CNG Vietnam JSC (HOSE:CNG)

CNG Vietnam JSC Balance Sheet

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	343,949	340,698	317,305	380,689	282,477	443,920
Short-Term Investments	34,636	50,559	79,656	94,738	34,936	12,539
Accounts Receivable	690,754	635,600	468,069	460,010	432,803	398,472
Other Receivables	491.97	4,900	2,268	7,474	810.57	2,068
Inventory	72,007	67,785	73,732	63,229	50,552	27,441
Prepaid Expenses	13,099	18,251	16,675	20,487	16,896	7,565
Other Current Assets	2,789	7,924	3,299	8,925	11,129	7,322
Total Current Assets	1,157,727	1,125,717	961,005	1,035,552	829,604	899,326
Property, Plant & Equipment	179,695	186,243	144,115	175,674	245,606	116,061
Other Intangible Assets	34,504	35,946	34,538	36,849	35,989	36,552
Long-Term Deferred Tax Assets	4,512	1,871	2,438	5,983	7,112	5,217
Other Long-Term Assets	42,250	15,954	16,481	19,222	4,308	6,530
Total Assets	1,418,688	1,365,731	1,158,577	1,273,280	1,122,619	1,063,686
Accounts Payable	569,666	627,207	446,633	558,108	532,387	455,817
Accrued Expenses	112,954	57,284	53,706	54,893	29,254	29,683
Short-Term Debt	-	-	-	-	9,300	2,000
Current Portion of Long-Term Debt	27,665	25,763	22,500	22,500	-	-
Current Income Taxes Payable	8,046	-	1,755	-	3,641	10,118
Other Current Liabilities	44,717	4,310	4,565	4,210	4,302	38,937
Total Current Liabilities	763,048	714,564	529,159	639,711	578,884	536,555
Long-Term Debt	32,729	17,535	25,327	47,827	4,220	-
Other Long-Term Liabilities	3,331	2,667	1,457	18,365	17,776	17,776
Total Liabilities	799,108	734,766	555,942	705,903	600,880	554,331
Common Stock	350,996	350,996	350,996	270,000	270,000	270,000
Additional Paid-In Capital	1,696	1,696	1,696	1,696	1,696	1,696
Retained Earnings	266,891	278,277	249,947	286,506	240,868	228,483
Treasury Stock	-3.27	-3.27	-3.27	-3.27	-3.27	-3.27
Comprehensive Income & Other	-	-	-	9,179	9,179	9,179
Shareholders' Equity	619,580	630,966	602,635	567,377	521,739	509,355
Total Liabilities & Equity	1,418,688	1,365,731	1,158,577	1,273,280	1,122,619	1,063,686
Total Debt	60,394	43,298	47,827	70,327	13,520	2,000
Net Cash (Debt)	318,191	347,960	349,134	405,100	303,893	454,458
Net Cash Growth	-6.22%	-0.34%	-13.81%	33.30%	-33.13%	20.29%
Net Cash Per Share	9065.45	9913.60	9947.05	11541.44	8658.03	12947.69
Filing Date Shares Outstanding	35.1	35.1	35.1	35.1	35.1	35.1
Total Common Shares Outstanding	35.1	35.1	35.1	35.1	35.1	35.1
Working Capital	394,679	411,154	431,846	395,841	250,720	362,771
Book Value Per Share	17652.20	17976.59	17169.44	16164.79	14864.54	14511.70
Tangible Book Value	585,075	595,020	568,097	530,528	485,750	472,803
Tangible Book Value Per Share	16669.15	16952.47	16185.43	15114.93	13839.20	13470.33
Buildings	-	68,789	66,374	78,940	19,210	19,210
Machinery	1,235,890	1,142,958	1,053,345	1,025,713	1,011,895	814,793
Construction In Progress	3,515	12,094	18,492	2,080	53,322	15,011

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.