CIC 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
Period Ending	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Jan '24 Jan 1, 2024
Cash & Equivalents	92,396	44,915	40,878
Short-Term Investments	500	500	27,135
Cash & Short-Term Investments	92,896	45,415	68,013
Cash Growth	104.55%	-33.23%	-
Accounts Receivable	153,000	129,274	21,724
Other Receivables	156,255	325,473	585,928
Receivables	309,255	454,747	607,652
Inventory	3,360,788	3,046,257	2,906,204
Prepaid Expenses	1,414	612.33	678.16
Other Current Assets	221,592	524,614	216,232
Total Current Assets	3,985,945	4,071,644	3,798,780
Property, Plant & Equipment	601,919	587,864	548,919
Long-Term Investments	16,549	15,465	17,346
Goodwill	15.91	111.36	206.82
Other Intangible Assets	4,842	11,438	13,896
Long-Term Deferred Tax Assets	-	6,582	4,111
Other Long-Term Assets	309,906	311,443	355,691
Total Assets	4,919,177	5,004,546	4,738,950
Accounts Payable	160,631	130,127	196,401
Accrued Expenses	338,266	400,957	388,964
Short-Term Debt	517,383	477,723	1,011,709
Current Portion of Long-Term Debt	340,159	596,649	312,369
Current Income Taxes Payable	21,918	33,580	34,288
Current Unearned Revenue	6,493	4,000	3,769
Other Current Liabilities	378,941	526,516	250,681
Total Current Liabilities	1,763,791	2,169,551	2,198,180
Long-Term Debt	832,670	915,208	401,407
Long-Term Deferred Tax Liabilities	5,775	13,264	11,314
Other Long-Term Liabilities	283,433	433,582	746,747
Total Liabilities	2,885,669	3,531,605	3,357,648
Common Stock	1,618,075	952,594	952,594
Additional Paid-In Capital	59,247	35,628	35,628
Retained Earnings	316,410	442,197	336,783
Comprehensive Income & Other	5,215	3,993	3,565
Total Common Equity	1,998,947	1,434,412	1,328,570
Minority Interest	34,561	38,529	52,732
Shareholders' Equity	2,033,508	1,472,941	1,381,303
Total Liabilities & Equity	4,919,177	5,004,546	4,738,950
Total Debt	1,690,212	1,989,579	1,725,485
Net Cash (Debt)	-1,597,315	-1,944,165	-1,657,471
Net Cash Per Share	-12113.85	-17007.64	-14499.64
Filing Date Shares Outstanding	161.81	114.31	114.31
Total Common Shares Outstanding	161.81	114.31	114.31
Working Capital	2,222,154	1,902,092	1,600,600
Book Value Per Share	12353.86	12548.31	11622.40
Tangible Book Value	1,994,089	1,422,863	1,314,468
Tangible Book Value Per Share	12323.83	12447.28	11499.03
Buildings	269,731	302,026	250,836
Machinery	55,219	96,618	93,467
Construction In Progress	367,190	301,748	299,080

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