Tien Son Thanh Hoa Group JSC
VN:AAT
Balance Sheet
Balance Sheet Decomposition
Tien Son Thanh Hoa Group JSC
Tien Son Thanh Hoa Group JSC
Balance Sheet
Tien Son Thanh Hoa Group JSC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 199
|
1 141
|
6 717
|
5 126
|
19 726
|
93 317
|
15 813
|
21 263
|
11 510
|
38 389
|
|
| Cash |
1 199
|
1 141
|
6 717
|
5 126
|
19 726
|
90 203
|
15 813
|
21 263
|
11 510
|
38 389
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
3 114
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
1 000
|
20 000
|
26 588
|
23 373
|
|
| Total Receivables |
51 848
|
27 858
|
29 886
|
40 284
|
100 663
|
89 374
|
173 376
|
304 463
|
121 511
|
128 063
|
|
| Accounts Receivables |
35 614
|
25 379
|
24 219
|
19 158
|
80 800
|
40 608
|
153 380
|
108 297
|
20 724
|
91 039
|
|
| Other Receivables |
16 234
|
2 479
|
5 667
|
21 126
|
19 863
|
48 766
|
19 996
|
196 166
|
100 787
|
37 024
|
|
| Inventory |
16 724
|
17 807
|
19 342
|
24 336
|
16 994
|
17 819
|
14 106
|
27 578
|
13 270
|
18 159
|
|
| Other Current Assets |
4 991
|
76 395
|
71 912
|
78 420
|
34 193
|
141 713
|
239 454
|
113 940
|
165 322
|
295 186
|
|
| Total Current Assets |
74 761
|
124 201
|
128 857
|
149 167
|
172 575
|
343 223
|
443 749
|
468 060
|
338 201
|
503 170
|
|
| PP&E Net |
442 437
|
402 121
|
381 199
|
357 511
|
306 540
|
481 649
|
157 624
|
131 093
|
245 562
|
264 512
|
|
| PP&E Gross |
442 437
|
402 121
|
381 199
|
357 511
|
306 540
|
481 649
|
157 624
|
131 093
|
245 562
|
264 512
|
|
| Accumulated Depreciation |
111 492
|
151 983
|
199 192
|
240 331
|
237 214
|
262 288
|
154 547
|
175 609
|
97 579
|
112 278
|
|
| Intangible Assets |
765
|
765
|
765
|
13 692
|
7 062
|
8 496
|
6 801
|
5 906
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75 668
|
66 273
|
|
| Note Receivable |
5 253
|
3 060
|
3 035
|
1 210
|
15 000
|
55 000
|
66 450
|
31 444
|
97 154
|
7 561
|
|
| Long-Term Investments |
76 800
|
67 322
|
67 322
|
67 322
|
67 322
|
67 322
|
339 855
|
361 669
|
510 843
|
567 006
|
|
| Other Long-Term Assets |
13 423
|
12 803
|
12 068
|
11 977
|
11 364
|
20 922
|
17 681
|
13 169
|
66 839
|
67 560
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75 668
|
66 273
|
|
| Total Assets |
613 439
N/A
|
610 272
-1%
|
593 245
-3%
|
600 880
+1%
|
579 864
-3%
|
976 612
+68%
|
1 032 161
+6%
|
1 011 341
-2%
|
1 334 268
+32%
|
1 476 082
+11%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
44 079
|
28 500
|
16 432
|
12 362
|
3 665
|
12 873
|
7 795
|
31 695
|
21 369
|
37 141
|
|
| Accrued Liabilities |
631
|
414
|
465
|
420
|
443
|
5 016
|
3 540
|
4 665
|
6 747
|
71 652
|
|
| Short-Term Debt |
85 916
|
114 439
|
58 074
|
52 905
|
82 848
|
79 215
|
95 975
|
116 896
|
89 819
|
170 933
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
26 990
|
20 568
|
45 111
|
52 670
|
|
| Other Current Liabilities |
5 962
|
3 041
|
8 964
|
5 657
|
5 225
|
18 598
|
78 551
|
54 126
|
37 154
|
10 681
|
|
| Total Current Liabilities |
136 588
|
146 394
|
83 935
|
71 344
|
92 182
|
115 702
|
212 851
|
227 950
|
200 201
|
343 078
|
|
| Long-Term Debt |
93 489
|
81 673
|
100 371
|
81 680
|
30 144
|
138 486
|
109 222
|
75 770
|
232 881
|
212 065
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 782
|
14 437
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24 276
|
36 428
|
|
| Other Liabilities |
19 118
|
16 448
|
19 191
|
36 961
|
32 605
|
53 688
|
0
|
0
|
163 011
|
141 959
|
|
| Total Liabilities |
249 195
N/A
|
244 514
-2%
|
203 497
-17%
|
189 985
-7%
|
154 930
-18%
|
307 876
+99%
|
322 073
+5%
|
303 720
-6%
|
633 151
+108%
|
747 967
+18%
|
|
| Equity | |||||||||||
| Common Stock |
348 000
|
348 000
|
348 000
|
348 000
|
348 000
|
638 015
|
638 015
|
708 191
|
708 191
|
708 191
|
|
| Retained Earnings |
15 786
|
17 301
|
41 290
|
62 438
|
76 476
|
30 474
|
71 825
|
817
|
7 322
|
19 677
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
210
|
210
|
210
|
210
|
210
|
|
| Other Equity |
458
|
458
|
458
|
458
|
458
|
458
|
458
|
458
|
458
|
458
|
|
| Total Equity |
364 244
N/A
|
365 758
+0%
|
389 748
+7%
|
410 895
+5%
|
424 934
+3%
|
668 737
+57%
|
710 088
+6%
|
707 621
0%
|
701 116
-1%
|
728 115
+4%
|
|
| Total Liabilities & Equity |
613 439
N/A
|
610 272
-1%
|
593 245
-3%
|
600 880
+1%
|
579 864
-3%
|
976 612
+68%
|
1 032 161
+6%
|
1 011 341
-2%
|
1 334 268
+32%
|
1 476 082
+11%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
39
|
39
|
39
|
39
|
39
|
71
|
71
|
71
|
71
|
71
|
|