Traphaco 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	175,952	208,296	367,085	176,030	210,880
Short-Term Investments	519,512	512,066	405,307	315,672	287,149
Trading Asset Securities	10,000	10,000	10,000	10,000	-
Cash & Short-Term Investments	705,464	730,362	782,392	501,701	498,029
Cash Growth	-3.41%	-6.65%	55.95%	0.74%	18.77%
Accounts Receivable	340,345	234,256	205,749	177,401	149,041
Other Receivables	16,642	9,061	19,969	9,469	3,742
Receivables	356,987	243,317	225,719	186,870	152,783
Inventory	562,684	549,326	467,898	479,008	382,432
Prepaid Expenses	2,336	1,504	2,694	1,223	2,533
Other Current Assets	141,954	69,523	51,792	57,695	58,199
Total Current Assets	1,769,426	1,594,032	1,530,495	1,226,499	1,093,977
Property, Plant & Equipment	430,615	449,600	462,906	464,870	492,590
Long-Term Investments	500	500	500	500	500
Other Intangible Assets	57,454	59,995	58,824	59,631	59,630
Long-Term Deferred Tax Assets	24,372	21,791	24,146	21,147	21,055
Other Long-Term Assets	56,935	42,992	47,030	43,619	39,344
Total Assets	2,339,302	2,168,911	2,123,901	1,816,265	1,707,097
Accounts Payable	259,647	180,757	144,122	185,882	123,430
Accrued Expenses	197,406	107,689	137,433	138,460	140,516
Current Portion of Long-Term Debt	136,160	189,909	167,968	40,000	26,857
Current Income Taxes Payable	14,799	19,118	31,201	11,559	17,762
Current Unearned Revenue	20,930	43,996	58,836	47,305	37,997
Other Current Liabilities	24,115	94,742	95,286	12,501	93,010
Total Current Liabilities	653,056	636,211	634,846	435,706	439,571
Total Liabilities	653,056	636,211	634,846	435,706	439,571
Common Stock	414,537	414,537	414,537	414,537	414,537
Additional Paid-In Capital	133,022	133,022	133,022	133,022	133,022
Retained Earnings	995,414	861,819	821,632	717,276	610,224
Treasury Stock	-3.59	-3.59	-3.59	-3.59	-3.59
Comprehensive Income & Other	9,870	10,004	10,138	10,271	10,405
Total Common Equity	1,552,839	1,419,377	1,379,324	1,275,103	1,168,184
Minority Interest	133,408	113,322	109,730	105,456	99,342
Shareholders' Equity	1,686,247	1,532,700	1,489,055	1,380,559	1,267,526
Total Liabilities & Equity	2,339,302	2,168,911	2,123,901	1,816,265	1,707,097
Total Debt	136,160	189,909	167,968	40,000	26,857
Net Cash (Debt)	569,304	540,453	614,424	461,701	471,173
Net Cash Growth	5.34%	-12.04%	33.08%	-2.01%	38.44%
Net Cash Per Share	13734.55	13038.51	14823.07	11138.61	11367.10
Filing Date Shares Outstanding	41.45	41.45	41.45	41.45	41.45
Total Common Shares Outstanding	41.45	41.45	41.45	41.45	41.45
Working Capital	1,116,370	957,821	895,649	790,793	654,405
Book Value Per Share	37462.45	34242.68	33276.39	30762.03	28182.60
Tangible Book Value	1,495,385	1,359,382	1,320,501	1,215,472	1,108,553
Tangible Book Value Per Share	36076.37	32795.28	31857.26	29323.43	26744.01
Buildings	377,582	375,521	364,589	357,948	356,286
Machinery	847,324	812,686	766,318	693,608	657,998
Construction In Progress	25,776	13,954	13,865	7,617	8,244

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