Song Da 5.05 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024
Cash & Equivalents	756.57	24,894	25,988
Short-Term Investments	104,700	149,230	81,675
Trading Asset Securities	34.34	35.28	39.51
Cash & Short-Term Investments	105,491	174,159	107,703
Cash Growth	-39.43%	61.70%	-
Accounts Receivable	31,205	29,328	355,353
Other Receivables	44,043	44,669	37,221
Receivables	166,419	103,118	403,694
Inventory	21,130	5,494	195,525
Prepaid Expenses	17	71.64	116.56
Other Current Assets	17,427	8,517	22,072
Total Current Assets	310,483	291,359	729,110
Property, Plant & Equipment	1,440,372	1,501,200	1,201,399
Long-Term Investments	219,051	75,405	72,428
Other Intangible Assets	792.22	-	-
Long-Term Deferred Tax Assets	15,089	15,739	16,389
Other Long-Term Assets	55,720	56,453	212,772
Total Assets	2,063,508	2,084,402	2,232,098
Accounts Payable	10,149	35,336	80,871
Accrued Expenses	24,371	23,934	57,072
Short-Term Debt	-	40,242	368,073
Current Portion of Long-Term Debt	237,935	111,126	125,157
Current Income Taxes Payable	6,371	-	-
Current Unearned Revenue	1,918	1,909	1,646
Other Current Liabilities	11,165	71,490	6,869
Total Current Liabilities	291,909	284,037	639,688
Long-Term Debt	661,192	827,687	727,855
Long-Term Unearned Revenue	25,619	27,350	24,867
Other Long-Term Liabilities	367.91	367.91	367.91
Total Liabilities	979,088	1,139,441	1,392,779
Common Stock	100,000	100,000	100,000
Additional Paid-In Capital	63,003	63,003	63,003
Retained Earnings	662,829	554,398	461,782
Total Common Equity	825,832	717,402	624,786
Minority Interest	258,588	227,559	214,534
Shareholders' Equity	1,084,420	944,961	839,320
Total Liabilities & Equity	2,063,508	2,084,402	2,232,098
Total Debt	899,127	979,055	1,221,086
Net Cash (Debt)	-793,636	-804,896	-1,113,382
Net Cash Per Share	-79363.47	-80489.57	-111338.22
Filing Date Shares Outstanding	10	10	10
Total Common Shares Outstanding	10	10	10
Working Capital	18,574	7,323	89,423
Book Value Per Share	82583.22	71740.19	62454.32
Tangible Book Value	825,040	717,402	624,786
Tangible Book Value Per Share	82503.99	71740.19	62454.32
Construction In Progress	12,528	-	22.06

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