,977 117,909 112,909
- Cost 252,652 255,420 242,736 252,528 256,418
- Accumulated depreciation -128,283 -135,881 -128,760 -134,619 -143,509
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 114 99 277 241 292
- Cost 183 183 393 393 510
- Accumulated depreciation -70 -84 -116 -152 -218
III. Real Estate Investments 0 0 0 0
- Cost 0 0 0 0
- Accumulated depreciation 0 0 0 0
IV. Long-term assets in progress 796 673 8,083 820 1,080
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 796 673 8,083 820 1,080
IV. Long-term financial investments 10,573 10,573 10,573 10,573 10,573
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 10,573 10,573 10,573 10,573 10,573
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 311 720 540 2,247 3,229
1. Long-term prepaid expenses 311 720 540 2,247 3,229
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
TOTAL ASSETS 434,930 488,295 528,131 547,452 505,434
CAPITAL RESOURCES
A. LIABILITIES 211,318 246,079 289,746 332,053 283,410
I. Current liabilities 209,888 246,079 289,746 332,053 279,601
1. Borrowings and short-term financial leased liabilities 7,845 553 0 0 0
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 62,845 90,690 112,115 117,306 110,274
4. Advances from customers 4,666 7,914 44,517 56,121 6,944
5. Taxes and other payables to the State Budget 8,343 16,868 3,895 2,183 5,197
6. Payables to employees 26,651 25,534 14,383 8,108 3,734
7. Short-term accrued expenses 376 513 1,326 1,110 1,392
8. Short-term intercompany payables 80,943 81,329 0 0 0
9. Payables to the scheduled progress of construction contracts 0 0 0 0 0
10. Short-term unrealized Revenue 731 774 280 280 335
11. Other short-term payables 14,079 17,802 100,113 111,221 97,350
12. Provision for short term payables 0 0 2,779 19,154 27,769
13. Bonus and welfare fund 3,408 4,100 10,338 16,571 26,605
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 1,429 0 0 0 3,809
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 3,809
6. Borrowings and long-term financial leased liabilities 1,429 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 223,613 242,217 238,385 215,400 222,024
I. ShareHolder's equity 223,616 242,223 238,057 215,400 222,029
1. Owner's investment capital 68,000 68,000 68,000 68,000 68,000
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 95,986 112,401 125,033 125,033 128,700
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 59,630 61,822 45,024 22,367 25,329
- After tax undistributed profit accumulated to the end of prior period 19,225 25,715 23,666 0 0
- Profit after tax undistributed this period 40,406 36,107 21,358 22,367 25,329
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 -3 -6 328 0 -5
1. Funding resources -3 -6 328 0 -5
2. Funding resources that form fixed assets 0 0 0 0 0
3. Retrenchment provision fund 0 0 0 0 0
TOTAL CAPITAL RESOURCES 434,930 488,295 528,131 547,452 505,434