Total Assets
51 bn VND
2021–2025
Revenue
39 bn VND
2021–2025
Net Profit
1 bn VND
2021–2025
Equity
47 bn VND
2021–2025
YOY GROWTH 2025 vs 2024
-2.9%
Assets Growth (%)
+2.4%
Equity Growth (%)
+27.8%
Revenue Growth (%)
+131.5%
Net Profit Growth (%)
B
60/100
FINANCIAL HEALTH
profitability: 5/25
leverage: 25/25
margin: 5/25
growth: 25/25
ANALYST CONSENSUS
Aggregates use stored analyst metadata from configured sources (e.g. fireant.vn); coverage is not comprehensive for all listed names. Each row includes source and URL.
OPINIONS (730D)
0
WITH TARGET
0
MEAN TARGET
—
MEDIAN TARGET
—
TARGET RANGE
—
REPORTS IN WINDOW
| Date | Firm | Rating | Target | Vs Mean | Source |
|---|---|---|---|---|---|
| No analyst rows stored yet for this ticker. Run ingestion or try again later. | |||||
JSON: /api/analyst/PRO
KEY RATIOS (2025)
2.35
ROE (%)
Net Profit After Tax / Owner's Equity × 100
2.15
ROA (%)
Net Profit After Tax / Total Assets × 100
11.96
Gross Margin (%)
Gross Profit / Revenue × 100
2.83
Net Margin (%)
Net Profit After Tax / Revenue × 100
0.09
Debt/Equity
Total Liabilities / Owner's Equity
1.09
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
2.83
DuPont: Net Margin (%)
0.76
DuPont: Asset Turnover
1.09
DuPont: Eq. Multiplier
2.35
DuPont: ROE (%)
ROE = Net Margin × Asset Turnover × Equity Multiplier
📊 Analyst Consensus
No analyst coverage data available for PRO in the last 730 days.
Balance Sheet Bảng Cân Đối Kế Toán — 31 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CURRENT ASSETS (Bn. VND) | 21.8 | 21.4 | 23.5 | 23.0 | 23.5 | 21.5 | 22.2 | 19.6 | 16.6 | 15.8 | 21.9 | 31.1 | 33.3 |
| Cash and cash equivalents (Bn. VND) | 21.2 | 0.93 | 14.8 | 12.4 | 13.2 | 7.0 | 1.5 | 2.7 | 8.8 | 1.4 | 8.1 | 0.64 | 2.1 |
| Short-term investments (Bn. VND) | 0 | 17.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 |
| Accounts receivable (Bn. VND) | 0.46 | 0.28 | 7.9 | 10.5 | 10.3 | 14.4 | 20.7 | 16.8 | 7.6 | 0.78 | 13.6 | 23.6 | 19.1 |
| Net Inventories | 0 | 2.0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.05 | 12.6 | 0.22 | 6.0 | 11.1 |
| Other current assets | 0.20 | 0.43 | 0.74 | 0.08 | 0.07 | 0.06 | 0.05 | 0.04 | 0.05 | 0.03 | 3,581 | 0.94 | 1.0 |
| LONG-TERM ASSETS (Bn. VND) | 29.4 | 31.3 | 30.7 | 27.8 | 26.5 | 26.9 | 27.2 | 34.4 | 20.7 | 35.2 | 24.8 | 16.7 | 17.3 |
| Fixed assets (Bn. VND) | 7.2 | 7.2 | 8.0 | 6.4 | 5.0 | 5.3 | 6.0 | 6.8 | 6.0 | 3.7 | 4.4 | 13.6 | 14.8 |
| Long-term investments (Bn. VND) | 20.0 | 19.9 | 19.7 | 19.7 | 19.7 | 19.5 | 19.4 | 26.5 | 0 | 0 | 0.86 | 2.0 | 2.0 |
| Other non-current assets | 1.5 | 2.4 | 2.4 | 0.98 | 1.1 | 1.3 | 1.1 | 0.99 | 1.1 | 0.30 | 0.94 | 1.1 | 0.57 |
| TOTAL ASSETS (Bn. VND) | 51.2 | 52.7 | 54.3 | 50.8 | 50.1 | 48.4 | 49.5 | 54.0 | 37.2 | 51.0 | 46.7 | 47.8 | 50.6 |
| LIABILITIES (Bn. VND) | 4.4 | 7.0 | 5.0 | 2.7 | 2.6 | 2.6 | 4.2 | 22.3 | 9.4 | 4.8 | 4.2 | 8.1 | 12.1 |
| Current liabilities (Bn. VND) | 3.9 | 4.0 | 3.7 | 2.2 | 1.8 | 2.0 | 2.1 | 3.2 | 5.1 | 4.8 | 4.2 | 8.1 | 11.0 |
| Long-term liabilities (Bn. VND) | 0.44 | 2.9 | 1.3 | 0.53 | 0.75 | 0.65 | 2.1 | 19.1 | 4.3 | 0 | 0 | 0 | 1.0 |
| OWNER'S EQUITY(Bn.VND) | 46.9 | 45.8 | 49.3 | 48.1 | 47.5 | 45.7 | 45.2 | 31.7 | 27.9 | 46.2 | 42.5 | 39.7 | 38.6 |
| Capital and reserves (Bn. VND) | 46.9 | 45.8 | 49.3 | 48.1 | 47.5 | 45.7 | 45.2 | 31.7 | 27.9 | 46.2 | 42.5 | 39.7 | 38.6 |
| Undistributed earnings (Bn. VND) | 5.0 | 3.9 | 12.4 | 11.3 | 10.7 | 8.9 | 8.4 | -5.1 | -9.0 | 9.4 | 5.7 | 2.9 | 1.7 |
| TOTAL RESOURCES (Bn. VND) | 51.2 | 52.7 | 54.3 | 50.8 | 50.1 | 48.4 | 49.5 | 54.0 | 37.2 | 51.0 | 46.7 | 47.8 | 50.6 |
| Prepayments to suppliers (Bn. VND) | 0.44 | 0.35 | 2.7 | 0.37 | 0.36 | 0.36 | 0.66 | 0.50 | 0.56 | 0.69 | 0.06 | 0.22 | 0.14 |
| Inventories, Net (Bn. VND) | 0 | 2.0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0.05 | 12.6 | 0.22 | 6.9 | 13.6 |
| Other current assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.53 | 0.58 |
| Investment and development funds (Bn. VND) | 11.8 | 11.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 | 6.2 | 6.2 |
| Common shares (Bn. VND) | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| Paid-in capital (Bn. VND) | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 |
| Long-term borrowings (Bn. VND) | 0.40 | 2.9 | 1.3 | 0.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Advances from customers (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.30 | 0 |
| Short-term borrowings (Bn. VND) | 0.40 | 0.45 | 0.60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.94 | 3.9 |
| Long-term prepayments (Bn. VND) | 0.89 | 1.8 | 1.7 | 0.34 | 0.43 | 0.67 | 0.34 | 0.26 | 0.27 | 0.30 | 0.94 | 1.1 | 0.57 |
| Other long-term assets (Bn. VND) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | 0 |
| Other long-term receivables (Bn. VND) | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 25.4 | 37.9 | 37.9 | 25.4 | 0 | 0 |
| Long-term trade receivables (Bn. VND) | 0 | 0 | 0 | 0 | 5,000 | 0.03 | 0.03 | 0.09 | 12.6 | 31.1 | 18.6 | 0 | 0 |
Income Statement Báo Cáo Kết Quả Kinh Doanh — 23 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY (%) | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Revenue (Bn. VND) | 38.9 | 30.5 | 23.3 | 17.1 | 12.9 | 13.3 | 22.4 | 39.8 | 32.8 | 21.0 | 43.7 | 59.6 | 51.8 |
| Attribute to parent company (Bn. VND) | 1.1 | -3.5 | 1.2 | 1.2 | 1.9 | 0.62 | -2.7 | 3.9 | 0.71 | 3.7 | 2.8 | 2.9 | 1.7 |
| Attribute to parent company YoY (%) | 0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 |
| Financial Income | 1,592 | 0.01 | 0.08 | 931 | -9,035 | 0.04 | 0.06 | 0.29 | 0.15 | 0.89 | 0.22 | 0.15 | 0.28 |
| Interest Expenses | -0.10 | -0.13 | -0.05 | -0.04 | 0 | 0 | 0 | 0 | -1,082 | -2,536 | -5,632 | -0.31 | -0.18 |
| Sales | 38.9 | 30.5 | 23.3 | 17.1 | 12.9 | 13.3 | 22.4 | 39.8 | 32.8 | 21.0 | 43.7 | 59.6 | 51.8 |
| Net Sales | 38.9 | 30.5 | 23.3 | 17.1 | 12.9 | 13.3 | 22.4 | 39.8 | 32.8 | 21.0 | 43.7 | 59.6 | 51.8 |
| Cost of Sales | -34.3 | -28.7 | -18.6 | -12.3 | -8.5 | -8.6 | -14.1 | -30.1 | -26.8 | -10.8 | -29.2 | -49.4 | -40.7 |
| Gross Profit | 4.7 | 1.8 | 4.7 | 4.8 | 4.4 | 4.6 | 8.3 | 9.7 | 6.0 | 10.3 | 14.5 | 10.2 | 11.1 |
| Financial Expenses | -0.10 | -0.13 | -0.05 | -0.04 | 0 | 0 | -10 | 0 | -1,138 | -0.09 | -1.2 | -0.44 | -0.33 |
| Gain/(loss) from joint ventures | 0.17 | 0.21 | 0 | 0 | 0.16 | 0.25 | -7.2 | 0.13 | 0 | 0 | 0 | 0 | 0 |
| Selling Expenses | 0 | -0.01 | -0.03 | 0 | 0 | 0 | -0.18 | -0.21 | 0 | -0.36 | -1.7 | -1.9 | -1.7 |
| General & Admin Expenses | -3.6 | -4.9 | -3.1 | -3.0 | -2.7 | -4.3 | -3.7 | -5.1 | -5.2 | -5.9 | -8.8 | -5.5 | -8.5 |
| Operating Profit/Loss | 1.2 | -3.1 | 1.6 | 1.8 | 1.9 | 0.64 | -2.7 | 4.8 | 0.90 | 4.8 | 3.1 | 2.5 | 0.93 |
| Other income | 0.08 | 3 | 46 | 1,540 | 0.03 | 0.02 | 0.02 | 0 | 0.05 | 0.97 | 2.9 | 1.6 | 1.8 |
| Other Income/Expenses | -0.11 | -0.43 | -0.13 | -0.56 | 0 | 0 | -0.07 | -0.03 | -0.05 | -1.0 | -1.9 | -0.38 | -0.32 |
| Net other income/expenses | -0.03 | -0.43 | -0.13 | -0.56 | 0.03 | 0.02 | -0.05 | -0.03 | 1,032 | -0.06 | 0.92 | 1.2 | 1.5 |
| Profit before tax | 1.1 | -3.5 | 1.4 | 1.2 | 1.9 | 0.67 | -2.7 | 4.7 | 0.90 | 4.7 | 4.0 | 3.7 | 2.4 |
| Business income tax - current | -5,311 | 0 | -0.23 | -464 | -2,714 | -2,347 | -6,663 | -0.88 | -0.92 | -1.1 | -1.2 | -0.85 | -0.65 |
| Business income tax - deferred | -0.02 | -0.02 | -0.02 | -0.02 | -0.02 | -0.04 | -8,233 | -8,233 | 0.73 | 0 | 0 | 0 | 0 |
| Net Profit For the Year | 1.1 | -3.5 | 1.2 | 1.2 | 1.9 | 0.62 | -2.7 | 3.9 | 0.71 | 3.7 | 2.8 | 2.9 | 1.7 |
| Attributable to parent company | 1.1 | -3.5 | 1.2 | 1.2 | 1.9 | 0.62 | -2.7 | 3.9 | 0.71 | 3.7 | 2.8 | 2.9 | 1.7 |
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 32 items, 13 years · values in tỷ đồng
| Line Item | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Profit/Loss before tax | 0 | -3.5 | 1.4 | 1.2 | 1.9 | 0.67 | -2.7 | 4.7 | 0.90 | 4.7 | 4.0 | 3.7 | 0 |
| Depreciation and Amortisation | 1.1 | 1.5 | 1.0 | 1.0 | 0.80 | 0.69 | 0.85 | 0.75 | 0.47 | 0.86 | 1.6 | 1.8 | 1.8 |
| Provision for credit losses | 0 | 0 | 0.01 | 0 | 0.09 | 0 | 0.10 | 0.12 | 0 | -0.23 | 0.28 | -1.6 | 0 |
| Unrealized foreign exchange gain/loss | 1.6 | 0 | 0 | 0 | 0 | 0 | -10 | -81 | 56 | -456 | -0.18 | -0.07 | 0 |
| Profit/Loss from investing activities | -0.18 | -0.22 | -0.08 | -931 | -0.15 | -0.14 | 7.1 | -0.38 | -0.15 | -0.85 | -2.1 | -5,844 | 0 |
| Interest Expense | 0.10 | 0.13 | 0.05 | 0.04 | 0 | 0 | 0 | 0 | 1,082 | 2,536 | 5,632 | 0.31 | 0 |
| Operating profit before changes in working capital | 2.7 | -2.1 | 2.5 | 2.3 | 2.7 | 1.2 | 5.3 | 5.2 | 1.2 | 4.5 | 3.6 | 4.2 | 0 |
| Increase/Decrease in receivables | -1.9 | 8.1 | 3.4 | 0.51 | 4.0 | 6.3 | 12.3 | 3.1 | -7.0 | 0.17 | 1.9 | -4.4 | 0 |
| Increase/Decrease in inventories | 2.0 | -1.9 | -0.07 | 0 | 0 | 0 | 0 | 1.0 | 12.5 | -12.4 | 6.7 | 6.7 | 0 |
| Increase/Decrease in payables | 1.9 | 0.46 | -0.34 | -1.1 | -0.03 | -1.6 | -17.3 | 13.2 | 4.8 | -0.39 | -2.8 | -0.12 | 0 |
| Increase/Decrease in prepaid expenses | 0.91 | -0.05 | -1.4 | 0.09 | 0.31 | -0.25 | -0.07 | 6,998 | 0.02 | 0.64 | 0.17 | -0.38 | 0 |
| Interest paid | -0.10 | -0.13 | -0.05 | -0.04 | 0 | 0 | 0 | 0 | -1,082 | -2,536 | -5,632 | -0.31 | 0 |
| Business Income Tax paid | -5,311 | -0.02 | -0.21 | -0.28 | -0.01 | -0.01 | -0.83 | -0.98 | -1.1 | -0.93 | -1.2 | -0.66 | 0 |
| Other receipts from operating activities | 0 | 0 | 0 | 0 | 0.02 | 0 | 0.06 | 3 | 0 | 0 | 0 | 0 | 0 |
| Other payments on operating activities | 0 | 0 | 0 | -0.29 | -0.14 | -0.14 | 0 | -9,214 | -0.48 | -0.02 | -0.19 | -0.14 | 0 |
| Net cash inflows/outflows from operating activities | 5.4 | 4.3 | 3.7 | 1.2 | 6.8 | 5.5 | -0.50 | 21.6 | 10.0 | -8.4 | 8.3 | 4.8 | -2.4 |
| Purchase of fixed assets | -0.50 | -2.0 | -2.8 | -2.4 | -0.63 | -0.01 | -0.80 | -1.6 | -3.7 | -0.22 | 0 | -1.8 | -6,490 |
| Proceeds from disposal of fixed assets | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 9,091 | 0 | 0 | 0 |
| Loans granted, purchases of debt instruments (Bn. VND) | 0 | -17.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.0 | 0 | 0 | 0 |
| Collection of loans, proceeds from sales of debts instruments (Bn. VND) | 17.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 2.0 | 0 | 0 | 0 |
| Investment in other entities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.4 | 0 | 0 | 0 | 0 | 0 |
| Gain on Dividend | 1,592 | 0.03 | 0.08 | 931 | -9,035 | 0.04 | 0.06 | 0.26 | 0.15 | 0.89 | 0.02 | 5,844 | 0.02 |
| Net Cash Flows from Investing Activities | 17.3 | -19.7 | -2.7 | -2.4 | -0.64 | 0.03 | -0.74 | -27.7 | -2.6 | 1.7 | 0.02 | -1.8 | 0.02 |
| Proceeds from borrowings | 0 | 3.0 | 1.6 | 0.63 | 0 | 0 | 0 | 0 | 0.94 | 3.0 | 0 | 33.6 | 27.1 |
| Repayment of borrowings | 5.6 | -1.5 | -0.20 | -0.17 | 0 | 0 | 0 | 0 | -0.94 | -3.0 | -0.94 | -36.5 | -23.2 |
| Finance lease principal payments | -8.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 0 |
| Cash flows from financial activities | -2.6 | 1.5 | 1.4 | 0.46 | 0 | 0 | 0 | 0 | 0 | 0 | -0.94 | -4.4 | 3.9 |
| Net increase/decrease in cash and cash equivalents | 20.2 | -13.9 | 2.4 | -0.76 | 6.2 | 5.5 | -1.2 | -6.1 | 7.4 | -6.7 | 7.3 | -1.5 | 1.6 |
| Cash and cash equivalents | 0.93 | 14.8 | 12.4 | 13.2 | 7.0 | 1.5 | 2.7 | 8.8 | 1.4 | 8.1 | 0.64 | 2.1 | 0.56 |
| Foreign exchange differences Adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 81 | -56 | 456 | 0.15 | -0.02 | -6,987 |
| Cash and Cash Equivalents at the end of period | 21.2 | 0.93 | 14.8 | 12.4 | 13.2 | 7.0 | 1.5 | 2.7 | 8.8 | 1.4 | 8.1 | 0.64 | 2.1 |