Báo cáo tài chính

UDL · CTCP Đô thị và Môi trường Đắk Lắk

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

Item	2025	2024	2023	2022
Revenue	220.1	212.4	171.2	167.6
Revenue Deductions	1.5	1.0	4.5	1.0
Net Revenue	218.6	211.4	166.7	166.6
Cost of Goods Sold	162.1	167.9	143.2	140.3
Gross Profit	56.5	43.5	23.5	26.3
Financial Income	4.2	2.8	3.7	2.3
Financial Expenses	0.1	0.2	0.2	0.2
Interest Expense	0.1	0.2	0.2	0.2
Share of Associates and Joint Ventures	—	0.0	0.0	0.0
Selling Expenses	—	0.0	0.0	0.0
General and Administrative Expenses	20.3	15.7	12.8	12.0
Operating Profit	40.3	30.3	14.2	16.4
Other Income	0.1	0.0	0.6	0.4
Other Expenses	0.5	0.4	0.2	2.5
Other Profit	-0.3	-0.3	0.4	-2.2
Profit Before Tax	39.9	30.0	14.6	14.2
Current Income Tax Expense	8.6	6.2	3.0	3.2
Deferred Income Tax Expense	—	0.0	0.0	0.0
Net Income	31.3	23.8	11.6	11.0
Non-controlling Interest	—	0.0	0.0	0.0
Profit Attributable to Parent	31.3	23.8	11.6	11.0
Earnings per Share	4,291.00	3,235.00	1,571.00	1,523.00
Diluted EPS	4,291.00	3,235.00	1,571.00	1,523.00

Item	2025	2024	2023	2022
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	155.2	116.6	115.6	125.0
I. Cash and cash equivalents	4.6	20.6	6.1	6.6
1. Cash	4.6	4.6	6.1	6.6
2. Cash equivalents	—	16.0	0.0	0.0
II. Short-term financial investments	81.4	29.0	46.0	36.0
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	81.4	29.0	46.0	36.0
III. Short-term receivables	67.1	64.1	59.5	78.9
1. Short-term trade accounts receivable	62.7	61.8	54.1	76.1
2. Short-term prepayments to suppliers	5.1	0.7	1.6	0.4
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	3.6	1.8	4.0	2.5
7. Provision for short-term doubtful debts (*)	-4.3	-0.2	-0.2	-0.2
8. Assets awaiting resolution	—	0.0	0.0	0.0
IV. Inventories	2.0	2.9	3.9	3.3
1. Inventories	2.0	3.6	3.9	3.3
2. Provision for decline in value of inventories	—	-0.7	0.0	0.0
V. Other short-term assets	—	0.0	0.2	0.2
1. Short-term prepayments	—	0.0	0.0	0.0
2. Value added tax to be reclaimed	—	0.0	0.0	0.0
3. Taxes and other receivables from state authorities	—	0.0	0.2	0.2
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)	30.4	126.9	340.9	413.0
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	30.0	104.2	114.7	128.8
1. Tangible fixed assets	30.0	104.2	114.7	128.8
- Cost	166.6	336.6	329.9	326.5
- Accumulated depreciation	-136.6	-232.5	-215.2	-197.8
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	—	0.0	0.0	0.0
- Cost	0.3	0.3	0.3	0.3
- Accumulated depreciation	-0.3	-0.3	-0.3	-0.3
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	—	0.0	222.1	283.4
1. Long-term production in progress	—	0.0	0.0	0.0
2. Construction in progress	—	0.0	222.1	283.4
V. Long-term financial investments	—	22.0	3.2	0.0
1. Investments in subsidiaries	—	0.0	0.0	0.0
2. Investments in associates, joint-ventures	—	0.0	0.0	0.0
3. Investments in other entities	—	0.0	0.0	0.0
4. Provision for diminution in value of long-term investments	—	0.0	0.0	0.0
5. Held to maturity investments	—	22.0	3.2	0.0
6. Other long-term investments	—	0.0	0.0	0.0
VI. Other long-term assets	0.4	0.8	0.9	0.8
1. Long-term prepayments	0.4	0.8	0.9	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)	185.5	243.5	456.5	538.0
A. LIABILITIES (300=210+330)	53.2	52.4	59.8	74.3
I. Short -term liabilities	53.2	52.4	59.8	74.3
1. Short-term trade accounts payable	2.6	5.2	5.1	11.4
2. Short-term advances from customers	1.9	1.4	1.9	2.4
3. Taxes and other payables to state authorities	10.8	6.2	4.4	2.8
4. Payable to employees	28.8	28.3	22.6	24.7
5. Short-term acrrued expenses	0.3	0.3	0.4	0.2
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	—	0.0	0.0	0.0
9. Other short-term payables	2.6	4.0	6.7	10.2
10. Short-term borrowings and financial leases	—	0.0	11.2	15.0
11. Provision for short-term liabilities	—	0.0	0.0	0.0
12.. Bonus and welfare fund	6.2	7.2	7.4	7.6
13. Price stabilization fund	—	0.0	0.0	0.0
14. Government bonds	—	0.0	0.0	0.0
II. Long-term liabilities	—	0.0	0.0	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	—	0.0	0.0	0.0
7. Other long-term liabilities	—	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)	132.3	191.1	396.8	463.6
I. Owner's equity	125.8	118.6	95.9	94.4
1. Owner's capital	66.2	66.2	66.2	66.2
- Common stock with voting right	66,200,000,000.00	66,200,000,000.00	66,200,000,000.00	66,200,000,000.00
- 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	-1,205,600,000.00	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	14.9	7.8	4.3	1.0
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	45.9	44.6	25.4	27.2
- Accumulated retained earning at the end of the previous period	14.6	20.8	13.9	16.2
- Undistributed earnings in this period	31.3	23.8	11.6	11.0
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	6.6	72.6	300.8	369.2
1. Subsidized not-for-profit funds	0.8	0.7	222.4	283.9
2. Funds invested in fixed assets	5.7	71.9	78.5	85.3
C. MINORITY'S INTEREST	—	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	185.5	243.5	456.5	538.0

Item	2025	2024	2023	2022
Profit Before Tax	—	0.0	0.0	0.0
Depreciation of Fixed Assets and Investment Property	—	0.0	0.0	0.0
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	—	0.0	0.0	0.0
Interest Expense	—	0.0	0.0	0.0
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	—	0.0	0.0	0.0
Increase/(Decrease) in Receivables	—	0.0	0.0	0.0
Increase/(Decrease) in Inventory	—	0.0	0.0	0.0
Increase/(Decrease) in Payables (Excl. Interest and CIT)	—	0.0	0.0	0.0
Increase/(Decrease) in Prepaid Expenses	—	0.0	0.0	0.0
Changes in Trading Securities	—	0.0	0.0	0.0
Interest Paid	—	0.0	0.0	0.0
Corporate Income Tax Paid	-5.7	-4.5	-2.7	-2.1
Other Operating Receipts	15.0	10.3	3.4	6.0
Other Operating Payments	-33.1	-32.7	-30.5	-29.5
Net Cash Flow from Operating Activities	33.5	29.6	27.4	-4.5
Payments for Fixed Assets and Other Long-term Assets	-0.2	-7.1	-4.2	-18.6
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.1	0.1	0.0	0.6
Loans and Purchases of Debt Instruments	—	0.0	0.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	—	0.0	0.0	0.0
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	2.6	5.0	2.2	2.1
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	-27.9	-3.9	-15.2	-14.8
Proceeds from Equity Issuance and Capital Contributions	—	0.00	0.00	0.00
Share Repurchases	-1,205,600,000.00	0.00	0.00	0.00
Proceeds from Borrowings	42.6	20.8	11.2	15.0
Repayment of Borrowings	-42.6	-32.1	-15.0	0.0
Repayment of Finance Leases	—	0.0	0.0	0.0
Dividends Paid	-20.4	0.0	-8.8	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	-21.6	-11.2	-12.6	15.0
Net Cash Flow During the Period	-16.0	14.5	-0.5	-4.3
Cash and Cash Equivalents at Beginning of Period	20.6	6.1	6.6	10.8
FX Difference from Revaluation	—	0.0	0.0	0.0
Cash and Cash Equivalents at End of Period	4.6	20.6	6.1	6.6

Item	Q4'25
Corporate Income Tax Paid	-5.7
Other Operating Payments	-33.1
Net Cash Flow from Operating Activities	33.5
Payments for Fixed Assets and Other Long-term Assets	-0.2
Proceeds from Disposal of Fixed Assets and Long-term Assets	0.1
Dividends and Interest Income Received	2.6
Net Cash Flow from Investing Activities	-27.9
Proceeds from Borrowings	42.6
Repayment of Borrowings	-42.6
Dividends Paid	-20.4
Net Cash Flow from Financing Activities	-21.6
Net Cash Flow During the Period	-16.0
Cash and Cash Equivalents at Beginning of Period	20.6
Cash and Cash Equivalents at End of Period	4.6

Giải mã BCTC

Điểm nhấn trong BCTC của CTCP Đô thị và Môi trường Đắk Lắk (UDL) mà bạn nên biết

On a Năm 2025 basis, UDL has not accelerated revenue sharply, but profitability is improving visibly — profit is at an all-time high.

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