HOSE:KSB 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	404,336	15,827	103,748	122,310	94,190
Short-Term Investments	8,360	47,555	21,052	29,622	-
Cash & Short-Term Investments	412,696	63,382	124,800	151,932	94,190
Cash Growth	551.12%	-49.21%	-17.86%	61.30%	-37.85%
Accounts Receivable	115,385	86,853	98,429	151,011	152,648
Other Receivables	807,130	927,576	1,365,700	1,278,577	1,273,348
Receivables	1,199,081	1,255,890	1,687,490	1,638,949	1,603,357
Inventory	17,054	21,467	28,547	28,357	39,115
Prepaid Expenses	27,592	21,836	13,194	31,007	41,205
Other Current Assets	407,121	650,999	130,883	208,706	322,431
Total Current Assets	2,063,543	2,013,575	1,984,915	2,058,952	2,100,299
Property, Plant & Equipment	930,446	948,843	511,082	612,730	728,351
Long-Term Investments	632,044	576,639	344,276	338,954	341,165
Goodwill	17,852	24,992	32,133	39,274	46,415
Other Intangible Assets	-	-	-	85.59	273.99
Long-Term Accounts Receivable	-	-	2,600	7,800	13,000
Long-Term Deferred Tax Assets	3,857	4,311	4,585	4,437	5,123
Other Long-Term Assets	1,522,663	1,358,952	1,397,049	1,180,541	750,229
Total Assets	5,170,405	4,927,313	4,276,640	4,242,772	3,984,855
Accounts Payable	81,297	31,779	23,518	47,025	38,027
Accrued Expenses	170,645	132,859	122,924	129,126	118,407
Short-Term Debt	154,469	267,125	268,532	151,573	153,678
Current Portion of Long-Term Debt	541,960	299,451	555,177	615,155	283,706
Current Portion of Leases	-	-	-	3,302	9,351
Current Income Taxes Payable	62,306	55,470	48,464	28,826	33,577
Current Unearned Revenue	19,255	17,610	17,610	20,757	38,351
Other Current Liabilities	167,467	263,790	231,679	346,202	556,114
Total Current Liabilities	1,197,399	1,068,084	1,267,905	1,341,966	1,231,211
Long-Term Debt	481,763	528,580	399,876	357,670	338,893
Long-Term Leases	-	-	-	-	4,338
Long-Term Unearned Revenue	515,905	526,080	543,693	571,087	589,245
Other Long-Term Liabilities	196,663	153,780	67,430	31,188	33,311
Total Liabilities	2,391,731	2,276,524	2,278,904	2,301,911	2,196,998
Common Stock	1,147,791	1,147,791	766,312	766,312	736,312
Additional Paid-In Capital	227,664	227,664	1.66	1.66	1.66
Retained Earnings	1,404,462	1,276,271	1,234,777	1,177,901	1,054,897
Treasury Stock	-3,354	-3,354	-3,354	-3,354	-3,354
Total Common Equity	2,776,563	2,648,372	1,997,737	1,940,861	1,787,856
Minority Interest	2,111	2,416	-	-	-
Shareholders' Equity	2,778,674	2,650,788	1,997,737	1,940,861	1,787,856
Total Liabilities & Equity	5,170,405	4,927,313	4,276,640	4,242,772	3,984,855
Total Debt	1,178,193	1,095,156	1,223,586	1,127,700	789,966
Net Cash (Debt)	-765,497	-1,031,774	-1,098,786	-975,768	-695,776
Net Cash Per Share	-5762.17	-10771.42	-13884.14	-12815.50	-9492.72
Filing Date Shares Outstanding	114.44	114.44	76.3	76.3	73.3
Total Common Shares Outstanding	114.44	114.44	76.3	76.3	73.3
Working Capital	866,144	945,490	717,010	716,986	869,087
Book Value Per Share	24261.39	23141.26	26184.10	25438.64	24392.34
Tangible Book Value	2,758,711	2,623,380	1,965,603	1,901,502	1,741,168
Tangible Book Value Per Share	24105.40	22922.88	25762.93	24922.76	23755.36
Buildings	80,885	81,265	99,039	100,295	100,357
Machinery	85,420	181,366	217,563	206,325	147,749
Construction In Progress	900,529	894,910	432,463	516,050	611,489

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