Báo cáo tài chính

VDN · CTCP Vinatex Đà Nẵng

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

Item	2025	2024	2023	2022
Revenue	790.1	706.8	634.7	677.8
Revenue Deductions	0.2	0.2	0.2	0.1
Net Revenue	789.9	706.6	634.4	677.7
Cost of Goods Sold	709.9	651.2	571.2	587.3
Gross Profit	79.9	55.5	63.2	90.4
Financial Income	8.1	10.0	9.1	9.5
Financial Expenses	13.3	15.4	18.2	21.2
Interest Expense	9.5	11.1	13.6	11.2
Share of Associates and Joint Ventures	1.7	1.7	0.1	1.7
Selling Expenses	42.6	35.1	33.1	46.5
General and Administrative Expenses	18.9	17.1	19.2	19.4
Operating Profit	15.0	-0.5	2.0	14.5
Other Income	0.0	4.3	7.0	0.4
Other Expenses	0.3	0.1	9.8	0.1
Other Profit	-0.3	4.2	-2.8	0.3
Profit Before Tax	14.7	3.7	-0.8	14.8
Current Income Tax Expense	2.5	1.7	0.7	3.5
Deferred Income Tax Expense	-0.2	-0.3	1.0	-0.3
Net Income	12.4	2.4	-2.5	11.5
Non-controlling Interest	0.2	-3.4	-6.5	-0.4
Profit Attributable to Parent	12.1	5.8	3.9	11.9
Earnings per Share	3,687.00	1,838.00	1,265.00	3,997.00
Diluted EPS	3,687.00	1,838.00	1,265.00	3,997.00

Item	2025	2024	2023	2022
A. SHORT-TERM ASSETS (100=110+120+130+140+150)	324.3	331.4	287.1	348.6
I. Cash and cash equivalents	52.8	42.1	19.0	27.4
1. Cash	35.3	42.1	19.0	22.4
2. Cash equivalents	17.5	0.0	0.0	5.0
II. Short-term financial investments	—	0.0	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	—	0.0	0.0	0.0
III. Short-term receivables	157.6	157.8	135.3	171.8
1. Short-term trade accounts receivable	152.1	152.2	117.9	158.8
2. Short-term prepayments to suppliers	5.8	7.4	13.0	12.6
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	2.9	1.4	7.6	3.6
7. Provision for short-term doubtful debts (*)	-3.3	-3.2	-3.2	-3.2
8. Assets awaiting resolution	—	0.0	0.0	0.0
IV. Inventories	101.2	118.3	116.6	138.4
1. Inventories	101.5	122.3	117.1	138.7
2. Provision for decline in value of inventories	-0.3	-4.0	-0.5	-0.3
V. Other short-term assets	12.7	13.3	16.2	11.1
1. Short-term prepayments	1.5	1.4	1.4	1.7
2. Value added tax to be reclaimed	11.2	11.9	14.8	9.3
3. Taxes and other receivables from state authorities	0.1	0.0	0.0	0.1
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)	151.1	138.7	133.1	145.6
I. Long-term receivables	2.8	2.5	2.5	1.9
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	2.8	2.5	2.5	1.9
7. Provision for long-term doubtful debts	—	0.0	0.0	0.0
II. Fixed assets	120.0	118.9	122.3	134.0
1. Tangible fixed assets	111.9	110.2	113.4	124.9
- Cost	297.6	280.8	285.1	297.4
- Accumulated depreciation	-185.7	-170.6	-171.7	-172.4
2. Financial leased fixed assets	—	0.2	0.4	0.6
- Cost	3.0	3.0	3.0	3.0
- Accumulated depreciation	-3.0	-2.8	-2.6	-2.4
3. Intangible fixed assets	8.1	8.4	8.5	8.5
- Cost	10.1	10.1	9.8	9.5
- Accumulated depreciation	-2.0	-1.7	-1.4	-1.0
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	19.5	9.9	2.6	2.4
1. Long-term production in progress	—	0.0	0.0	0.0
2. Construction in progress	19.5	9.9	2.6	2.4
V. Long-term financial investments	6.5	4.8	3.1	3.1
1. Investments in subsidiaries	—	0.0	0.0	0.0
2. Investments in associates, joint-ventures	6.3	4.6	2.9	2.8
3. Investments in other entities	0.3	0.3	0.3	0.3
4. Provision for diminution in value of long-term investments	-0.1	-0.1	-0.1	-0.0
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	2.3	2.7	2.6	4.2
1. Long-term prepayments	2.3	2.7	2.6	4.2
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)	475.4	470.2	420.3	494.2
A. LIABILITIES (300=210+330)	400.6	399.7	347.5	412.9
I. Short -term liabilities	368.6	373.4	308.9	367.6
1. Short-term trade accounts payable	54.7	46.9	44.7	59.1
2. Short-term advances from customers	9.4	4.4	0.6	2.0
3. Taxes and other payables to state authorities	4.8	4.5	5.0	14.8
4. Payable to employees	95.4	71.8	56.4	79.8
5. Short-term acrrued expenses	3.0	4.3	5.1	4.5
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	5.1	5.4	8.6	19.5
10. Short-term borrowings and financial leases	189.4	230.2	181.5	181.5
11. Provision for short-term liabilities	—	0.0	0.0	0.0
12.. Bonus and welfare fund	6.7	6.0	7.0	6.4
13. Price stabilization fund	—	0.0	0.0	0.0
14. Government bonds	—	0.0	0.0	0.0
II. Long-term liabilities	31.9	26.3	38.6	45.3
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	0.0
8. Long-term borrowings and financial leases	26.9	21.1	33.1	40.8
9. Convertible bonds	—	0.0	0.0	0.0
10. Preferred stock (Debts)	—	0.00	0.00	0.00
11. Deferred income tax liabilities	5.0	5.2	5.5	4.5
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)	74.9	70.5	72.8	81.3
I. Owner's equity	74.8	70.4	72.8	81.3
1. Owner's capital	33.0	33.0	31.4	29.9
- Common stock with voting right	32,989,100,000.00	32,989,100,000.00	31,429,100,000.00	29,939,100,000.00
- Preferred stock	—	0.00	0.00	0.00
2. Share premium	1.4	1.4	1.5	1.5
3. Convertible bond option	—	0.0	0.0	0.0
4. Other capital of owners	—	0.0	0.0	0.0
5. Treasury shares	-182,700,000.00	-182,700,000.00	-182,700,000.00	-182,700,000.00
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	22.4	21.5	21.5	20.3
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	22.5	19.4	19.9	24.5
- Accumulated retained earning at the end of the previous period	10.4	13.6	16.0	12.6
- Undistributed earnings in this period	12.1	5.8	3.9	11.9
12. Reserves for investment in construction	—	0.0	0.0	0.0
13. Minority's interest	-4.3	-4.7	-1.3	5.1
14. Financial reserves	—	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
C. MINORITY'S INTEREST	—	0.0	0.0	0.0
TOTAL OWNER'S EQUITY AND LIABILITIES (440=300+400+500)	475.4	470.2	420.3	494.2

Item	2025	2024	2023	2022
Profit Before Tax	14.7	3.7	-0.8	14.8
Depreciation of Fixed Assets and Investment Property	15.6	14.9	15.8	17.6
Provision (Increase)/Reversal	-3.6	3.6	0.3	-0.1
FX Gain/Loss from Revaluation of Monetary Items	0.7	0.1	1.0	2.2
Gain/Loss from Investment Activities	-2.5	-2.3	1.8	-2.7
Interest Expense	9.5	11.1	13.6	11.2
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	34.4	31.1	31.7	43.0
Increase/(Decrease) in Receivables	0.7	-18.5	30.1	-76.0
Increase/(Decrease) in Inventory	20.8	-5.2	21.6	-44.1
Increase/(Decrease) in Payables (Excl. Interest and CIT)	34.2	17.3	-54.7	83.3
Increase/(Decrease) in Prepaid Expenses	0.3	-0.1	1.8	-2.8
Changes in Trading Securities	—	0.0	0.0	0.0
Interest Paid	-9.5	-11.1	-13.6	-11.2
Corporate Income Tax Paid	-1.5	-0.9	-3.3	-0.4
Other Operating Receipts	—	0.0	0.1	0.0
Other Operating Payments	-0.2	-1.0	-0.6	-0.8
Net Cash Flow from Operating Activities	79.1	11.6	12.9	-9.0
Payments for Fixed Assets and Other Long-term Assets	-26.2	-20.1	-8.8	-10.5
Proceeds from Disposal of Fixed Assets and Long-term Assets	—	0.4	1.2	0.4
Loans and Purchases of Debt Instruments	—	-0.4	-5.0	0.0
Receipts from Loan Repayments and Sale of Debt Instruments	—	0.4	5.0	20.0
Investments in Other Entities	-0.5	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	0.2	0.3	0.9
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	-26.6	-19.5	-7.3	10.8
Proceeds from Equity Issuance and Capital Contributions	—	1,516,400,000.00	1,435,500,000.00	0.00
Share Repurchases	—	0.00	0.00	0.00
Proceeds from Borrowings	627.0	608.4	623.2	515.8
Repayment of Borrowings	-662.0	-573.1	-631.4	-501.6
Repayment of Finance Leases	-0.2	0.0	0.0	0.0
Dividends Paid	-6.6	-6.3	-7.1	-3.0
Other Financing Receipts	—	0.0	0.0	0.0
Other Financing Payments	—	0.0	0.0	0.0
Net Cash Flow from Financing Activities	-41.7	30.5	-14.0	11.2
Net Cash Flow During the Period	10.8	22.6	-8.3	13.0
Cash and Cash Equivalents at Beginning of Period	42.1	19.0	27.4	14.8
FX Difference from Revaluation	-0.1	0.5	-0.0	-0.4
Cash and Cash Equivalents at End of Period	52.8	42.1	19.0	27.4

Item	Q4'25
Profit Before Tax	14.7
Depreciation of Fixed Assets and Investment Property	15.6
Provision (Increase)/Reversal	-3.6
FX Gain/Loss from Revaluation of Monetary Items	0.7
Gain/Loss from Investment Activities	-2.5
Interest Expense	9.5
Operating Profit Before Changes in Working Capital	34.4
Increase/(Decrease) in Receivables	0.7
Increase/(Decrease) in Inventory	20.8
Increase/(Decrease) in Payables (Excl. Interest and CIT)	34.2
Increase/(Decrease) in Prepaid Expenses	0.3
Interest Paid	-9.5
Corporate Income Tax Paid	-1.5
Other Operating Payments	-0.2
Net Cash Flow from Operating Activities	79.1
Payments for Fixed Assets and Other Long-term Assets	-26.2
Dividends and Interest Income Received	0.1
Net Cash Flow from Investing Activities	-26.6
Proceeds from Borrowings	627.0
Repayment of Borrowings	-662.0
Repayment of Finance Leases	-0.2
Dividends Paid	-6.6
Net Cash Flow from Financing Activities	-41.7
Net Cash Flow During the Period	10.8
Cash and Cash Equivalents at Beginning of Period	42.1
FX Difference from Revaluation	-0.1
Cash and Cash Equivalents at End of Period	52.8

Giải mã BCTC

Điểm nhấn trong BCTC của CTCP Vinatex Đà Nẵng (VDN) mà bạn nên biết

On a Năm 2025 basis, VDN is improving on both growth and profitability, painting a notably more positive picture versus the same period — 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