Vinhomes JSC Balance Sheet

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2015
Cash & Equivalents	28,990,635	14,103,181	10,816,783	4,625,760	13,713,651	Upgrade
Short-Term Investments	10,270,145	11,885,653	12,873,844	3,404,597	2,446,602	Upgrade
Trading Asset Securities	1,500,000	-	2,352,947	2,326,552	359,322	Upgrade
Cash & Short-Term Investments	40,760,780	25,988,834	26,043,574	10,356,909	16,519,575	Upgrade
Cash Growth	56.84%	-0.21%	151.46%	-37.31%	-51.07%	Upgrade
Accounts Receivable	20,733,506	20,089,073	15,527,113	15,223,884	10,665,193	Upgrade
Other Receivables	7,164,174	5,173,341	1,985,217	6,816,870	3,167,002	Upgrade
Receivables	45,117,792	30,179,414	22,509,536	25,928,322	22,088,688	Upgrade
Inventory	48,723,136	56,407,794	69,478,298	29,832,313	44,362,074	Upgrade
Prepaid Expenses	1,175,078	257,593	200,586	297,193	406,183	Upgrade
Other Current Assets	151,689,157	129,506,954	78,303,235	28,022,268	18,935,589	Upgrade
Total Current Assets	287,465,943	242,340,589	196,535,229	94,437,005	102,312,109	Upgrade
Property, Plant & Equipment	97,386,153	71,409,138	58,908,485	51,304,254	38,424,064	Upgrade
Long-Term Investments	12,849,279	7,760,265	7,491,325	10,940,392	9,833,775	Upgrade
Goodwill	481,877	636,151	1,203,909	2,526,570	1,616,686	Upgrade
Other Intangible Assets	997,482	1,052,378	1,114,657	110,215	1,388,519	Upgrade
Long-Term Accounts Receivable	-	16,239,804	14,524,223	129,318	129,019	Upgrade
Long-Term Deferred Tax Assets	1,318,779	995,119	1,297,097	556,352	727,156	Upgrade
Other Long-Term Assets	158,157,872	103,146,431	79,169,722	61,574,702	57,325,046	Upgrade
Total Assets	560,724,190	444,630,675	361,812,647	230,516,471	215,886,374	Upgrade
Accounts Payable	18,764,865	20,370,329	14,666,306	12,146,678	10,933,995	Upgrade
Accrued Expenses	55,148,110	10,222,168	15,576,486	3,933,441	4,036,667	Upgrade
Short-Term Debt	43,306,496	14,778,048	7,882,301	105,170	590,000	Upgrade
Current Portion of Long-Term Debt	-	6,841,731	7,447,796	145,650	10,407,726	Upgrade
Current Income Taxes Payable	-	12,326,781	8,825,666	3,190,130	4,207,140	Upgrade
Current Unearned Revenue	430,261	35,300,624	61,996,237	9,339,347	27,477,459	Upgrade
Other Current Liabilities	172,700,576	111,233,550	71,367,591	46,540,242	45,732,290	Upgrade
Total Current Liabilities	290,350,308	211,073,231	187,762,383	75,400,658	103,385,277	Upgrade
Long-Term Debt	37,985,689	38,393,923	20,876,302	19,667,987	13,957,735	Upgrade
Long-Term Unearned Revenue	472,486	770,863	917,180	1,251,448	3,325,997	Upgrade
Long-Term Deferred Tax Liabilities	1,445,872	1,168,679	926,018	608,707	523,383	Upgrade
Other Long-Term Liabilities	10,026,795	10,587,673	2,808,921	2,180,260	5,328,580	Upgrade
Total Liabilities	340,281,150	261,994,369	213,290,804	99,109,060	126,520,972	Upgrade
Common Stock	41,074,120	43,543,675	43,543,675	43,543,675	33,495,139	Upgrade
Additional Paid-In Capital	-6,755,610	1,260,023	1,260,023	1,260,023	295,000	Upgrade
Retained Earnings	166,650,994	133,391,779	99,933,635	79,413,446	56,259,405	Upgrade
Treasury Stock	-	-	-	-	-5,549,929	Upgrade
Comprehensive Income & Other	1,111,316	1,106,316	475,942	524,355	1,200,896	Upgrade
Total Common Equity	202,080,820	179,301,793	145,213,275	124,741,499	85,700,511	Upgrade
Minority Interest	18,362,220	3,334,513	3,308,568	6,665,912	3,664,891	Upgrade
Shareholders' Equity	220,443,040	182,636,306	148,521,843	131,407,411	89,365,402	Upgrade
Total Liabilities & Equity	560,724,190	444,630,675	361,812,647	230,516,471	215,886,374	Upgrade
Total Debt	81,292,185	60,013,702	36,206,399	19,918,807	24,955,461	Upgrade
Net Cash (Debt)	-40,531,405	-34,024,868	-10,162,825	-9,561,898	-8,435,886	Upgrade
Net Cash Per Share	-9329.62	-7813.96	-2333.94	-2220.23	-1972.68	Upgrade
Filing Date Shares Outstanding	4,107	4,354	4,354	4,354	4,276	Upgrade
Total Common Shares Outstanding	4,107	4,354	4,354	4,354	4,276	Upgrade
Working Capital	-2,884,365	31,267,358	8,772,846	19,036,347	-1,073,168	Upgrade
Book Value Per Share	49199.06	41177.46	33348.88	28647.44	20040.49	Upgrade
Tangible Book Value	200,601,461	177,613,264	142,894,709	122,104,714	82,695,306	Upgrade
Tangible Book Value Per Share	48838.89	40789.68	32816.41	28041.89	19337.74	Upgrade
Buildings	-	8,659,483	6,630,597	4,524,843	4,461,661	Upgrade
Machinery	-	3,570,201	2,606,842	2,300,931	1,770,367	Upgrade
Construction In Progress	83,690,530	60,790,104	50,683,336	45,032,886	32,361,351	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.