G-Automobile JSC Balance Sheet

Financials in millions VND. Fiscal year is January - December.

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022
Cash & Equivalents	62,373	46,710	90,476	57,698
Short-Term Investments	1,789	129.28	133.28	-
Cash & Short-Term Investments	64,162	46,839	90,609	57,698
Cash Growth	36.98%	-48.31%	57.04%	-
Accounts Receivable	177,888	148,301	109,840	217,409
Other Receivables	275,830	236,038	162,343	266,425
Receivables	482,529	393,552	449,048	483,833
Inventory	386,848	288,666	223,669	395,665
Prepaid Expenses	8,250	7,830	5,921	6,545
Other Current Assets	38,386	20,962	23,930	30,525
Total Current Assets	980,176	757,849	793,177	974,266
Property, Plant & Equipment	499,165	466,983	429,765	478,953
Long-Term Investments	30,380	74,337	68,936	65,672
Goodwill	13,917	10,493	11,877	13,261
Other Intangible Assets	1,495	650.1	1,043	1,408
Other Long-Term Assets	186,635	185,758	34,069	39,541
Total Assets	1,711,768	1,496,070	1,338,867	1,573,101
Accounts Payable	56,002	43,798	47,062	40,218
Accrued Expenses	64,488	43,156	39,360	73,865
Short-Term Debt	759,876	711,261	547,947	699,883
Current Income Taxes Payable	4,550	6,619	5,021	23,675
Current Unearned Revenue	73.49	41.05	28.33	42.69
Other Current Liabilities	45,500	38,408	56,833	122,670
Total Current Liabilities	930,489	843,283	696,252	960,354
Long-Term Debt	282,342	156,603	159,255	125,583
Long-Term Deferred Tax Liabilities	9,107	9,820	12,003	17,460
Other Long-Term Liabilities	11,177	9,010	8,533	7,165
Total Liabilities	1,233,116	1,018,716	876,043	1,110,562
Common Stock	200,000	200,000	200,000	200,000
Additional Paid-In Capital	76,628	76,628	76,628	76,628
Retained Earnings	48,185	48,437	34,701	29,605
Total Common Equity	324,813	325,065	311,329	306,234
Minority Interest	153,839	152,288	151,495	156,305
Shareholders' Equity	478,653	477,354	462,824	462,539
Total Liabilities & Equity	1,711,768	1,496,070	1,338,867	1,573,101
Total Debt	1,042,218	867,864	707,202	825,466
Net Cash (Debt)	-978,056	-821,025	-616,593	-767,768
Net Cash Per Share	-48882.66	-41051.27	-30829.64	-64904.47
Filing Date Shares Outstanding	20	20	20	11.83
Total Common Shares Outstanding	20	20	20	11.83
Working Capital	49,687	-85,434	96,925	13,912
Book Value Per Share	16240.68	16253.27	15566.45	25895.39
Tangible Book Value	309,401	313,922	298,409	291,565
Tangible Book Value Per Share	15470.07	15696.10	14920.45	24654.96
Buildings	137,175	108,698	103,832	-
Machinery	654,236	586,493	517,522	-
Construction In Progress	2,383	1,671	12,406	7,892

Source: S&P Global Market Intelligence. Standard template. Financial Sources.