Bao Viet Securities JSC
VN:BVS
Balance Sheet
Balance Sheet Decomposition
Bao Viet Securities JSC
Bao Viet Securities JSC
Balance Sheet
Bao Viet Securities JSC
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
66 951
|
676 984
|
876 171
|
409 512
|
475 807
|
290 876
|
538 638
|
598 725
|
534 918
|
710 556
|
448 757
|
117 958
|
228 383
|
465 849
|
174 237
|
88 878
|
66 560
|
149 529
|
14 572
|
167 854
|
367 911
|
|
| Cash |
26 151
|
55 113
|
0
|
0
|
439 222
|
268 584
|
209 969
|
266 114
|
357 215
|
590 556
|
7 430
|
7 450
|
10 261
|
465 849
|
174 237
|
88 878
|
66 560
|
149 529
|
14 572
|
167 854
|
367 911
|
|
| Cash Equivalents |
40 800
|
621 871
|
876 171
|
409 512
|
36 585
|
22 292
|
328 669
|
332 611
|
177 703
|
120 000
|
441 328
|
110 508
|
218 122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
203 065
|
407 977
|
471 278
|
558 066
|
732 993
|
634 281
|
409 949
|
422 867
|
662 321
|
333 494
|
442 686
|
503 232
|
429 299
|
432 032
|
563 266
|
819 339
|
1 843 348
|
1 091 862
|
2 409 211
|
1 332 378
|
1 495 731
|
|
| Total Receivables |
1 589
|
13 849
|
19 209
|
25 593
|
55 105
|
168 287
|
39 336
|
216 181
|
438 579
|
635 372
|
622 192
|
695 308
|
1 075 075
|
1 640 532
|
1 471 999
|
2 143 043
|
3 585 170
|
2 402 210
|
3 250 176
|
3 564 268
|
4 606 514
|
|
| Accounts Receivables |
320
|
6 283
|
12 529
|
11 534
|
1 321
|
5 615
|
6 423
|
11 275
|
16 266
|
16 038
|
15 901
|
15 901
|
15 901
|
15 984
|
15 984
|
15 984
|
12 292
|
16 072
|
16 057
|
3 181
|
17 712
|
|
| Other Receivables |
1 269
|
7 566
|
6 680
|
14 059
|
53 784
|
173 902
|
45 759
|
227 456
|
454 845
|
651 410
|
638 093
|
711 209
|
1 090 976
|
1 656 516
|
1 487 983
|
2 159 027
|
3 597 461
|
2 418 283
|
3 266 233
|
3 561 088
|
4 624 226
|
|
| Inventory |
309
|
5 128
|
41 021
|
16 633
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
11 100
|
66 268
|
160 377
|
79 148
|
4 433
|
10 321
|
8 585
|
7 685
|
9 111
|
8 963
|
1 530
|
46 738
|
8 137
|
8 663
|
7 264
|
6 221
|
7 553
|
8 409
|
29 613
|
16 495
|
9 620
|
|
| Total Current Assets |
283 014
|
1 170 206
|
1 568 056
|
1 088 953
|
1 268 338
|
1 103 765
|
996 508
|
1 245 458
|
1 644 929
|
1 688 385
|
1 515 165
|
1 363 236
|
1 740 895
|
2 547 077
|
2 216 766
|
3 057 482
|
5 502 631
|
3 652 011
|
5 691 053
|
5 080 995
|
6 479 776
|
|
| PP&E Net |
1 825
|
2 688
|
6 248
|
12 966
|
12 804
|
7 941
|
11 808
|
8 138
|
5 960
|
3 582
|
2 836
|
5 043
|
11 281
|
14 127
|
14 607
|
14 560
|
11 491
|
13 146
|
13 909
|
11 743
|
14 977
|
|
| PP&E Gross |
1 825
|
2 688
|
6 248
|
12 966
|
12 804
|
7 941
|
11 808
|
8 138
|
5 960
|
3 582
|
2 836
|
5 043
|
11 281
|
14 127
|
14 607
|
14 560
|
11 491
|
13 146
|
13 909
|
11 743
|
14 977
|
|
| Accumulated Depreciation |
3 952
|
4 394
|
5 317
|
7 278
|
11 947
|
16 209
|
20 406
|
22 766
|
20 758
|
22 876
|
24 566
|
26 471
|
23 409
|
26 672
|
21 366
|
25 858
|
27 597
|
31 288
|
34 869
|
39 337
|
44 506
|
|
| Intangible Assets |
33
|
17
|
4
|
1 210
|
1 122
|
6 831
|
6 552
|
4 427
|
2 429
|
547
|
111
|
427
|
2 854
|
2 521
|
2 240
|
2 690
|
3 776
|
3 952
|
4 925
|
7 921
|
7 682
|
|
| Long-Term Investments |
17 413
|
121 497
|
192 250
|
325 097
|
479 936
|
486 998
|
328 813
|
257 418
|
119 112
|
168 849
|
119 838
|
483 090
|
374 219
|
306 216
|
118 581
|
304 361
|
176 360
|
158 916
|
275 470
|
471 215
|
482 785
|
|
| Other Long-Term Assets |
1 042
|
1 952
|
4 110
|
10 286
|
13 794
|
12 486
|
14 164
|
19 417
|
20 264
|
22 371
|
29 877
|
27 863
|
69 705
|
57 220
|
45 659
|
33 901
|
25 040
|
29 625
|
31 063
|
56 787
|
46 900
|
|
| Total Assets |
303 327
N/A
|
1 296 361
+327%
|
1 770 667
+37%
|
1 438 512
-19%
|
1 775 995
+23%
|
1 618 021
-9%
|
1 357 845
-16%
|
1 534 858
+13%
|
1 792 695
+17%
|
1 883 735
+5%
|
1 667 827
-11%
|
1 879 659
+13%
|
2 198 954
+17%
|
2 927 161
+33%
|
2 397 853
-18%
|
3 412 993
+42%
|
5 719 297
+68%
|
3 857 651
-33%
|
6 016 420
+56%
|
5 628 660
-6%
|
7 032 120
+25%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
20
|
20
|
106 118
|
5 673
|
2 384
|
10 564
|
16 705
|
7 756
|
8 959
|
3 277
|
3 458
|
1 164
|
10 714
|
2 623
|
2 904
|
6 483
|
6 411
|
3 377
|
2 997
|
11 260
|
1 754
|
|
| Accrued Liabilities |
1 093
|
3 754
|
15 572
|
7 770
|
5 739
|
11 970
|
11 485
|
16 956
|
20 199
|
35 879
|
39 160
|
35 163
|
58 469
|
55 803
|
45 632
|
56 040
|
141 819
|
118 757
|
160 086
|
148 143
|
174 968
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29 151
|
159 677
|
89 986
|
129 900
|
100 000
|
895 000
|
2 505 696
|
980 000
|
3 358 261
|
2 908 548
|
4 070 369
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
90 000
|
0
|
0
|
0
|
0
|
20 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
102 790
|
723 426
|
954 949
|
357 505
|
526 705
|
449 391
|
281 259
|
364 516
|
551 483
|
503 373
|
145 317
|
111 089
|
330 877
|
726 022
|
32 328
|
463 743
|
782 125
|
556 146
|
149 081
|
51 030
|
82 402
|
|
| Total Current Liabilities |
103 904
|
727 199
|
1 166 638
|
370 947
|
534 827
|
471 925
|
309 449
|
409 227
|
580 641
|
542 529
|
217 087
|
307 093
|
490 044
|
914 347
|
180 865
|
1 421 266
|
3 436 051
|
1 658 280
|
3 670 426
|
3 118 981
|
4 329 494
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
312 922
|
400 388
|
100 251
|
100 195
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 881
|
10 807
|
7 740
|
9 968
|
16 732
|
38 601
|
18 431
|
29 077
|
34 306
|
45 520
|
|
| Other Liabilities |
143 960
|
147 726
|
0
|
0
|
68
|
61
|
83
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
247 864
N/A
|
874 925
+253%
|
1 166 638
+33%
|
370 947
-68%
|
534 895
+44%
|
471 986
-12%
|
309 532
-34%
|
409 227
+32%
|
580 641
+42%
|
542 529
-7%
|
217 087
-60%
|
311 974
+44%
|
500 851
+61%
|
1 235 009
+147%
|
591 220
-52%
|
1 538 249
+160%
|
3 574 846
+132%
|
1 676 711
-53%
|
3 699 503
+121%
|
3 153 287
-15%
|
4 375 013
+39%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
43 000
|
150 000
|
150 000
|
451 500
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
722 339
|
|
| Retained Earnings |
10 162
|
48 861
|
204 675
|
296 711
|
122 242
|
214 973
|
312 696
|
235 378
|
148 955
|
19 803
|
80 758
|
175 811
|
281 475
|
264 666
|
358 608
|
399 208
|
595 501
|
670 849
|
719 584
|
809 703
|
902 465
|
|
| Additional Paid In Capital |
0
|
220 281
|
220 281
|
881 093
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
610 253
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 989
|
25 456
|
23 148
|
30 894
|
47 902
|
98 097
|
59 236
|
82 371
|
103 417
|
130 462
|
|
| Treasury Stock |
0
|
132
|
0
|
0
|
152
|
228
|
228
|
228
|
228
|
228
|
228
|
497
|
497
|
497
|
497
|
497
|
497
|
497
|
497
|
497
|
497
|
|
| Other Equity |
2 301
|
2 425
|
29 073
|
31 684
|
30 901
|
28 644
|
28 644
|
28 644
|
28 644
|
28 644
|
37 617
|
47 789
|
59 077
|
72 242
|
85 035
|
95 538
|
118 758
|
118 758
|
182 866
|
230 157
|
292 084
|
|
| Total Equity |
55 464
N/A
|
421 436
+660%
|
604 029
+43%
|
1 067 565
+77%
|
1 241 100
+16%
|
1 146 036
-8%
|
1 048 313
-9%
|
1 125 631
+7%
|
1 212 054
+8%
|
1 341 206
+11%
|
1 450 740
+8%
|
1 567 685
+8%
|
1 698 104
+8%
|
1 692 152
0%
|
1 806 633
+7%
|
1 874 744
+4%
|
2 144 452
+14%
|
2 180 940
+2%
|
2 316 917
+6%
|
2 475 373
+7%
|
2 657 106
+7%
|
|
| Total Liabilities & Equity |
303 327
N/A
|
1 296 361
+327%
|
1 770 667
+37%
|
1 438 512
-19%
|
1 775 995
+23%
|
1 618 021
-9%
|
1 357 845
-16%
|
1 534 858
+13%
|
1 792 695
+17%
|
1 883 735
+5%
|
1 667 827
-11%
|
1 879 659
+13%
|
2 198 954
+17%
|
2 927 161
+33%
|
2 397 853
-18%
|
3 412 993
+42%
|
5 719 297
+68%
|
3 857 651
-33%
|
6 016 420
+56%
|
5 628 660
-6%
|
7 032 120
+25%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
65
|
65
|
65
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
72
|
|