MDF · CTCP Gỗ MDF VRG - Quảng Trị

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

Item	2025	2024	2023	2022	2021
Revenue	987.0	1,025.4	785.3	1,292.2	1,122.1
Revenue Deductions	0.5	1.1	0.5	4.3	0.0
Net Revenue	986.5	1,024.3	784.7	1,287.9	1,119.5
Cost of Goods Sold	901.9	922.6	694.2	1,160.1	0.0
Gross Profit	84.6	101.7	90.5	127.7	218.7
Financial Income	3.0	5.6	2.6	1.6	0.6
Financial Expenses	17.5	26.9	38.1	31.4	-29.9
Interest Expense	17.1	24.7	37.8	31.0	-29.9
Share of Associates and Joint Ventures	—	0.0	0.0	0.0	-0.0
Selling Expenses	45.5	66.5	68.6	77.7	-58.9
General and Administrative Expenses	17.1	15.8	12.9	15.6	-16.2
Operating Profit	7.6	-1.9	-26.5	4.6	114.4
Other Income	1.1	5.5	0.5	0.6	0.0
Other Expenses	0.6	0.2	0.3	0.8	0.0
Other Profit	0.6	5.3	0.2	-0.2	-7.7
Profit Before Tax	8.2	3.4	-26.3	4.4	106.7
Current Income Tax Expense	—	0.0	0.0	1.1	-18.5
Deferred Income Tax Expense	—	0.0	0.0	0.0	0.0
Net Income	8.2	3.4	-26.3	3.3	88.2
Non-controlling Interest	—	0.0	0.0	0.0	-0.0
Profit Attributable to Parent	8.2	3.4	-26.3	3.3	88.2
Earnings per Share	148.00	62.00	-477.00	60.00	1,601.00
Diluted EPS	147.88	61.51	-476.86	60.00	1,600.38

Item	2025	2024	2023	2022	2021
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	381.8	319.7	458.9	400.4	419.7
I. Cash and cash equivalents	43.6	38.3	16.0	49.5	37.6
1. Cash	43.6	38.3	15.1	49.5	0.0
2. Cash equivalents	—	0.0	0.9	0.0	0.0
II. Short-term financial investments	1.1	10.0	0.0	0.0	0.0
1. Available for sale securities	—	0.0	0.0	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	—	0.0	0.0	0.0	0.0
3. Held to maturity investments	1.1	10.0	0.0	0.0	0.0
III. Short-term receivables	132.5	106.9	159.3	105.2	26.7
1. Short-term trade accounts receivable	113.0	82.1	126.0	98.9	0.0
2. Short-term prepayments to suppliers	4.0	8.6	16.5	7.3	0.0
3. Short-term inter-company receivables	—	0.0	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	—	0.0	0.0	0.0	0.0
5. Short-term loan receivables	—	0.0	0.0	0.0	0.0
6. Other short-term receivables	1.7	1.5	1.5	1.7	0.0
7. Provision for short-term doubtful debts (*)	-2.9	-1.9	-1.4	-2.7	0.0
8. Assets awaiting resolution	16.6	16.6	16.6	0.0	0.0
IV. Inventories	192.7	156.7	269.7	238.3	350.8
1. Inventories	195.5	159.6	270.7	239.6	0.0
2. Provision for decline in value of inventories	-2.8	-3.0	-1.0	-1.3	0.0
V. Other short-term assets	12.0	7.8	13.9	7.4	4.6
1. Short-term prepayments	12.0	7.8	13.8	6.8	0.0
2. Value added tax to be reclaimed	—	0.0	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	—	0.0	0.1	0.6	0.0
4. Government bonds	—	0.0	0.0	0.0	0.0
5. Other short-term assets	—	0.0	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	675.2	715.6	761.9	838.1	888.5
I. Long-term receivables	—	0.0	0.0	0.0	0.0
1. Long-term trade receivables	—	0.0	0.0	0.0	0.0
2. Long-term prepayments to suppliers	—	0.0	0.0	0.0	0.0
3. Capital at inter-company	—	0.0	0.0	0.0	0.0
4. Long-term inter-company receivables	—	0.0	0.0	0.0	0.0
5. Long-term loan receivables	—	0.0	0.0	0.0	0.0
6. Other long-term receivables	—	0.0	0.0	0.0	0.0
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0	0.0
II. Fixed assets	626.3	670.6	717.3	780.5	872.7
1. Tangible fixed assets	626.0	670.2	716.9	779.9	871.7
- Cost	1,802.6	1,795.5	1,786.1	1,786.3	0.0
- Accumulated depreciation	-1,176.6	-1,125.3	-1,069.3	-1,006.5	0.0
2. Financial leased fixed assets	—	0.0	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0	0.0
3. Intangible fixed assets	0.3	0.4	0.4	0.6	1.0
- Cost	4.3	4.3	4.3	4.3	0.0
- Accumulated depreciation	-4.0	-3.9	-3.9	-3.7	0.0
III. Investment properties	—	0.0	0.0	0.0	0.0
- Cost	—	0.0	0.0	0.0	0.0
- Accumulated depreciation	—	0.0	0.0	0.0	0.0
IV. Long-term assets in progress	0.1	0.4	0.3	0.1	0.1
1. Long-term production in progress	—	0.0	0.0	0.0	0.0
2. Construction in progress	0.1	0.4	0.3	0.1	0.0
V. Long-term financial investments	3.0	3.0	3.0	3.0	3.0
1. Investments in subsidiaries	—	0.0	0.0	0.0	0.0
2. Investments in associates, joint-ventures	—	0.0	0.0	0.0	0.0
3. Investments in other entities	3.0	3.0	3.0	3.0	0.0
4. Provision for diminution in value of long-term investments	—	0.0	0.0	0.0	0.0
5. Held to maturity investments	—	0.0	0.0	0.0	0.0
6. Other long-term investments	—	0.0	0.0	0.0	0.0
VI. Other long-term assets	45.8	41.6	41.2	54.5	0.0
1. Long-term prepayments	23.6	12.8	12.5	17.2	0.0
2. Deferred income tax assets	—	0.0	0.0	0.0	0.0
3. Long-term equipment, supplies, spare parts	22.2	28.8	28.7	37.3	0.0
4. Other long-term assets	—	0.0	0.0	0.0	12.7
5. Goodwill	—	0.0	0.0	0.0	0.0
VII. Goodwill (before 2015)	—	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	1,057.0	1,035.4	1,220.8	1,238.4	1,308.2
A. LIABILITIES (300=210+330)	403.8	390.3	580.2	571.2	580.8
I. Short -term liabilities	403.8	390.3	580.2	539.6	439.2
1. Short-term trade accounts payable	39.2	43.4	105.5	44.1	61.4
2. Short-term advances from customers	13.6	3.0	0.1	0.5	1.0
3. Taxes and other payables to state authorities	4.9	3.6	1.7	8.7	0.0
4. Payable to employees	9.8	4.0	3.0	17.1	0.0
5. Short-term acrrued expenses	7.8	6.3	4.1	2.7	0.0
6. Short-term inter-company payables	—	0.0	0.0	0.0	0.0
7. Construction contract progress payments due to suppliers	—	0.0	0.0	0.0	0.0
8. Short-term unearned revenue	—	0.0	0.0	0.0	0.0
9. Other short-term payables	15.2	18.6	15.5	8.1	0.0
10. Short-term borrowings and financial leases	313.1	311.1	448.0	451.5	300.7
11. Provision for short-term liabilities	—	0.0	0.0	0.0	0.0
12.. Bonus and welfare fund	0.3	0.3	2.5	7.0	0.0
13. Price stabilization fund	—	0.0	0.0	0.0	0.0
14. Government bonds	—	0.0	0.0	0.0	0.0
II. Long-term liabilities	—	0.0	0.0	31.6	141.6
1. Long-term trade payables	—	0.0	0.0	0.0	0.0
2. Long-term advances from customers	—	0.0	0.0	0.0	0.0
3. Long-term acrrued expenses	—	0.0	0.0	0.0	0.0
4. Inter-company payables on business capital	—	0.0	0.0	0.0	0.0
5. Long-term inter-company payables	—	0.0	0.0	0.0	0.0
6. Long-term unearned revenue	—	0.0	0.0	0.0	0.0
7. Other long-term liabilities	—	0.0	0.0	0.0	0.0
8. Long-term borrowings and financial leases	—	0.0	0.0	31.6	141.6
9. Convertible bonds	—	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	—	0.00	0.00	0.00	0.00
11. Deferred income tax liabilities	—	0.0	0.0	0.0	0.0
12. Provision for long-term liabilities	—	0.0	0.0	0.0	0.0
13. Fund for technology development	—	0.0	0.0	0.0	0.0
14. Provision for severance allowances	—	0.0	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	653.2	645.0	640.6	667.3	727.4
I. Owner's equity	653.2	645.0	640.6	667.3	0.0
1. Owner's capital	551.1	551.1	551.1	551.1	727.4
- Common stock with voting right	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00
- Preferred stock	—	0.00	0.00	0.00	0.00
2. Share premium	12.0	12.0	12.0	12.0	12.0
3. Convertible bond option	—	0.0	0.0	0.0	0.0
4. Other capital of owners	—	0.0	0.0	0.0	0.0
5. Treasury shares	—	0.00	0.00	0.00	0.00
6. Assets revaluation differences	—	0.0	0.0	0.0	0.0
7. Foreign exchange differences	—	0.0	0.0	0.0	0.0
8. Investment and development fund	100.8	100.8	100.8	100.8	0.0
9. Fund to support corporate restructuring	—	0.0	0.0	0.0	0.0
10. Other funds from owner's equity	—	0.0	0.0	0.0	0.0
11. Undistributed earnings after tax	-10.8	-19.0	-23.4	3.3	63.4
- Accumulated retained earning at the end of the previous period	-19.0	-22.3	2.9	0.0	0.0
- Undistributed earnings in this period	8.2	3.4	-26.3	3.3	63.4
12. Reserves for investment in construction	—	0.0	0.0	0.0	0.0
13. Minority's interest	—	0.0	0.0	0.0	0.0
14. Financial reserves	—	0.0	0.0	0.0	0.0
II. Other resources and funds	—	0.0	0.0	0.0	0.0
1. Subsidized not-for-profit funds	—	0.0	0.0	0.0	0.0
2. Funds invested in fixed assets	—	0.0	0.0	0.0	0.0
C. MINORITY'S INTEREST	—	0.0	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	1,057.0	1,035.4	1,220.8	1,238.4	1,308.2

Item	2025	2024	2023	2022	2021
Profit Before Tax	—	0.0	0.0	0.0	0.0
Depreciation of Fixed Assets and Investment Property	—	0.0	0.0	0.0	0.0
Provision (Increase)/Reversal	—	0.0	0.0	0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	—	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	—	0.0	0.0	0.0	0.0
Interest Expense	—	0.0	0.0	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	—	0.0	0.0	0.0	0.0
Interest Income and Dividends	—	0.0	0.0	0.0	0.0
Amortization of Goodwill	—	0.0	0.0	0.0	0.0
Other Adjustments	—	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	—	0.0	0.0	0.0	0.0
Increase/(Decrease) in Receivables	—	0.0	0.0	0.0	0.0
Increase/(Decrease) in Inventory	—	0.0	0.0	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	—	0.0	0.0	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	—	0.0	0.0	0.0	0.0
Changes in Trading Securities	—	0.0	0.0	0.0	0.0
Interest Paid	—	0.0	0.0	0.0	0.0
Corporate Income Tax Paid	—	0.0	-0.1	-9.3	0.0
Other Operating Receipts	68.7	73.4	66.2	124.7	0.0
Other Operating Payments	-107.0	-102.2	-96.9	-154.7	0.0
Net Cash Flow from Operating Activities	2.5	172.0	3.3	43.9	40.3
Payments for Fixed Assets and Other Long-term Assets	-9.0	-2.4	-4.1	-2.4	-6.1
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.7	1.1	2.4	0.0	0.7
Loans and Purchases of Debt Instruments	—	0.0	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	—	0.0	0.0	0.0	0.0
Investments in Other Entities	—	0.0	0.0	0.0	0.0
Proceeds from Investments in Other Entities	—	0.0	0.0	0.0	0.0
Dividends and Interest Income Received	0.3	0.0	0.0	0.0	0.0
Increase/(Decrease) in Term Deposits	—	0.0	0.0	0.0	0.0
Acquisition of Non-controlling Interests	—	0.0	0.0	0.0	0.0
Other Investing Receipts	—	0.0	0.0	0.0	0.0
Other Investing Payments	—	0.0	0.0	0.0	0.0
Net Cash Flow from Investing Activities	0.9	-11.3	-1.7	-2.3	-5.3
Proceeds from Equity Issuance and Capital Contributions	—	0.00	0.00	0.00	0.00
Share Repurchases	—	0.00	0.00	0.00	0.00
Proceeds from Borrowings	889.5	827.4	669.1	780.9	486.1
Repayment of Borrowings	-887.6	-964.2	-704.2	-740.1	-534.0
Repayment of Finance Leases	—	0.0	0.0	0.0	0.0
Dividends Paid	-0.1	-0.2	0.0	-70.4	-18.1
Other Financing Receipts	—	0.0	0.0	0.0	0.0
Other Financing Payments	—	0.0	0.0	0.0	0.0
Net Cash Flow from Financing Activities	1.9	-137.1	-35.1	-29.6	-66.0
Net Cash Flow During the Period	5.3	23.6	-33.5	12.0	31.6
Cash and Cash Equivalents at Beginning of Period	38.3	16.0	49.5	37.6	68.6
FX Difference from Revaluation	0.0	-1.3	-0.0	-0.2	-0.0
Cash and Cash Equivalents at End of Period	43.6	38.3	16.0	49.5	37.6

Item	Q2'26	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23
Revenue	311.4	269.3	323.0	239.8	196.6	227.6	289.7	280.8	239.3	215.6	264.1	186.8
Revenue Deductions	0.5	—	—	0.4	0.0	0.0	0.6	0.1	0.0	0.4	0.0	0.5
Net Revenue	310.9	269.3	323.0	239.3	196.6	227.6	289.1	280.7	239.3	215.3	264.0	186.2
Cost of Goods Sold	281.7	248.4	297.1	220.9	174.2	209.8	262.8	247.4	211.0	199.4	230.0	174.4
Gross Profit	29.2	20.9	26.0	18.5	22.3	17.8	26.3	33.2	28.3	15.9	34.1	11.9
Financial Income	0.1	0.8	0.2	1.1	0.8	1.1	2.6	0.1	1.5	1.4	0.6	1.2
Financial Expenses	6.2	4.7	4.5	4.3	4.4	4.3	5.5	7.8	6.6	7.0	9.0	9.5
Interest Expense	6.2	4.6	4.4	4.3	4.3	4.1	5.3	5.9	6.5	7.0	8.8	9.5
Share of Associates and Joint Ventures	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Selling Expenses	13.3	10.6	11.2	10.3	13.6	10.5	16.4	14.8	17.5	17.8	26.3	14.4
General and Administrative Expenses	5.0	4.3	6.1	3.7	3.7	3.5	4.7	3.2	4.4	3.5	4.5	3.2
Operating Profit	4.9	2.1	4.3	1.2	1.4	0.6	2.3	7.6	1.3	-11.1	-5.1	-14.0
Other Income	0.5	0.1	1.2	—	—	0.1	0.1	0.1	5.0	0.4	2.5	0.1
Other Expenses	0.4	0.1	0.6	0.0	0.0	—	0.0	0.1	0.2	0.1	2.7	-0.3
Other Profit	0.1	-0.1	0.6	-0.0	-0.0	0.1	0.1	-0.0	4.8	0.3	-0.2	0.4
Profit Before Tax	5.0	2.1	4.9	1.2	1.4	0.7	2.4	7.6	6.1	-10.7	-5.3	-13.7
Current Income Tax Expense	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Deferred Income Tax Expense	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Net Income	5.0	2.1	4.9	1.2	1.4	0.7	2.4	7.6	6.1	-10.7	-5.3	-13.7
Non-controlling Interest	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Profit Attributable to Parent	5.0	2.1	4.9	1.2	1.4	0.7	2.4	7.6	6.1	-10.7	-5.3	-13.7
Earnings per Share	91.00	37.00	88.00	21.00	26.00	12.00	43.00	138.00	111.00	-195.00	-96.00	-248.00
Diluted EPS	91.00	37.00	88.00	21.00	26.00	12.00	62.00	138.00	111.00	-195.00	-96.00	-248.00

Item	Q2'26	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	427.1	392.4	381.8	379.3	390.8	340.1	319.7	404.4	363.9	371.5	435.9	383.4
I. Cash and cash equivalents	49.1	20.6	43.6	9.7	28.3	13.4	48.3	93.3	26.2	5.8	16.0	4.3
1. Cash	49.1	20.6	43.6	9.7	28.3	13.4	38.3	83.3	26.2	5.8	15.1	4.3
2. Cash equivalents	—	—	—	—	—	—	10.0	10.0	0.0	0.0	0.9	0.0
II. Short-term financial investments	1.1	1.1	1.1	1.1	3.1	3.1	0.0	0.0	0.0	0.0	0.0	0.0
1. Available for sale securities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
2. Provision for diminution in value of available for sale securities (*)	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
3. Held to maturity investments	1.1	1.1	1.1	1.1	3.1	3.1	0.0	0.0	0.0	0.0	0.0	0.0
III. Short-term receivables	151.5	152.2	132.5	137.2	128.5	131.7	106.9	108.8	131.1	146.3	142.6	105.9
1. Short-term trade accounts receivable	123.3	125.4	113.0	111.5	109.0	98.3	82.1	85.7	106.1	119.8	126.0	94.5
2. Short-term prepayments to suppliers	14.1	12.1	4.0	8.7	3.0	10.5	8.6	7.1	6.6	6.4	16.5	7.0
3. Short-term inter-company receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
4. Construction contract progress receipts due from customers	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
5. Short-term loan receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
6. Other short-term receivables	0.9	0.9	1.7	2.2	1.7	8.1	1.5	1.4	3.9	4.9	1.5	5.8
7. Provision for short-term doubtful debts (*)	-3.4	-2.9	-2.9	-1.8	-1.8	-1.9	-1.9	-1.9	-2.1	-1.4	-1.4	-1.5
8. Assets awaiting resolution	16.6	16.6	16.6	16.6	16.6	16.6	16.6	16.6	16.6	16.6	0.0	0.0
IV. Inventories	214.2	206.0	192.6	217.8	219.6	183.4	156.7	192.6	195.5	209.1	263.3	261.4
1. Inventories	223.2	209.6	195.5	220.5	223.6	186.1	159.6	194.7	197.6	210.1	264.3	262.4
2. Provision for decline in value of inventories	-8.9	-3.7	-2.8	-2.7	-4.0	-2.7	-3.0	-2.1	-2.1	-1.0	-1.0	-1.0
V. Short-term Biological Assets	0.1	0.1	—	—	—	—	—	—	—	—	—	—
2. Short-term seasonal or single-harvest crops	0.1	0.1	—	—	—	—	—	—	—	—	—	—
V. Other short-term assets	11.1	12.6	12.0	13.6	11.4	8.5	7.8	9.6	11.1	10.3	13.9	11.8
1. Short-term prepayments	11.1	12.6	12.0	13.6	11.4	8.5	7.8	9.6	11.1	10.2	13.8	11.8
2. Value added tax to be reclaimed	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	0.0	—	—	—	—	—	0.0	0.0	0.0	0.1	0.1	0.0
4. Government bonds	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
5. Other short-term assets	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
B. LONG-TERM ASSETS (200=210+220+240+250+260+270)	650.8	661.5	675.2	689.7	701.9	703.4	715.6	731.0	749.0	761.1	767.6	788.6
I. Long-term receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
1. Long-term trade receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
2. Long-term prepayments to suppliers	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
3. Capital at inter-company	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
4. Long-term inter-company receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
5. Long-term loan receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
6. Other long-term receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
7. Provision for long-term doubtful debts	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
II. Fixed assets	599.6	611.2	626.3	642.5	655.6	656.2	670.6	686.1	703.4	716.0	717.3	738.5
1. Tangible fixed assets	599.2	610.9	626.0	642.2	655.3	655.9	670.2	685.7	703.0	715.6	716.9	738.1
- Cost	1,806.7	1,803.7	—	—	—	—	1,795.5	1,795.5	1,795.5	1,797.8	1,786.1	1,788.3
- Accumulated depreciation	-1,207.5	-1,192.8	—	—	—	—	-1,125.3	-1,109.8	-1,092.5	-1,082.2	-1,069.3	-1,050.2
2. Financial leased fixed assets	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
- Cost	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
3. Intangible fixed assets	0.3	0.3	0.3	0.3	0.3	0.4	0.4	0.4	0.4	0.4	0.4	0.5
- Cost	4.3	4.3	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	-4.0	-4.0	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
III. Investment properties	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
- Cost	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
- Accumulated depreciation	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
IV. Long-term assets in progress	0.3	0.2	0.1	0.2	0.1	2.6	0.4	0.5	0.4	0.3	0.3	0.6
1. Long-term production in progress	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
2. Construction in progress	0.3	0.2	0.1	0.2	0.1	2.6	0.4	0.5	0.4	0.3	0.3	0.6
V. Long-term financial investments	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0
1. Investments in subsidiaries	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
2. Investments in associates, joint-ventures	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
3. Investments in other entities	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0	3.0
4. Provision for diminution in value of long-term investments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
5. Held to maturity investments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
6. Other long-term investments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
VI. Other long-term assets	47.9	47.1	45.8	44.0	43.2	41.5	41.6	41.4	42.3	41.8	47.0	46.5
1. Long-term prepayments	26.5	25.0	23.6	21.5	20.4	15.2	12.8	11.8	12.5	11.7	12.5	10.8
2. Deferred income tax assets	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
3. Long-term equipment, supplies, spare parts	21.4	22.1	22.2	22.5	22.8	26.3	28.8	29.6	29.7	30.0	34.5	35.7
4. Other long-term assets	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
5. Goodwill	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
VII. Goodwill (before 2015)	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
TOTAL ASSETS (280=100+200)	1,077.9	1,054.0	1,057.0	1,069.0	1,092.8	1,043.4	1,035.4	1,135.4	1,113.0	1,132.6	1,203.5	1,172.0
A. LIABILITIES (300=210+330)	417.7	398.7	403.8	420.7	445.6	397.7	390.3	492.6	477.8	502.8	573.9	539.5
I. Short -term liabilities	417.7	398.7	403.8	420.7	445.6	397.7	390.3	492.6	477.8	502.8	542.3	507.9
1. Short-term trade accounts payable	63.2	39.3	39.2	41.3	47.1	36.0	43.4	47.6	40.3	83.0	105.6	52.9
2. Short-term advances from customers	2.1	2.2	13.6	2.3	15.5	3.9	3.0	2.2	0.2	0.1	0.1	2.9
3. Dividends and profits payable	4.6	4.6	—	—	—	—	—	—	—	—	—	—
3. Taxes and other payables to state authorities	4.6	4.5	4.9	7.5	6.2	3.3	3.6	15.5	7.3	3.6	1.7	13.4
4. Payable to employees	8.1	6.7	9.8	6.8	5.3	4.9	4.0	3.7	2.5	2.8	3.0	2.8
5. Short-term acrrued expenses	9.0	5.7	7.8	7.5	7.3	7.0	6.3	9.9	6.5	2.7	4.1	5.9
6. Short-term inter-company payables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
7. Construction contract progress payments due to suppliers	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
8. Short-term unearned revenue	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
9. Other short-term payables	10.3	10.1	15.2	14.8	15.6	14.5	18.6	15.5	14.6	15.5	9.1	10.7
10. Short-term borrowings and financial leases	315.8	325.5	313.1	340.1	348.3	327.8	311.1	398.1	406.1	394.9	416.4	416.6
11. Provision for short-term liabilities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
12.. Bonus and welfare fund	0.1	0.1	0.3	0.4	0.3	0.2	0.3	0.2	0.2	0.2	2.5	2.7
13. Price stabilization fund	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
14. Government bonds	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
II. Long-term liabilities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	31.6	31.6
1. Long-term trade payables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
2. Long-term advances from customers	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
3. Long-term acrrued expenses	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
4. Inter-company payables on business capital	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
5. Long-term inter-company payables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
6. Long-term unearned revenue	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
7. Other long-term liabilities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
8. Long-term borrowings and financial leases	—	—	—	—	—	—	0.0	0.0	0.0	0.0	31.6	31.6
9. Convertible bonds	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
10. Preferred stock (Debts)	—	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00
11. Deferred income tax liabilities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
12. Provision for long-term liabilities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
13. Fund for technology development	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
14. Provision for severance allowances	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
B. OWNER'S EQUITY (400=410+430)	660.2	655.2	653.2	648.3	647.1	645.7	645.0	642.8	635.2	629.8	629.6	632.6
I. Owner's equity	660.2	655.2	653.2	648.3	647.1	645.7	645.0	642.8	635.2	629.8	629.6	632.6
1. Owner's capital	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1	551.1
- Common stock with voting right	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00	551,135,950,000.00
- Preferred stock	—	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00
2. Share premium	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0	12.0
3. Convertible bond option	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
4. Other capital of owners	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
5. Treasury shares	—	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00
6. Assets revaluation differences	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
7. Foreign exchange differences	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
8. Investment and development fund	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8	100.8
9. Fund to support corporate restructuring	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
10. Other funds from owner's equity	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
11. Undistributed earnings after tax	-3.8	-8.7	-10.8	-15.7	-16.8	-18.3	-19.0	-21.2	-28.8	-34.1	-34.4	-31.4
- Accumulated retained earning at the end of the previous period	-10.8	-10.8	-19.0	-19.0	-19.0	-19.0	-22.3	-22.2	-22.2	-23.4	2.9	0.6
- Undistributed earnings in this period	7.1	2.1	8.2	3.3	2.1	0.7	3.4	1.0	-6.6	-10.7	-37.3	-32.0
12. Reserves for investment in construction	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
13. Minority's interest	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
14. Financial reserves	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
II. Other resources and funds	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
1. Subsidized not-for-profit funds	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
2. Funds invested in fixed assets	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
C. MINORITY'S INTEREST	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	1,077.9	1,054.0	1,057.0	1,069.0	1,092.8	1,043.4	1,035.4	1,135.4	1,113.0	1,132.6	1,203.5	1,172.0

Item	Q2'26	Q1'26	Q4'25	Q3'25	Q2'25	Q1'25	Q4'24	Q3'24	Q2'24	Q1'24	Q4'23	Q3'23
Profit Before Tax	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Depreciation of Fixed Assets and Investment Property	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Provision (Increase)/Reversal	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
FX Gain/Loss from Revaluation of Monetary Items	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Gain/Loss from Investment Activities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Gain/Loss on Disposal of Fixed Assets	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Interest Income and Dividends	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Amortization of Goodwill	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Other Adjustments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Operating Profit Before Changes in Working Capital	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Receivables	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Inventory	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Changes in Trading Securities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Interest Paid	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Corporate Income Tax Paid	—	—	—	—	—	—	0.0	0.0	0.0	0.0	-0.0	0.0
Other Operating Receipts	24.7	15.1	—	—	—	—	8.1	22.2	26.7	15.8	21.9	15.0
Other Operating Payments	-36.2	-31.4	-30.6	-4.2	-23.6	-48.6	-42.3	-34.5	-2.7	-22.7	-33.1	-13.5
Net Cash Flow from Operating Activities	43.3	-35.0	62.9	-11.6	-2.2	-46.6	42.7	76.4	8.2	44.0	10.6	40.4
Payments for Fixed Assets and Other Long-term Assets	-4.9	-0.6	-2.6	-0.8	-3.4	-2.3	-0.8	0.0	-0.2	-1.1	-1.1	-2.8
Proceeds from Disposal of Fixed Assets and Long-term Assets	—	—	0.7	—	—	—	0.0	0.0	1.2	0.0	2.4	0.0
Loans and Purchases of Debt Instruments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Investments in Other Entities	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Proceeds from Investments in Other Entities	—	—	—	15.1	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Dividends and Interest Income Received	—	0.0	0.0	0.0	0.0	0.3	0.0	0.0	0.0	0.0	0.0	0.0
Increase/(Decrease) in Term Deposits	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Acquisition of Non-controlling Interests	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Receipts	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Payments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Investing Activities	-4.9	-0.6	-1.9	1.3	-3.4	4.9	-0.8	0.0	1.1	-1.1	1.3	-2.8
Proceeds from Equity Issuance and Capital Contributions	—	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00
Share Repurchases	—	—	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00
Proceeds from Borrowings	259.8	266.7	268.5	206.3	186.1	228.6	226.6	220.9	237.8	142.1	190.4	133.7
Repayment of Borrowings	-269.6	-254.3	-295.5	-214.5	-165.6	-212.0	-313.5	-229.0	-226.6	-195.2	-190.6	-178.0
Repayment of Finance Leases	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	—	—	0.0	-0.1	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Receipts	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Payments	—	—	—	—	—	—	0.0	0.0	0.0	0.0	0.0	0.0
Net Cash Flow from Financing Activities	-9.7	12.4	-27.0	-8.3	20.5	16.7	-86.9	-8.0	11.2	-53.1	-0.2	-44.3
Net Cash Flow During the Period	28.6	-23.1	33.9	-18.6	14.9	-25.0	-45.0	68.4	20.4	-10.2	11.7	-6.7
Cash and Cash Equivalents at Beginning of Period	20.6	43.6	9.7	28.3	13.4	38.3	16.0	16.0	16.0	16.0	49.5	49.5
FX Difference from Revaluation	-0.1	0.1	0.0	0.0	0.0	0.0	0.1	-1.4	-0.0	0.0	-0.0	-0.0
Cash and Cash Equivalents at End of Period	49.1	20.6	43.6	9.7	28.3	13.4	48.3	93.3	26.2	5.8	16.0	4.3

Giải mã BCTC

Điểm nhấn trong BCTC của CTCP Gỗ MDF VRG - Quảng Trị (MDF) mà bạn nên biết

Q2/2026 On a TTM 2026Q2 basis, MDF posted slightly higher revenue but margins narrowed — the two forces offset each other, leaving the overall picture largely unchanged — margins have been expanding consistently over multiple periods.

Talk to an advisor about this stock

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