Gelex Electricity 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	Dec '23 Dec 31, 2023
Cash & Equivalents	1,212,883	691,649	1,125,181
Short-Term Investments	210,225	79,546	162,180
Trading Asset Securities	558,685	-	-
Cash & Short-Term Investments	1,981,794	771,195	1,287,362
Cash Growth	156.98%	-40.09%	-
Accounts Receivable	1,208,285	2,252,910	1,995,723
Other Receivables	56,933	-	-
Receivables	3,779,775	2,252,910	1,995,723
Inventory	5,605,178	3,680,150	3,074,354
Prepaid Expenses	32,214	-	-
Other Current Assets	828,802	156,523	205,753
Total Current Assets	12,227,763	6,860,778	6,563,192
Property, Plant & Equipment	1,654,974	2,549,712	3,644,504
Long-Term Investments	1,676,039	2,661,918	2,653,150
Goodwill	57,052	94,780	124,284
Other Intangible Assets	67,912	76,314	80,453
Long-Term Accounts Receivable	5,121	6,144	7,168
Long-Term Deferred Tax Assets	24,952	44,141	26,337
Other Long-Term Assets	566,770	549,480	623,845
Total Assets	16,330,582	12,903,267	13,722,932
Accounts Payable	606,456	1,125,645	580,777
Accrued Expenses	301,458	211,142	185,377
Short-Term Debt	4,466,889	2,971,093	4,369,529
Current Income Taxes Payable	529,158	251,750	89,249
Current Unearned Revenue	2,135	5,281	19.16
Other Current Liabilities	866,263	815,698	1,233,730
Total Current Liabilities	6,772,359	5,380,609	6,458,681
Long-Term Debt	1,047,943	453,425	1,235,644
Long-Term Deferred Tax Liabilities	2,884	4,599	6,470
Other Long-Term Liabilities	126,008	111,197	70,258
Total Liabilities	7,949,194	5,949,830	7,771,053
Common Stock	3,660,000	3,000,000	3,000,000
Additional Paid-In Capital	225,052	835,288	835,288
Retained Earnings	3,657,593	2,050,154	1,060,499
Comprehensive Income & Other	467,013	512,024	538,576
Total Common Equity	8,009,657	6,397,465	5,434,363
Minority Interest	371,731	555,972	517,517
Shareholders' Equity	8,381,388	6,953,437	5,951,880
Total Liabilities & Equity	16,330,582	12,903,267	13,722,932
Total Debt	5,514,832	3,424,518	5,605,173
Net Cash (Debt)	-3,533,038	-2,653,323	-4,317,811
Net Cash Per Share	-9676.29	-7370.34	-11993.92
Filing Date Shares Outstanding	366	360	360
Total Common Shares Outstanding	366	360	360
Working Capital	5,455,404	1,480,169	104,511
Book Value Per Share	21884.31	17770.74	15095.45
Tangible Book Value	7,884,693	6,226,371	5,229,626
Tangible Book Value Per Share	21542.88	17295.47	14526.74
Buildings	1,200,139	-	-
Machinery	2,668,049	-	-
Construction In Progress	196,120	173,154	264,462

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