HOSE:HUB 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Dec '22 Dec 31, 2022
Cash & Equivalents	47,688	94,723	52,089	79,495
Short-Term Investments	212,345	148,125	249,675	152,365
Cash & Short-Term Investments	260,033	242,848	301,764	231,860
Cash Growth	7.08%	-19.52%	30.15%	-
Accounts Receivable	32,412	37,263	43,198	49,397
Other Receivables	16,661	20,888	24,725	22,539
Receivables	49,922	59,000	75,771	73,221
Inventory	88,921	138,190	129,807	154,404
Prepaid Expenses	501.29	907.46	558.31	496.91
Other Current Assets	169,558	84,781	6,561	5,295
Total Current Assets	568,935	525,726	514,461	465,278
Property, Plant & Equipment	159,205	170,769	167,297	138,516
Long-Term Investments	198,220	186,316	171,457	158,004
Other Intangible Assets	1,466	1,724	1,875	2,123
Long-Term Deferred Tax Assets	4,313	3,860	3,839	3,019
Other Long-Term Assets	68,051	72,658	75,328	79,694
Total Assets	1,000,191	961,051	934,257	846,634
Accounts Payable	26,780	28,625	38,913	46,629
Accrued Expenses	33,685	32,432	34,048	31,789
Short-Term Debt	-	4,775	6,289	6,074
Current Portion of Long-Term Debt	10,000	11,463	5,549	2,631
Current Income Taxes Payable	5,713	4,310	8,769	4,379
Current Unearned Revenue	4,934	5,234	5,224	4,062
Other Current Liabilities	89,823	84,513	102,188	107,185
Total Current Liabilities	170,935	171,352	200,980	202,749
Long-Term Debt	-	48,635	33,691	22,353
Long-Term Unearned Revenue	130,101	99,364	87,740	64,114
Long-Term Deferred Tax Liabilities	1,837	2,297	1,832	-
Other Long-Term Liabilities	29,893	24,784	16,821	18,852
Total Liabilities	332,767	346,432	341,063	308,068
Common Stock	302,429	262,984	262,984	228,684
Retained Earnings	312,302	282,051	259,702	252,491
Comprehensive Income & Other	24,169	28,902	28,902	13,902
Total Common Equity	638,899	573,937	551,589	495,077
Minority Interest	28,525	40,682	41,605	43,488
Shareholders' Equity	667,425	614,619	593,194	538,566
Total Liabilities & Equity	1,000,191	961,051	934,257	846,634
Total Debt	10,000	64,873	45,529	31,058
Net Cash (Debt)	250,033	177,975	256,235	200,803
Net Cash Growth	40.49%	-30.54%	27.61%	-
Net Cash Per Share	8267.51	5884.81	8472.49	6639.54
Filing Date Shares Outstanding	30.24	30.24	30.24	30.24
Total Common Shares Outstanding	30.24	30.24	30.24	30.24
Working Capital	398,000	354,374	313,481	262,528
Book Value Per Share	21125.61	18977.39	18238.45	16369.74
Tangible Book Value	637,433	572,213	549,714	492,955
Tangible Book Value Per Share	21077.12	18920.40	18176.44	16299.55
Buildings	288,165	293,934	177,737	176,494
Machinery	98,890	114,865	108,065	102,760
Construction In Progress	4,782	402.37	105,660	70,688

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