Unit: 1.000.000đ
  2019 2020 2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 129,675 120,785 81,437 51,541 91,584
I. Cash and cash equivalents 105,308 26,845 47,173 22,994 62,657
1. Cash 44,706 11,371 20,882 10,549 60,657
2. Cash equivalents 60,602 15,474 26,292 12,444 2,000
II. Short-term financial investments 0 60,874 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 60,874 0 0 0
III. Short-term receivables 17,166 20,562 18,726 15,705 17,120
1. Short-term receivables of customers 14,655 15,174 17,613 15,051 15,491
2. Prepayments to suppliers 1,984 4,248 925 473 1,443
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 528 1,140 188 181 186
7. Provision for doubtful short-term receivables 0 0 0 0 0
IV. Inventories 7,089 10,728 11,544 9,950 10,470
1. Inventories 7,089 10,728 11,544 9,950 10,470
2. Provision for decline in value of inventories 0 0 0 0 0
V. Other current assets 111 1,777 3,993 2,893 1,337
1. Short-term prepaid expenses 111 1,278 1,143 1,316 1,264
2. Deductible VAT 0 166 2,763 1,472 0
3. Taxes and the State Receivables 0 333 87 104 73
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 398,497 404,671 437,066 458,927 460,652
I. Long-term receivables 0 0 0 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 0 0 0 0 0
6. Provision for doubtful long-term receivables 0 0 0 0 0
II. Fixed assets 393,770 384,672 416,710 429,272 416,115
1. Tangible fixed assets 393,403 384,636 416,568 429,180 416,073
- Cost 751,384 780,268 848,509 899,369 923,585
- Accumulated depreciation -357,981 -395,632 -431,941 -470,189 -507,512
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 368 35 142 92 42
- Cost 1,188 1,188 1,338 1,338 1,338
- Accumulated depreciation -820 -1,153 -1,196 -1,246 -1,296
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 2,744 9,178 5,749 9,348 25,475
1. Costs of long-term production, business in progress 0 0 0 0 0
2. Costs of construction in progress 2,744 9,178 5,749 9,348 25,475
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 1,982 10,821 14,606 20,308 19,062
1. Long-term prepaid expenses 1,982 10,821 14,606 20,308 19,062
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 528,171 525,456 518,502 510,468 552,235
CAPITAL RESOURCES
A. LIABILITIES 154,562 133,205 113,179 99,185 108,458
I. Current liabilities 43,471 43,626 45,112 52,486 46,754
1. Borrowings and short-term financial leased liabilities 18,512 18,512 18,512 18,536 25,707
2. Long-term borrowings are due to pay 0 0 0 0 0
3. Short-term payables to sellers 754 3,127 7,932 6,167 3,949
4. Advances from customers 216 329 209 185 160
5. Taxes and other payables to the State Budget 3,341 936 3,918 2,379 3,536
6. Payables to employees 9,773 7,971 4,245 5,411 4,421
7. Short-term accrued expenses 1,145 963 782 601 462
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 5,220 5,519 3,045 12,592 2,989
12. Provision for short term payables 0 0 0 0 0
13. Bonus and welfare fund 4,510 6,269 6,469 6,615 5,530
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 111,091 89,579 68,067 46,699 61,704
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 11,923 8,923 5,923 2,923 0
6. Borrowings and long-term financial leased liabilities 99,168 80,656 62,144 43,776 61,704
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 373,609 392,251 405,323 411,283 443,777
I. ShareHolder's equity 373,609 392,251 405,323 411,283 443,777
1. Owner's investment capital 294,000 294,000 294,000 294,000 294,000
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 32,687 53,135 67,491 82,003 95,063
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 46,922 45,116 43,832 35,280 54,715
- After tax undistributed profit accumulated to the end of prior period 3,000 8,820 14,700 0 46,526
- Profit after tax undistributed this period 43,922 36,296 29,132 35,280 8,188
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 528,171 525,456 518,502 510,468 552,235