HNX:NTH 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	13,302	21,156	32,157	942.05	16,436
Short-Term Investments	-	-	2.8	6,000	-
Accounts Receivable	30,376	15,676	15,744	29,913	18,997
Other Receivables	-	-	-	24.49	111.71
Inventory	809.2	727.97	717.36	459.65	234.48
Prepaid Expenses	36.41	127.18	39.36	150.28	125.76
Other Current Assets	39.47	180.27	77.56	130.5	488.34
Total Current Assets	44,562	37,868	48,738	37,620	36,392
Property, Plant & Equipment	145,004	164,000	183,231	202,830	223,233
Other Intangible Assets	93.99	93.99	93.99	93.99	93.99
Other Long-Term Assets	1,733	1,929	2,539	1,379	335.65
Total Assets	191,393	203,891	234,602	241,923	260,055
Accounts Payable	3,445	3,427	1,809	2,846	1,823
Accrued Expenses	11,391	10,617	9,581	5,094	3,428
Short-Term Debt	-	-	-	24,974	25,724
Current Portion of Long-Term Debt	-	-	31,233	-	-
Current Income Taxes Payable	885.53	2,744	2,944	5,079	4,651
Other Current Liabilities	614.75	518.53	11,241	1,539	7,874
Total Current Liabilities	16,336	17,306	56,809	39,532	43,501
Long-Term Debt	-	-	-	24,990	49,964
Total Liabilities	16,336	17,306	56,809	64,522	93,465
Common Stock	108,021	108,021	108,021	108,021	108,021
Retained Earnings	67,037	78,564	69,772	69,381	58,570
Shareholders' Equity	175,057	186,585	177,793	177,401	166,590
Total Liabilities & Equity	191,393	203,891	234,602	241,923	260,055
Total Debt	-	-	31,233	49,964	75,688
Net Cash (Debt)	13,302	21,156	926.23	-43,022	-59,252
Net Cash Growth	-37.13%	2184.13%	-	-	-
Net Cash Per Share	1231.50	1958.55	85.75	-3982.95	-5211.14
Filing Date Shares Outstanding	10.8	10.8	10.8	10.8	10.8
Total Common Shares Outstanding	10.8	10.8	10.8	10.8	10.8
Working Capital	28,226	20,562	-8,070	-1,912	-7,108
Book Value Per Share	16205.94	17273.09	16455.77	16423.74	15421.23
Tangible Book Value	174,963	186,491	177,699	177,307	166,496
Tangible Book Value Per Share	16197.24	17264.39	16447.07	16415.04	15412.53
Buildings	127,598	127,598	127,598	-	-
Machinery	268,347	268,172	267,777	-	-
Construction In Progress	-	-	111.25	5	8,413

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.