Everpia 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	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	95,281	19,500	40,859	54,780	52,162
Short-Term Investments	290,152	299,099	223,236	305,806	259,939
Trading Asset Securities	-	-	-	90,692	113,252
Cash & Short-Term Investments	385,433	318,600	264,095	451,279	425,353
Cash Growth	20.98%	20.64%	-41.48%	6.09%	-27.63%
Accounts Receivable	144,671	136,779	149,828	167,223	150,778
Other Receivables	6,370	7,789	9,939	8,828	5,050
Receivables	151,041	144,567	159,767	176,051	155,827
Inventory	209,798	253,459	318,859	364,153	346,527
Prepaid Expenses	4,998	3,164	3,171	3,783	2,534
Other Current Assets	13,124	21,066	24,493	59,880	35,369
Total Current Assets	764,393	740,856	770,385	1,055,146	965,611
Property, Plant & Equipment	298,039	313,980	352,211	228,534	242,141
Long-Term Investments	72,759	64,626	60,556	9,804	9,939
Other Intangible Assets	1,201	1,356	974.39	1,256	2,830
Long-Term Deferred Tax Assets	20,990	22,309	22,628	22,578	20,331
Other Long-Term Assets	138,311	141,060	149,117	139,378	27,892
Total Assets	1,295,694	1,284,188	1,355,871	1,456,695	1,268,743
Accounts Payable	29,300	42,704	41,220	48,905	55,597
Accrued Expenses	34,643	25,725	29,359	37,549	27,053
Short-Term Debt	135,821	135,530	127,822	188,738	156,273
Current Portion of Long-Term Debt	9,485	9,035	9,780	3,678	604.34
Current Income Taxes Payable	4,848	-	3,785	12,186	5,652
Current Unearned Revenue	-	-	-	182.9	-
Other Current Liabilities	16,653	19,642	21,717	20,775	26,744
Total Current Liabilities	230,750	232,636	233,683	312,013	271,923
Long-Term Debt	80,817	80,817	102,317	94,426	10,080
Other Long-Term Liabilities	21,896	22,236	19,900	22,415	22,704
Total Liabilities	333,463	335,690	355,900	428,854	304,707
Common Stock	419,798	419,798	419,798	419,798	419,798
Additional Paid-In Capital	184,196	184,196	184,196	184,196	203,073
Retained Earnings	349,040	331,477	383,539	416,424	417,160
Treasury Stock	-	-	-	-	-76,000
Comprehensive Income & Other	-3,846	865	1,368	-2,831	6.04
Total Common Equity	949,188	936,335	988,900	1,017,587	964,036
Minority Interest	13,043	12,163	11,071	10,255	-
Shareholders' Equity	962,231	948,498	999,971	1,027,841	964,036
Total Liabilities & Equity	1,295,694	1,284,188	1,355,871	1,456,695	1,268,743
Total Debt	226,124	225,383	239,919	286,842	166,957
Net Cash (Debt)	159,309	93,217	24,175	164,437	258,396
Net Cash Growth	70.90%	285.59%	-85.30%	-36.36%	-13.35%
Net Cash Per Share	3794.90	2220.52	575.87	3977.46	6288.30
Filing Date Shares Outstanding	41.98	41.98	41.98	41.98	38.05
Total Common Shares Outstanding	41.98	41.98	41.98	41.98	38.05
Working Capital	533,643	508,221	536,702	743,133	693,688
Book Value Per Share	22610.60	22304.44	23556.59	24239.93	25337.39
Tangible Book Value	947,987	934,979	987,926	1,016,331	961,207
Tangible Book Value Per Share	22581.98	22272.13	23533.38	24210.01	25263.02
Buildings	379,960	369,122	370,180	213,528	213,886
Machinery	363,334	379,015	383,805	375,513	367,586
Construction In Progress	-	-	1,020	64,281	55,418

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