Pha Lai Thermal Power 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	Jan '22 Jan 1, 2022
Cash & Equivalents	395,415	25,466	23,486	60,341	526,546
Short-Term Investments	40,000	-	100,000	90,000	615,000
Accounts Receivable	1,063,116	1,699,284	1,862,504	1,823,672	593,811
Other Receivables	16,324	161,192	149,537	30,150	12,338
Inventory	706,591	682,318	709,144	496,386	500,637
Prepaid Expenses	20,419	1,023	34.42	313.51	839.98
Loans Receivable Current	-	-	-	188,167	188,167
Other Current Assets	248,120	161,209	84,530	44,673	51,756
Total Current Assets	2,489,984	2,730,493	2,929,235	2,733,702	2,489,096
Property, Plant & Equipment	218,465	245,036	297,671	348,723	366,671
Other Intangible Assets	990.77	266.17	984.87	1,706	788.86
Long-Term Investments	2,495,424	2,497,441	2,500,054	2,498,781	2,501,327
Long-Term Deferred Tax Assets	631.9	460.65	160.41	2,447	46,099
Other Long-Term Assets	40,743	59,991	49,812	40,174	44,585
Total Assets	5,246,239	5,533,688	5,777,918	5,625,533	5,448,566
Accounts Payable	664,039	798,613	555,443	478,187	521,722
Accrued Expenses	94,858	131,833	113,604	123,561	66,140
Current Unearned Revenue	7.52	-	-	-	-
Current Income Taxes Payable	7,734	-	-	-	-
Other Current Liabilities	8,542	78,909	98,053	7,330	6,455
Total Current Liabilities	775,180	1,009,356	767,100	609,078	594,318
Total Liabilities	775,180	1,009,356	767,100	609,078	594,318
Common Stock	3,262,350	3,262,350	3,262,350	3,262,350	3,262,350
Additional Paid-In Capital	11,693	11,693	11,693	11,693	11,693
Retained Earnings	963,608	1,035,253	1,525,993	1,534,183	1,417,358
Treasury Stock	-87,388	-87,388	-87,388	-87,388	-87,388
Comprehensive Income & Other	320,797	302,425	298,170	295,618	250,237
Total Common Equity	4,471,059	4,524,332	5,010,818	5,016,455	4,854,249
Shareholders' Equity	4,471,059	4,524,332	5,010,818	5,016,455	4,854,249
Total Liabilities & Equity	5,246,239	5,533,688	5,777,918	5,625,533	5,448,566
Net Cash (Debt)	435,415	25,466	123,486	150,341	1,141,546
Net Cash Growth	1609.82%	-79.38%	-17.86%	-86.83%	-36.17%
Net Cash Per Share	1358.07	79.43	385.16	468.92	3560.51
Filing Date Shares Outstanding	320.61	320.61	320.61	320.61	320.61
Total Common Shares Outstanding	320.61	320.61	320.61	320.61	320.61
Working Capital	1,714,804	1,721,136	2,162,135	2,124,624	1,894,778
Book Value Per Share	13945.34	14111.50	15628.86	15646.45	15140.52
Tangible Book Value	4,470,068	4,524,066	5,009,833	5,014,749	4,853,460
Tangible Book Value Per Share	13942.25	14110.67	15625.79	15641.12	15138.06
Buildings	1,708,813	1,708,813	1,708,813	1,708,813	1,708,813
Machinery	11,907,687	11,898,561	11,893,780	11,883,538	11,879,403
Construction In Progress	26,487	25,940	25,580	27,465	31,076

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