HOSE:VSI Balance Sheet

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

Millions VND. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Cash & Equivalents	79,655	131,036	102,820	79,293
Short-Term Investments	41,315	382.58	382.58	10,517
Cash & Short-Term Investments	120,970	131,419	103,203	89,811
Cash Growth	34.70%	27.34%	14.91%	-
Accounts Receivable	83,937	80,550	55,430	95,800
Other Receivables	2,995	926.31	1,251	1,484
Receivables	86,932	81,477	56,681	97,283
Inventory	19,530	35,959	30,939	14,401
Prepaid Expenses	-	9,910	13,002	4,266
Other Current Assets	4,668	22,003	39,134	5,721
Total Current Assets	232,100	280,768	242,958	211,481
Property, Plant & Equipment	129,559	136,372	148,266	158,335
Long-Term Investments	2,856	2,856	2,856	2,856
Goodwill	-	97.6	488.01	878.42
Other Intangible Assets	17,647	17,921	18,469	19,017
Long-Term Deferred Tax Assets	656.39	668.63	672.91	690.56
Other Long-Term Assets	111,893	108,358	115,568	122,714
Total Assets	494,712	547,040	529,277	515,972
Accounts Payable	72,606	82,645	50,486	72,941
Accrued Expenses	14,404	20,712	34,818	25,857
Current Portion of Long-Term Debt	-	10,753	10,529	14,071
Current Income Taxes Payable	-	4,031	4,424	4,424
Other Current Liabilities	72,476	110,148	103,753	45,404
Total Current Liabilities	159,486	228,290	204,011	162,697
Long-Term Debt	70,651	76,151	93,171	121,739
Long-Term Unearned Revenue	4,731	4,791	4,909	5,027
Long-Term Deferred Tax Liabilities	3,677	4,195	4,316	5,074
Other Long-Term Liabilities	28,561	27,776	28,349	27,109
Total Liabilities	267,107	341,202	334,756	321,645
Common Stock	132,000	132,000	132,000	132,000
Additional Paid-In Capital	9,639	9,639	9,639	9,639
Retained Earnings	80,633	59,149	47,901	48,139
Treasury Stock	-	-0.03	-0.03	-0.03
Comprehensive Income & Other	-	13.91	13.91	13.91
Total Common Equity	222,272	200,802	189,555	189,793
Minority Interest	5,333	5,036	4,967	4,534
Shareholders' Equity	227,605	205,838	194,521	194,326
Total Liabilities & Equity	494,712	547,040	529,277	515,972
Total Debt	70,651	86,904	103,701	135,809
Net Cash (Debt)	50,319	44,515	-497.66	-45,999
Net Cash Growth	-	-	-	-
Net Cash Per Share	4074.17	3372.36	-37.70	-3484.76
Filing Date Shares Outstanding	13.2	13.2	13.2	13.2
Total Common Shares Outstanding	13.2	13.2	13.2	13.2
Working Capital	72,614	52,478	38,947	48,784
Book Value Per Share	16840.04	15212.31	14360.20	14378.23
Tangible Book Value	204,625	182,784	170,598	169,898
Tangible Book Value Per Share	15503.03	13847.25	12924.08	12871.04
Buildings	-	160,140	159,990	157,276
Machinery	-	102,943	94,962	94,892
Construction In Progress	17,086	16,964	21,542	19,597