HNX:NDX 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	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	15,741	4,602	1,185	5,254	6,866
Short-Term Investments	1.76	1.04	1.7	301.33	16,990
Cash & Short-Term Investments	15,743	4,603	1,187	5,555	23,856
Cash Growth	241.98%	287.94%	-78.64%	-76.72%	-27.27%
Accounts Receivable	46,667	60,185	83,483	67,001	37,475
Other Receivables	70,951	65,450	62,478	60,821	39,045
Receivables	117,618	125,635	145,962	127,823	76,520
Inventory	14,748	5,154	2,247	9,540	16,115
Prepaid Expenses	-	777.21	412.72	916	679.37
Other Current Assets	4,195	3,781	3,419	3,625	4,007
Total Current Assets	152,304	139,950	153,227	147,458	121,178
Property, Plant & Equipment	36,129	40,307	45,092	49,889	54,692
Other Intangible Assets	4,878	5,044	5,280	5,280	5,287
Other Long-Term Assets	10,867	28,245	28,124	28,319	28,039
Total Assets	204,178	213,547	231,722	230,945	209,196
Accounts Payable	11,531	6,594	9,979	14,697	11,099
Accrued Expenses	3,005	1,708	2,213	2,464	2,694
Short-Term Debt	39,872	44,001	49,709	26,150	8,150
Current Portion of Long-Term Debt	-	3,200	2,400	-	-
Current Income Taxes Payable	-	121.45	962.64	1,751	1,501
Current Unearned Revenue	31.58	29.99	-	83.19	75.63
Other Current Liabilities	20,787	31,479	33,291	44,329	46,754
Total Current Liabilities	75,226	87,133	98,555	89,474	70,274
Long-Term Debt	1,993	5,193	8,393	11,593	14,793
Long-Term Deferred Tax Liabilities	1,266	1,166	1,146	980.71	806.51
Other Long-Term Liabilities	171	171	26	-	7
Total Liabilities	78,655	93,663	108,120	102,048	85,880
Common Stock	99,876	99,876	99,876	99,876	99,876
Additional Paid-In Capital	250	250	250	250	250
Retained Earnings	23,598	17,755	21,383	26,356	21,645
Treasury Stock	-7,427	-7,427	-7,427	-7,427	-7,427
Total Common Equity	116,297	110,454	114,081	119,055	114,343
Minority Interest	9,226	9,431	9,522	9,843	8,972
Shareholders' Equity	125,523	119,884	123,603	128,897	123,316
Total Liabilities & Equity	204,178	213,547	231,722	230,945	209,196
Total Debt	41,865	52,394	60,502	37,743	22,943
Net Cash (Debt)	-26,122	-47,791	-59,315	-32,188	913.17
Net Cash Growth	-	-	-	-	-89.77%
Net Cash Per Share	-2724.64	-4984.64	-6186.71	-3357.40	91.43
Filing Date Shares Outstanding	9.59	9.59	9.59	9.99	9.99
Total Common Shares Outstanding	9.59	9.59	9.59	9.99	9.99
Working Capital	77,078	52,818	54,672	57,984	50,904
Book Value Per Share	12130.00	11520.51	11898.89	11920.30	11448.58
Tangible Book Value	111,419	105,409	108,802	113,775	109,056
Tangible Book Value Per Share	11621.19	10994.38	11348.21	11391.68	10919.20
Buildings	-	42,642	42,642	-	-
Machinery	-	59,126	59,126	-	-

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