Bich Chi Food Co
VN:BCF
Balance Sheet
Balance Sheet Decomposition
Bich Chi Food Co
Bich Chi Food Co
Balance Sheet
Bich Chi Food Co
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
24 291
|
17 728
|
21 861
|
28 041
|
57 439
|
53 852
|
55 823
|
84 281
|
79 351
|
93 488
|
|
| Cash |
12 291
|
9 728
|
18 161
|
14 541
|
40 439
|
23 352
|
38 823
|
28 861
|
34 481
|
24 958
|
|
| Cash Equivalents |
12 000
|
8 000
|
3 700
|
13 500
|
17 000
|
30 500
|
17 000
|
55 420
|
44 870
|
68 530
|
|
| Short-Term Investments |
17 025
|
25 500
|
22 700
|
15 750
|
39 389
|
109 450
|
101 050
|
89 550
|
89 050
|
74 920
|
|
| Total Receivables |
40 740
|
53 306
|
51 961
|
65 618
|
62 293
|
62 610
|
70 311
|
76 331
|
68 569
|
83 710
|
|
| Accounts Receivables |
36 095
|
48 431
|
48 473
|
59 976
|
55 450
|
53 609
|
60 743
|
64 817
|
53 780
|
62 195
|
|
| Other Receivables |
4 645
|
4 875
|
3 488
|
5 642
|
6 843
|
9 001
|
9 568
|
11 514
|
14 789
|
21 515
|
|
| Inventory |
44 011
|
58 033
|
61 101
|
75 326
|
67 797
|
89 013
|
94 446
|
105 075
|
104 429
|
112 841
|
|
| Other Current Assets |
583
|
5 808
|
14 596
|
5 874
|
3 086
|
2 344
|
1 730
|
3 701
|
4 951
|
41 764
|
|
| Total Current Assets |
126 652
|
160 376
|
172 218
|
190 608
|
230 005
|
317 269
|
323 360
|
358 938
|
346 349
|
406 723
|
|
| PP&E Net |
96 950
|
99 282
|
91 851
|
87 764
|
85 334
|
74 317
|
81 855
|
92 379
|
134 677
|
238 805
|
|
| PP&E Gross |
96 950
|
99 282
|
91 851
|
87 764
|
85 334
|
74 317
|
81 855
|
92 379
|
134 677
|
238 805
|
|
| Accumulated Depreciation |
52 454
|
67 701
|
87 132
|
104 647
|
124 829
|
144 730
|
157 412
|
174 451
|
193 915
|
212 161
|
|
| Intangible Assets |
230
|
355
|
313
|
272
|
230
|
230
|
230
|
230
|
230
|
265
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
809
|
1 246
|
1 733
|
1 203
|
1 947
|
1 117
|
536
|
156
|
852
|
|
| Total Assets |
223 832
N/A
|
260 822
+17%
|
265 628
+2%
|
280 377
+6%
|
316 772
+13%
|
393 764
+24%
|
406 563
+3%
|
452 082
+11%
|
481 412
+6%
|
646 645
+34%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
6 017
|
10 087
|
15 139
|
14 397
|
13 430
|
16 683
|
18 121
|
12 081
|
15 534
|
51 197
|
|
| Accrued Liabilities |
10 625
|
11 955
|
11 071
|
12 237
|
14 660
|
18 897
|
16 378
|
18 594
|
16 227
|
18 725
|
|
| Short-Term Debt |
64 578
|
75 259
|
49 624
|
50 546
|
31 955
|
42 033
|
33 201
|
39 040
|
53 136
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51 956
|
|
| Other Current Liabilities |
22 769
|
8 679
|
13 809
|
15 828
|
32 652
|
41 440
|
35 949
|
43 116
|
42 587
|
44 365
|
|
| Total Current Liabilities |
103 989
|
105 980
|
89 643
|
93 007
|
92 698
|
119 053
|
103 649
|
112 831
|
127 483
|
166 242
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
84 814
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
206
|
227
|
339
|
205
|
|
| Total Liabilities |
103 989
N/A
|
105 980
+2%
|
89 643
-15%
|
93 007
+4%
|
92 698
0%
|
119 053
+28%
|
103 855
-13%
|
113 058
+9%
|
127 823
+13%
|
251 262
+97%
|
|
| Equity | |||||||||||
| Common Stock |
100 614
|
100 614
|
130 797
|
171 344
|
183 337
|
210 837
|
253 004
|
278 304
|
322 832
|
338 972
|
|
| Retained Earnings |
15 375
|
50 403
|
21 178
|
12 944
|
37 655
|
53 892
|
35 721
|
46 737
|
16 775
|
42 428
|
|
| Other Equity |
3 853
|
3 825
|
24 010
|
3 083
|
3 083
|
9 983
|
13 983
|
13 983
|
13 983
|
13 983
|
|
| Total Equity |
119 842
N/A
|
154 842
+29%
|
175 985
+14%
|
187 370
+6%
|
224 074
+20%
|
274 711
+23%
|
302 708
+10%
|
339 024
+12%
|
353 590
+4%
|
395 383
+12%
|
|
| Total Liabilities & Equity |
223 832
N/A
|
260 822
+17%
|
265 628
+2%
|
280 377
+6%
|
316 772
+13%
|
393 764
+24%
|
406 563
+3%
|
452 082
+11%
|
481 412
+6%
|
646 645
+34%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
21
|
21
|
27
|
35
|
38
|
38
|
38
|
38
|
38
|
38
|
|