Unit: 1.000.000đ
  2021 2022 2023
ASSETS
A. CURRENT ASSETS AND SHORT-TERM INVESTMENTS 795,693 603,360 602,414
I. Cash and cash equivalents 104,327 79,922 237,563
1. Cash 59,327 38,922 68,063
2. Cash equivalents 45,000 41,000 169,500
II. Short-term financial investments 352,000 308,000 138,500
1. Trading securities 0 0 0
2. Provision for diminution in value of trading securities 0 0 0
3. Investments holding until maturity 352,000 308,000 138,500
III. Short-term receivables 278,895 168,876 161,518
1. Short-term receivables of customers 225,501 148,428 151,230
2. Prepayments to suppliers 51,814 18,227 10,377
3. Short-term intercompany receivables 8,631 0 0
4. Receivables according to the progress of construction contracts 0 0 0
5. Receivables on short-term loans 0 0 0
6. Other short-term receivables 0 7,112 5,361
7. Provision for doubtful short-term receivables -7,052 -4,891 -5,449
IV. Inventories 20,765 24,593 21,049
1. Inventories 20,765 24,593 21,049
2. Provision for decline in value of inventories 0 0 0
V. Other current assets 39,706 21,969 43,783
1. Short-term prepaid expenses 34,921 5,667 13,914
2. Deductible VAT 881 16,301 17,959
3. Taxes and the State Receivables 3,905 0 11,910
4. Repurchasing and reselling transactions in government bonds 0 0 0
5. Other current assets 0 0 0
B. FIXED ASSETS AND LONG-TERM INVESTMENTS 258,220 481,553 664,727
I. Long-term receivables 7,448 7,348 7,348
1. Long-term customer's receivables 0 0 0
2. Business capital in the subsidiary units 0 0 0
3. Internal long-term receivables 0 0 0
4. Receivables on long-term loans 0 0 0
5. Other long-term receivables 7,448 7,348 7,348
6. Provision for doubtful long-term receivables 0 0 0
II. Fixed assets 203,710 187,260 533,092
1. Tangible fixed assets 200,708 185,105 531,791
- Cost 1,112,772 1,115,357 1,499,060
- Accumulated depreciation -912,064 -930,252 -967,268
2. Fixed assets of financial leasing 0 0 0
- Cost 0 0 0
- Accumulated depreciation 0 0 0
3. Intangible fixed assets 3,002 2,155 1,300
- Cost 8,488 8,723 8,987
- Accumulated depreciation -5,486 -6,567 -7,686
III. Real Estate Investments 0 0 0
- Cost 0 0 0
- Accumulated depreciation 0 0 0
IV. Long-term assets in progress 10,845 250,592 79,939
1. Costs of long-term production, business in progress 10,845 0 0
2. Costs of construction in progress 0 250,592 79,939
IV. Long-term financial investments 27,205 28,673 31,290
1. Investment in subsidiaries 0 0 0
2. Investments in associated companies, joint ventures 7,608 10,673 13,290
3. Other investments in equity instruments 19,597 18,000 18,000
4. Provision for diminution in value of financial long-term investments 0 0 0
5. Investments holding until maturity 0 0 0
V. Total other long-term assets 9,012 7,680 13,057
1. Long-term prepaid expenses 9,012 7,680 13,057
2. Deferred income tax assets 0 0 0
3. Other long-term assets 0 0 0
VI. Goodwills 0 0 0
TOTAL ASSETS 1,053,913 1,084,913 1,267,141
CAPITAL RESOURCES
A. LIABILITIES 210,672 308,046 437,183
I. Current liabilities 210,672 308,046 221,959
1. Borrowings and short-term financial leased liabilities 0 0 0
2. Long-term borrowings are due to pay 0 0 0
3. Short-term payables to sellers 139,690 196,843 148,803
4. Advances from customers 2,591 1,763 4,017
5. Taxes and other payables to the State Budget 20,496 7,781 11,378
6. Payables to employees 36,711 27,728 47,541
7. Short-term accrued expenses 4,683 3,070 2,601
8. Short-term intercompany payables 2,406 0 0
9. Payables to the scheduled progress of construction contracts 0 0 0
10. Short-term unrealized Revenue 0 0 0
11. Other short-term payables 0 1,395 1,371
12. Provision for short term payables 0 53,671 0
13. Bonus and welfare fund 4,094 15,795 6,246
14. Price stabilization fund 0 0 0
15. Repurchasing and reselling transactions in government bonds 0 0 0
II. Long-term liabilities 0 0 215,225
1. Long-term payables to sellers 0 0 0
2. Long-term accrued expenses 0 0 0
3. Intercompany payables on business capital 0 0 0
4. Long-term intra-company payables 0 0 0
5. Other long-term payables 0 0 0
6. Borrowings and long-term financial leased liabilities 0 0 215,225
7. Convertible bonds 0 0 0
8. Deferred income tax payables 0 0 0
9. Provision for job loss allowance 0 0 0
10. Provision for long-term payables 0 0 0
11. Long-term unrealized revenue 0 0 0
12. Development fund of science and technology 0 0 0
B. OWNER'S EQUITY 843,241 776,866 829,958
I. ShareHolder's equity 843,241 776,866 829,958
1. Owner's investment capital 404,100 404,100 404,100
2. Share capital surplus 0 0 0
3. Bond conversion option 0 0 0
4. Other owner's capital 0 0 0
5. Treasury shares 0 0 0
6. Differences upon asset revaluation 0 0 0
7. Differences upon foreign exchange rate 0 0 0
8. Investment and development funds 109,957 275,393 288,534
9. Financial reserve funds 0 0 0
10. Other funds belonging to owner's equity 0 0 0
11. After tax undistributed profit 329,185 97,374 137,324
- After tax undistributed profit accumulated to the end of prior period -1,688 53,211 22,162
- Profit after tax undistributed this period 330,873 44,164 115,163
12. Investment capital resource for basic construction 0 0 0
13. Assistance fund for arrangement of enterprises 0 0 0
14. interest of shareholders who not control 0 0 0
II. Funding resources and other funds 0 0 0
1. Funding resources 0 0 0
2. Funding resources that form fixed assets 0 0 0
3. Retrenchment provision fund 0 0 0
TOTAL CAPITAL RESOURCES 1,053,913 1,084,913 1,267,141