XML 53 R18.htm IDEA: XBRL DOCUMENT v3.24.1.u1
INTANGIBLE ASSETS, NET AND GOODWILL
12 Months Ended
Dec. 31, 2023
INTANGIBLE ASSETS, NET AND GOODWILL  
INTANGIBLE ASSETS, NET AND GOODWILL

10.INTANGIBLE ASSETS, NET AND GOODWILL

As of December 31, 2022

As of December 31, 2023

Accumulated

Net carrying

Accumulated

Net carrying

Net carrying

Cost

amortization

value

Cost

amortization

value

value

    

VND million

    

VND million

    

VND million

    

VND million

    

VND million

    

VND million

    

USD

Finite-lived intangible assets:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

License

 

3,903,095

 

(3,698,305)

 

204,790

 

3,690,720

 

(3,690,720)

 

 

Software(i)

 

1,442,065

 

(608,416)

833,649

 

2,046,815

 

(887,418)

 

1,159,397

 

48,579,444

Purchased software under development phase

 

410,506

 

 

410,506

 

120,157

 

 

120,157

 

5,034,652

Others

 

17,176

 

(5,050)

 

12,126

 

18,446

 

(6,280)

 

12,166

 

509,763

Total

 

5,772,842

 

(4,311,771)

 

1,461,071

 

5,876,138

 

(4,584,418)

 

1,291,720

 

54,123,858

(i)Weighted-average remaining useful life of 53 months as of December 31, 2023 (2022: 43 months, 2021: 48 months).

10.INTANGIBLE ASSETS, NET AND GOODWILL (continued)

The Group recorded amortization expenses of VND466,454 million (USD19.5 million), VND2,341,850 million and VND897,562 million for the years ended December 31, 2023, 2022 and 2021, respectively.

The following table identifies the estimated amortization expense of the Group’s intangible assets as of December 31, 2023 for each of the next five years (in VND million):

2024

    

353,048

2025

 

356,247

2026

 

205,287

2027

 

153,558

2028 and thereafter

 

223,580

Impairment testing of goodwill of the Group

Allocation of goodwill

Goodwill has been allocated to the Group’s reporting units that are expected to benefit from the synergies of the combination. The reporting units are identified according to main product lines as follows:

Reporting unit

Goodwill allocated

As of December 31, 

    

2022

    

2023

    

2023

VND million

VND million

USD

Automotive

 

262,252

 

 

E-scooter

 

9,951

 

 

Total

 

272,203

 

 

The reporting unit of Automotive is one level below the Automobiles operating segment, whereas the E-scooter reporting unit and E-scooter operating segment are at the same level. The Group does not aggregate any reporting units for the purpose of testing goodwill for impairment.

Testing impairment for reporting units

The Group is required to test its goodwill for impairment annually and more frequently if indicators of impairment exist.

There were no accumulated impairment losses as of December 31, 2022.

As of December 31, 2023, the Group elected to bypass the qualitative assessment and proceeded directly to perform the quantitative goodwill impairment test for the reporting units.

For the purpose of fair value measurement, the current use of the assets is considered as the highest and best use. Accordingly, fair value is calculated using cash flow projections from financial budgets approved by management covering the period from the reporting dates to the end of next five financial years; and extrapolated using a steady growth rate (terminal growth rate) of 3% (in 2022: 3%). The after-tax discount rate applied to cash flow projections is 16% (2022: 15%). As a result of updating the estimates and assumptions after taking into account of actual performance, the estimated fair value of the automotive and e-scooter reporting units were less than their respective carrying values. Therefore, management recorded a full impairment of VND272 billion (USD11.4 million) for goodwill, for the year ended December 31, 2023.