| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 29 | | | |
| | | | | 30 | | |
| | |
As of
December 31, 2024 |
| |||
| | |
Actual
|
| |||
| | |
VND
(in billions) |
| |||
Cash and cash equivalents
|
| | | | 3,306.8 | | |
Deficit: | | | | | | | |
Ordinary shares, no par value – VinFast Auto (2,338,812,496 shares issued and outstanding as
of December 31, 2024) |
| | | | 9,867.2 | | |
Accumulated losses
|
| | | | (267,792.2) | | |
Additional paid-in capital
|
| | | | 93,674.0 | | |
Other comprehensive loss
|
| | | | (460.6) | | |
Deficit attributable to equity holders of the parent
|
| | | | (164,711.7) | | |
Non-controlling interests(1)
|
| | | | 69,806.9 | | |
Total deficit (A)
|
| | |
|
(94,904.7)
|
| |
Long-term debt: | | | | | | | |
Long-term interest-bearing loans and borrowings
|
| | | | 22,862.9 | | |
Long-term derivative and financial liabilities
|
| | | | 36.3 | | |
Total-long term debt (B)
|
| | |
|
22,899.2
|
| |
Long-term amount due to related parties: | | | | | | | |
Long-term amounts due to related parties
|
| | | | 42,095.7 | | |
Total capitalization (A) + (B)(2)
|
| | | | (72,005.5) | | |
Assumed Average Subscription Price Per Ordinary Share
|
| |
Number of
Ordinary Shares to be Issued if Full Subscription(1) |
| |
Percentage of
Outstanding Shares After Giving Effect to the Issuance to Yorkville(2) |
| |
Gross Proceeds
from the Issuance of Ordinary Shares to Yorkville Under the Yorkville Subscription Agreement |
| |||||||||
$3.53(3) | | | | | 283,286,118 | | | | | | 10.8% | | | | | $ | 999,999,996.54 | | |
$4.00
|
| | | | 250,000,000 | | | | | | 9.7% | | | | | $ | 1,000,000,000.00 | | |
$4.73
|
| | | | 211,416,490 | | | | | | 8.3% | | | | | $ | 999,999,997.70 | | |
$5.00
|
| | | | 200,000,000 | | | | | | 7.9% | | | | | $ | 1,000,000,000.00 | | |
$5.69(4) | | | | | 175,746,924 | | | | | | 7.0% | | | | | $ | 999,999,997.56 | | |
Assumed Average Subscription Price Per Ordinary Share
|
| |
Number of
Ordinary Shares to be Issued if Full Subscription(1) |
| |
Percentage of
Outstanding Shares After Giving Effect to the Issuance to Yorkville(2) |
| |
Gross Proceeds
from the Issuance of Ordinary Shares to Yorkville Under the Yorkville Subscription Agreement |
| |||||||||
$6.00
|
| | | | 166,666,666 | | | | | | 6.7% | | | | | $ | 999,999,996.00 | | |
$7.00
|
| | | | 142,857,142 | | | | | | 5.8% | | | | | $ | 999,999,994.00 | | |
$8.00
|
| | | | 125,000,000 | | | | | | 5.1% | | | | | $ | 1,000,000,000.00 | | |
$9.00
|
| | | | 111,111,111 | | | | | | 4.5% | | | | | $ | 999,999,999.00 | | |
$10.00
|
| | | | 100,000,000 | | | | | | 4.1% | | | | | $ | 1,000,000,000.00 | | |
$20.00
|
| | | | 50,000,000 | | | | | | 2.1% | | | | | $ | 1,000,000,000.00 | | |
$50.00
|
| | | | 20,000,000 | | | | | | 0.8% | | | | | $ | 1,000,000,000.00 | | |
| | |
Securities Owned
Before the Offering |
| |
Maximum
Number of Securities Being Offered |
| |
Securities Owned After
the Offering |
| |||||||||||||||||||||
Name of Selling Securityholder
|
| |
Ordinary
Shares(1) |
| |
%(2)
|
| |
Ordinary
Shares |
| |
Ordinary
Shares |
| |
%(2)
|
| |||||||||||||||
YA II PN, Ltd.(3)
|
| | | | 0 | | | | | | * | | | | | | 95,273,331 | | | | | | 0 | | | | | | * | | |
61 Robinson Road
#06-01, 61 Robinson
Singapore 068893
Office telephone: +65 6022 2530
Email: [email protected]