Nam Mekong Group 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	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	18,920	82,016	313,419	132,309	390,086
Short-Term Investments	72,930	-	-	312,000	263,599
Cash & Short-Term Investments	91,850	82,016	313,419	444,309	653,685
Cash Growth	11.99%	-73.83%	-29.46%	-32.03%	81.78%
Accounts Receivable	6,329	48,309	57,922	31,108	36,631
Other Receivables	246,248	173,974	5,628	7,708	10,575
Receivables	252,577	222,283	63,550	38,815	128,006
Inventory	1,752,174	1,955,182	2,176,092	2,422,099	423,724
Prepaid Expenses	8,339	14,751	45,611	80,370	1,111
Other Current Assets	269,370	366,417	564,865	508,526	282,967
Total Current Assets	2,374,310	2,640,648	3,163,538	3,494,118	1,489,493
Property, Plant & Equipment	14,877	13,565	15,620	19,651	6,605
Long-Term Investments	396,381	146,288	146,203	146,060	-
Other Intangible Assets	2,620	2,708	2,795	2,883	2,970
Long-Term Accounts Receivable	18,020	18,020	18,020	18,020	-
Long-Term Deferred Tax Assets	4,339	3,234	7,830	14,982	-
Other Long-Term Assets	256,545	262,310	14,732	17,635	20,788
Total Assets	3,067,092	3,086,772	3,368,739	3,713,348	1,519,857
Accounts Payable	67,332	414,173	459,046	468,888	40,117
Accrued Expenses	158,732	9,699	44,029	6,091	21,330
Short-Term Debt	11,070	3,127	302,407	20,426	1,920
Current Portion of Long-Term Debt	111,960	113,129	112,767	100,000	416,743
Current Income Taxes Payable	36,450	33,380	42,299	32,534	17,980
Current Unearned Revenue	16,842	327,117	547,728	1,196,466	2,732
Other Current Liabilities	765,419	766,834	501,882	547,093	90,598
Total Current Liabilities	1,167,806	1,667,458	2,010,159	2,371,498	591,420
Long-Term Debt	372,883	840.66	2,372	123,541	122,599
Long-Term Unearned Revenue	10,677	12,720	15,969	19,219	23,078
Total Liabilities	1,551,366	1,681,019	2,028,500	2,514,258	737,097
Common Stock	1,364,143	1,251,509	1,117,422	1,002,176	668,118
Additional Paid-In Capital	10,731	10,731	10,731	10,731	1,897
Retained Earnings	120,427	123,128	191,750	166,024	92,631
Comprehensive Income & Other	56.61	56.61	56.61	56.61	56.61
Total Common Equity	1,495,358	1,385,426	1,319,960	1,178,987	762,703
Minority Interest	20,368	20,327	20,279	20,103	20,057
Shareholders' Equity	1,515,726	1,405,753	1,340,239	1,199,091	782,760
Total Liabilities & Equity	3,067,092	3,086,772	3,368,739	3,713,348	1,519,857
Total Debt	495,914	117,097	417,546	243,968	541,262
Net Cash (Debt)	-404,064	-35,081	-104,126	200,341	112,423
Net Cash Growth	-	-	-	78.20%	-28.10%
Net Cash Per Share	-2962.14	-257.16	-763.31	2002.66	1236.18
Filing Date Shares Outstanding	136.41	136.41	136.41	136.42	90.94
Total Common Shares Outstanding	136.41	136.41	136.41	136.42	90.94
Working Capital	1,206,504	973,190	1,153,380	1,122,621	898,073
Book Value Per Share	10961.89	10156.00	9676.07	8642.63	8386.53
Tangible Book Value	1,492,738	1,382,718	1,317,165	1,176,105	759,733
Tangible Book Value Per Share	10942.68	10136.15	9655.58	8621.50	8353.87
Buildings	14,636	7,669	7,669	9,242	7,868
Machinery	20,072	19,854	19,854	19,854	6,845
Construction In Progress	-	711.72	710.52	2,222	1,619

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