Báo cáo tài chính

CIP · CTCP Xây lắp và Sản xuất Công nghiệp

Báo cáo tài chính gốc theo dòng/kỳ (KQKD · Cân đối · Lưu chuyển tiền tệ).

Item	2025	2024	2023	2022
Revenue	106.7	53.9	44.0	94.1
Revenue Deductions	—	0.0	0.0	0.0
Net Revenue	106.7	53.9	44.0	94.1
Cost of Goods Sold	104.8	52.7	43.2	92.1
Gross Profit	1.9	1.2	0.8	2.0
Financial Income	0.1	0.0	0.0	0.2
Financial Expenses	1.7	0.2	1.2	3.8
Interest Expense	1.7	0.2	1.2	3.8
Share of Associates and Joint Ventures	—	0.0	0.0	0.0
Selling Expenses	—	0.0	4.4	0.0
General and Administrative Expenses	4.4	4.3	0.0	3.3
Operating Profit	-4.1	-3.4	-4.9	-4.8
Other Income	7.1	6.1	6.5	5.7
Other Expenses	2.9	2.7	1.5	0.8
Other Profit	4.2	3.4	5.0	5.0
Profit Before Tax	0.1	0.1	0.1	0.1
Current Income Tax Expense	—	0.0	0.0	0.0
Deferred Income Tax Expense	—	0.0	0.0	0.0
Net Income	0.1	0.1	0.1	0.1
Non-controlling Interest	—	0.0	0.0	0.0
Profit Attributable to Parent	0.1	0.1	0.1	0.1
Earnings per Share	20.00	14.00	29.00	27.00
Diluted EPS	19.65	13.98	29.25	26.89

Item	2025	2024	2023	2022
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	280.7	241.6	240.2	241.7
I. Cash and cash equivalents	17.9	0.3	11.1	3.1
1. Cash	17.9	0.3	11.1	3.1
2. Cash equivalents	—	0.0	0.0	0.0
II. Short-term financial investments	16.1	1.3	0.0	0.0
1. Available for sale securities	—	0.0	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	—	0.0	0.0	0.0
3. Held to maturity investments	16.1	1.3	0.0	0.0
III. Short-term receivables	180.3	166.5	155.9	160.4
1. Short-term trade accounts receivable	95.8	87.1	74.8	70.7
2. Short-term prepayments to suppliers	18.6	13.3	13.4	20.3
3. Short-term inter-company receivables	—	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	—	0.0	0.0	0.0
5. Short-term loan receivables	—	0.0	0.0	0.0
6. Other short-term receivables	82.9	83.3	84.7	86.6
7. Provision for short-term doubtful debts (*)	-17.1	-17.1	-17.1	-17.1
8. Assets awaiting resolution	—	0.0	0.0	0.0
IV. Inventories	65.5	71.5	71.2	74.0
1. Inventories	65.5	71.5	71.2	74.0
2. Provision for decline in value of inventories	—	0.0	0.0	0.0
V. Other short-term assets	1.1	2.0	2.1	4.2
1. Short-term prepayments	0.0	0.0	0.0	0.0
2. Value added tax to be reclaimed	1.1	2.0	2.1	4.2
3. Taxes and other receivables from state authorities	—	0.0	0.0	0.0
4. Government bonds	—	0.0	0.0	0.0
5. Other short-term assets	—	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	42.6	40.6	41.3	41.8
I. Long-term receivables	—	0.0	0.0	0.0
1. Long-term trade receivables	—	0.0	0.0	0.0
2. Long-term prepayments to suppliers	—	0.0	0.0	0.0
3. Capital at inter-company	—	0.0	0.0	0.0
4. Long-term inter-company receivables	—	0.0	0.0	0.0
5. Long-term loan receivables	—	0.0	0.0	0.0
6. Other long-term receivables	—	0.0	0.0	0.0
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0
II. Fixed assets	7.6	7.8	8.1	8.4
1. Tangible fixed assets	6.9	7.1	7.4	7.7
- Cost	15.9	16.0	16.6	16.6
- Accumulated depreciation	-9.0	-8.8	-9.2	-9.0
2. Financial leased fixed assets	—	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0
3. Intangible fixed assets	0.6	0.7	0.7	0.7
- Cost	0.9	0.9	0.9	0.9
- Accumulated depreciation	-0.3	-0.3	-0.2	-0.2
III. Investment properties	—	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0
IV. Long-term assets in progress	0.3	0.3	0.3	18.2
1. Long-term production in progress	—	0.0	0.0	0.0
2. Construction in progress	0.3	0.3	0.3	18.2
V. Long-term financial investments	14.4	14.4	14.4	14.4
1. Investments in subsidiaries	—	0.0	0.0	0.0
2. Investments in associates, joint-ventures	12.2	12.2	12.2	12.2
3. Investments in other entities	3.4	3.4	3.4	3.4
4. Provision for diminution in value of long-term investments	-1.2	-1.2	-1.2	-1.2
5. Held to maturity investments	—	0.0	0.0	0.0
6. Other long-term investments	—	0.0	0.0	0.0
VI. Other long-term assets	20.3	18.1	18.6	0.8
1. Long-term prepayments	20.3	18.1	18.6	0.8
2. Deferred income tax assets	—	0.0	0.0	0.0
3. Long-term equipment, supplies, spare parts	—	0.0	0.0	0.0
4. Other long-term assets	—	0.0	0.0	0.0
5. Goodwill	—	0.0	0.0	0.0
VII. Goodwill (before 2015)	—	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	323.3	282.2	281.4	283.5
A. LIABILITIES (300=210+330)	305.2	264.1	263.5	265.6
I. Short -term liabilities	278.5	237.0	235.6	265.6
1. Short-term trade accounts payable	143.0	131.1	135.5	124.4
2. Short-term advances from customers	9.3	8.3	9.4	23.4
3. Taxes and other payables to state authorities	14.1	12.9	11.4	11.7
4. Payable to employees	0.8	1.4	0.8	0.8
5. Short-term acrrued expenses	13.6	1.2	1.5	5.2
6. Short-term inter-company payables	—	0.0	0.0	0.0
7. Construction contract progress payments due to suppliers	—	0.0	0.0	0.0
8. Short-term unearned revenue	0.3	0.2	0.2	0.0
9. Other short-term payables	28.4	27.0	30.3	50.5
10. Short-term borrowings and financial leases	69.0	54.8	46.3	49.4
11. Provision for short-term liabilities	—	0.0	0.0	0.0
12.. Bonus and welfare fund	0.2	0.2	0.4	0.4
13. Price stabilization fund	—	0.0	0.0	0.0
14. Government bonds	—	0.0	0.0	0.0
II. Long-term liabilities	26.6	27.1	27.8	0.0
1. Long-term trade payables	—	0.0	0.0	0.0
2. Long-term advances from customers	—	0.0	0.0	0.0
3. Long-term acrrued expenses	—	0.0	0.0	0.0
4. Inter-company payables on business capital	—	0.0	0.0	0.0
5. Long-term inter-company payables	—	0.0	0.0	0.0
6. Long-term unearned revenue	26.4	27.1	27.8	0.0
7. Other long-term liabilities	0.3	0.0	0.0	0.0
8. Long-term borrowings and financial leases	—	0.0	0.0	0.0
9. Convertible bonds	—	0.0	0.0	0.0
10. Preferred stock (Debts)	—	0.00	0.00	0.00
11. Deferred income tax liabilities	—	0.0	0.0	0.0
12. Provision for long-term liabilities	—	0.0	0.0	0.0
13. Fund for technology development	—	0.0	0.0	0.0
14. Provision for severance allowances	—	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	18.1	18.0	18.0	17.8
I. Owner's equity	18.1	18.0	18.0	17.8
1. Owner's capital	45.5	45.5	45.5	45.5
- Common stock with voting right	45,450,000,000.00	45,450,000,000.00	45,450,000,000.00	45,450,000,000.00
- Preferred stock	—	0.00	0.00	0.00
2. Share premium	—	0.0	0.0	0.0
3. Convertible bond option	—	0.0	0.0	0.0
4. Other capital of owners	—	0.0	0.0	0.0
5. Treasury shares	—	0.00	0.00	0.00
6. Assets revaluation differences	—	0.0	0.0	0.0
7. Foreign exchange differences	—	0.0	0.0	0.0
8. Investment and development fund	4.5	4.5	4.5	4.5
9. Fund to support corporate restructuring	—	0.0	0.0	0.0
10. Other funds from owner's equity	—	0.0	0.0	0.0
11. Undistributed earnings after tax	-31.8	-31.9	-32.0	-32.1
- Accumulated retained earning at the end of the previous period	-31.9	-32.0	-32.1	-32.2
- Undistributed earnings in this period	0.1	0.1	0.1	0.1
12. Reserves for investment in construction	—	0.0	0.0	0.0
13. Minority's interest	—	0.0	0.0	0.0
14. Financial reserves	—	0.0	0.0	0.0
II. Other resources and funds	—	0.0	0.0	0.0
1. Subsidized not-for-profit funds	—	0.0	0.0	0.0
2. Funds invested in fixed assets	—	0.0	0.0	0.0
C. MINORITY'S INTEREST	—	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	323.3	282.2	281.4	283.5

Item	2025	2024	2023	2022
Profit Before Tax	0.1	0.1	0.1	0.1
Depreciation of Fixed Assets and Investment Property	0.2	0.3	0.3	0.4
Provision (Increase)/Reversal	—	0.0	0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	—	0.0	0.0	0.0
Gain/Loss from Investment Activities	-0.1	-0.0	-0.0	-1.8
Interest Expense	1.7	0.2	1.2	3.8
Gain/Loss on Disposal of Fixed Assets	—	0.0	0.0	0.0
Interest Income and Dividends	—	0.0	0.0	0.0
Amortization of Goodwill	—	0.0	0.0	0.0
Other Adjustments	—	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	2.0	0.5	1.7	2.4
Increase/(Decrease) in Receivables	-12.8	-10.6	4.9	23.2
Increase/(Decrease) in Inventory	6.0	-0.3	2.9	2.4
Increase/(Decrease) in Payables (Excl. Interest and CIT)	25.9	-7.7	2.9	-33.5
Increase/(Decrease) in Prepaid Expenses	-2.2	0.4	0.0	0.0
Changes in Trading Securities	—	0.0	0.0	0.0
Interest Paid	-0.7	-0.3	-1.2	-4.1
Corporate Income Tax Paid	—	0.0	0.0	0.0
Other Operating Receipts	—	0.0	0.0	0.0
Other Operating Payments	-0.1	-0.1	-0.0	-0.0
Net Cash Flow from Operating Activities	18.1	-18.1	11.1	-9.6
Payments for Fixed Assets and Other Long-term Assets	—	-0.0	0.0	0.0
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.0	0.0	0.0	1.6
Loans and Purchases of Debt Instruments	-14.8	-1.3	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	—	0.0	0.0	13.7
Investments in Other Entities	—	0.0	0.0	0.0
Proceeds from Investments in Other Entities	—	0.0	0.0	0.0
Dividends and Interest Income Received	0.1	0.0	0.0	0.2
Increase/(Decrease) in Term Deposits	—	0.0	0.0	0.0
Acquisition of Non-controlling Interests	—	0.0	0.0	0.0
Other Investing Receipts	—	0.0	0.0	0.0
Other Investing Payments	—	0.0	0.0	0.0
Net Cash Flow from Investing Activities	-14.7	-1.3	0.0	15.5
Proceeds from Equity Issuance and Capital Contributions	—	0.00	0.00	0.00
Share Repurchases	—	0.00	0.00	0.00
Proceeds from Borrowings	23.0	10.5	9.3	42.7
Repayment of Borrowings	-8.8	-2.0	-12.4	-59.7
Repayment of Finance Leases	—	0.0	0.0	0.0
Dividends Paid	—	0.0	0.0	0.0
Other Financing Receipts	—	0.0	0.0	0.0
Other Financing Payments	—	0.0	0.0	0.0
Net Cash Flow from Financing Activities	14.2	8.5	-3.1	-17.0
Net Cash Flow During the Period	17.6	-10.8	8.0	-11.1
Cash and Cash Equivalents at Beginning of Period	0.3	11.1	3.1	14.2
FX Difference from Revaluation	—	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	17.9	0.3	11.1	3.1

Item	Q4'25
Profit Before Tax	0.1
Depreciation of Fixed Assets and Investment Property	0.2
Gain/Loss from Investment Activities	-0.1
Interest Expense	1.7
Operating Profit Before Changes in Working Capital	2.0
Increase/(Decrease) in Receivables	-12.8
Increase/(Decrease) in Inventory	6.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	25.9
Increase/(Decrease) in Prepaid Expenses	-2.2
Interest Paid	-0.7
Other Operating Payments	-0.1
Net Cash Flow from Operating Activities	18.1
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.0
Loans and Purchases of Debt Instruments	-14.8
Dividends and Interest Income Received	0.1
Net Cash Flow from Investing Activities	-14.7
Proceeds from Borrowings	23.0
Repayment of Borrowings	-8.8
Net Cash Flow from Financing Activities	14.2
Net Cash Flow During the Period	17.6
Cash and Cash Equivalents at Beginning of Period	0.3
Cash and Cash Equivalents at End of Period	17.9

Giải mã BCTC

Điểm nhấn trong BCTC của CTCP Xây lắp và Sản xuất Công nghiệp (CIP) mà bạn nên biết

On a Năm 2025 basis, CIP is maintaining revenue growth, but margins have not improved proportionally — earnings have been recovering gradually over multiple periods.

Want to know what to do next with this momentum? Talk to an advisor

Tiếp theo: Chuỗi số liệu & so sánh ngành → Tổng quan· Bóc tách BCTC· Nhận định