Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 172,301 127,342 166,565 306,594 266,163
I. Cash and cash equivalents 6,602 8,403 5,744 3,528 63,844
1. Cash 6,602 8,403 5,744 3,528 18,844
2. Cash equivalents 0 0 0 0 45,000
II. Short-term financial investments 24,000 0 1 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 24,000 0 1 0 0
III. Short-term receivables 128,469 100,273 148,095 249,392 184,229
1. Short-term receivables of customers 99,202 82,040 134,499 163,659 107,941
2. Prepayments to suppliers 19,238 17,583 4,567 9,201 21,122
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 10,000 0 9,000 57,200 53,050
6. Other short-term receivables 29 650 30 19,332 2,116
7. Provision for doubtful short-term receivables 0 0 0 0 0
IV. Inventories 12,621 17,993 11,915 50,820 15,494
1. Inventories 12,621 17,993 11,915 50,820 15,494
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 609 673 809 2,855 2,596
1. Short-term prepaid expenses 18 0 47 112 100
2. Deductible VAT 591 673 762 2,742 2,495
3. Taxes and the State Receivables 0 0 0 0 0
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 73,773 132,408 160,506 182,042 213,952
I. Long-term receivables 0 0 0 0 97,575
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 97,575
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 11,336 10,105 12,900 50,100 46,207
1. Tangible fixed assets 11,336 10,105 12,900 37,715 35,518
- Cost 16,201 16,201 20,429 55,048 56,511
- Accumulated depreciation -4,864 -6,095 -7,530 -17,333 -20,993
2. Fixed assets of financial leasing 0 0 0 12,385 0
- Cost 0 0 0 12,385 0
- Accumulated depreciation 0 0 0 0 0
3. Intangible fixed assets 0 0 0 0 10,689
- Cost 0 0 0 0 12,385
- Accumulated depreciation 0 0 0 0 -1,696
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 0 0 0 0
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 0 0 0 0 0
IV. Long-term financial investments 59,028 119,086 144,591 129,139 67,529
1. Investment in subsidiaries 0 0 0 0 0
2. Investments in associated companies, joint ventures 59,028 119,086 144,591 129,139 35,096
3. Other investments in equity instruments 0 0 0 0 32,432
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 3,409 3,216 3,016 2,803 2,641
1. Long-term prepaid expenses 3,409 3,216 3,016 2,803 2,641
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 246,075 259,750 327,071 488,636 480,115
CAPITAL RESOURCES
A. LIABILITIES 11,226 13,781 65,357 59,529 40,009
I. Current liabilities 11,226 13,781 65,357 44,783 31,768
1. Borrowings and short-term financial leased liabilities 0 0 37,823 1,962 3,353
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 3,032 5,530 18,253 32,235 18,480
4. Advances from customers 1,815 0 0 247 0
5. Taxes and other payables to the State Budget 499 485 818 1,090 891
6. Payables to employees 0 0 0 0 9
7. Short-term accrued expenses 0 0 218 3 0
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 0 0 0 350 140
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 5,881 7,765 8,245 8,894 8,894
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 14,746 8,242
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 14,746 8,175
7. Convertible bonds 0 0 0 0 0
8. Deferred income tax payables 0 0 0 0 67
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 234,848 245,969 261,714 429,107 440,106
I. ShareHolder's equity 234,848 245,969 261,714 429,107 440,106
1. Owner's investment capital 157,500 171,671 171,671 353,835 353,835
2. Share capital surplus 0 0 0 0 0
3. Bond conversion option 0 0 0 0 0
4. Other owner's capital 0 39,750 39,750 39,750 39,750
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 2,940 3,883 4,123 4,447 4,447
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 74,408 28,638 43,904 25,864 37,211
- After tax undistributed profit accumulated to the end of prior period 27,296 16,847 27,918 10,359 25,456
- Profit after tax undistributed this period 47,113 11,791 15,987 15,505 11,755
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 2,027 2,265 5,211 4,863
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 246,075 259,750 327,071 488,636 480,115