Viet Dragon Securities Corporation (HOSE:VDS)

Viet Dragon Securities Balance Sheet

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	588,252	1,207,137	870,235	551,660	473,558	582,254
Trading Asset Securities	1,448,355	1,161,947	1,069,982	1,164,668	612,638	497,292
Accounts Receivable	-	8,049	7,618	6,547	6,534	8,642
Other Receivables	4,067,039	2,774,268	2,761,762	2,286,273	2,667,268	1,421,955
Property, Plant & Equipment	43,440	56,544	41,893	55,275	32,284	13,894
Goodwill	1,624	3,249	6,497	9,746	12,995	-
Other Intangible Assets	21,546	19,871	21,500	6,594	3,575	5,274
Investments in Debt & Equity Securities	1,504,657	1,108,490	470,726	82,725	172,512	-
Other Current Assets	18,073	15,172	24,540	12,724	12,729	4,752
Long-Term Deferred Tax Assets	1,677	1,766	1,740	30,768	-	-
Other Long-Term Assets	38,303	38,493	41,536	47,146	39,063	34,291
Total Assets	7,732,967	6,394,988	5,318,029	4,254,126	4,033,154	2,568,356
Accounts Payable	6,705	14,935	43,080	4,559	36,971	25,715
Accrued Expenses	38,559	31,603	34,633	30,054	53,101	30,993
Short-Term Debt	1,561,426	392,000	190,000	486,250	241,468	1,276,509
Current Portion of Long-Term Debt	2,859,100	3,089,100	2,530,600	1,488,680	1,937,950	-
Other Current Liabilities	30,527	22,203	26,677	26,241	23,208	42,356
Long-Term Debt	-	-	45,400	133,300	47,300	-
Long-Term Deferred Tax Liabilities	55,916	32,716	12,335	1,679	16,481	11,763
Other Long-Term Liabilities	180.82	276.1	361.17	452.35	568.01	612.63
Total Liabilities	4,578,709	3,587,377	2,899,770	2,171,215	2,387,291	1,402,839
Common Stock	2,720,000	2,430,000	2,100,000	2,100,000	1,095,298	1,023,861
Additional Paid-In Capital	9,212	9,226	9,240	9,240	9,240	9,240
Retained Earnings	353,343	326,053	274,110	-50,628	486,643	132,416
Comprehensive Income & Other	428.5	-6,157	-5,135	180.27	30,012	-
Total Common Equity	3,082,984	2,759,122	2,378,215	2,058,792	1,621,194	1,165,517
Minority Interest	71,274	48,489	40,044	24,119	24,669	-
Shareholders' Equity	3,154,258	2,807,611	2,418,260	2,082,911	1,645,863	1,165,517
Total Liabilities & Equity	7,732,967	6,394,988	5,318,029	4,254,126	4,033,154	2,568,356
Total Debt	4,420,526	3,481,100	2,766,000	2,108,230	2,226,718	1,276,509
Net Cash (Debt)	-2,383,919	-1,112,015	-825,783	-391,902	-1,140,522	-196,962
Net Cash Per Share	-8736.79	-4243.79	-3206.12	-1809.89	-6101.63	-1053.72
Filing Date Shares Outstanding	272	267.3	257.57	257.57	186.92	186.92
Total Common Shares Outstanding	272	267.3	257.57	257.57	186.92	186.92
Working Capital	1,599,107	1,612,190	1,892,463	1,986,088	1,449,784	1,124,432
Book Value Per Share	11334.50	10322.19	9233.46	7993.29	8673.16	6235.34
Tangible Book Value	3,059,813	2,736,002	2,350,218	2,042,452	1,604,624	1,160,242
Tangible Book Value Per Share	11249.31	10235.70	9124.76	7929.85	8584.52	6207.12

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.