VietinBank Securities JSC
VN:CTS
Balance Sheet
Balance Sheet Decomposition
VietinBank Securities JSC
VietinBank Securities JSC
Balance Sheet
VietinBank Securities JSC
| 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 |
498 040
|
234 156
|
1 103 933
|
264 334
|
454 567
|
272 255
|
290 006
|
256 905
|
15 073
|
82 250
|
17 225
|
21 930
|
336 585
|
158 347
|
424 853
|
300 234
|
733 418
|
|
| Cash |
246 040
|
179 156
|
587 433
|
182 834
|
167 567
|
205 255
|
45 006
|
136 905
|
10 073
|
72 250
|
17 225
|
21 930
|
336 585
|
126 347
|
424 853
|
300 234
|
733 418
|
|
| Cash Equivalents |
252 000
|
55 000
|
516 500
|
81 500
|
287 000
|
67 000
|
245 000
|
120 000
|
5 000
|
10 000
|
0
|
0
|
0
|
32 000
|
0
|
0
|
0
|
|
| Short-Term Investments |
298 875
|
271 247
|
109 320
|
450 278
|
328 686
|
35 044
|
487 064
|
666 010
|
925 756
|
1 293 847
|
1 495 065
|
2 528 362
|
4 017 546
|
3 218 803
|
4 588 534
|
4 961 890
|
6 447 421
|
|
| Total Receivables |
229 923
|
274 408
|
20 494
|
118 975
|
61 926
|
167 377
|
204 913
|
398 630
|
696 464
|
730 221
|
681 211
|
1 050 027
|
1 670 089
|
1 573 687
|
3 322 804
|
3 326 086
|
5 120 860
|
|
| Accounts Receivables |
0
|
955
|
640
|
2 295
|
4 640
|
275
|
6 062
|
23 926
|
4 623
|
4 810
|
4 863
|
7 897
|
5 502
|
5 806
|
21 075
|
5 481
|
5 558
|
|
| Other Receivables |
0
|
273 453
|
19 854
|
116 680
|
57 286
|
167 102
|
210 975
|
422 556
|
701 087
|
735 031
|
686 074
|
1 057 924
|
1 675 591
|
1 579 493
|
3 343 879
|
3 331 567
|
5 126 418
|
|
| Inventory |
262
|
828
|
25
|
41
|
85
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
45 127
|
61 245
|
3 327
|
2 227
|
2 340
|
2 083
|
2 618
|
31 108
|
97 525
|
312 109
|
420 113
|
590 044
|
586 160
|
10 998
|
10 225
|
10 138
|
10 670
|
|
| Total Current Assets |
1 072 225
|
841 882
|
1 237 099
|
835 855
|
847 604
|
476 820
|
984 601
|
1 352 652
|
1 734 817
|
2 418 427
|
2 613 613
|
4 190 363
|
6 610 379
|
4 961 836
|
8 346 416
|
8 598 347
|
12 312 369
|
|
| PP&E Net |
16 744
|
13 803
|
8 062
|
4 369
|
2 131
|
5 675
|
6 422
|
9 798
|
35 819
|
25 605
|
18 638
|
12 172
|
7 582
|
7 278
|
33 103
|
29 839
|
19 737
|
|
| PP&E Gross |
16 744
|
13 803
|
8 062
|
4 369
|
2 131
|
5 675
|
6 422
|
9 798
|
35 819
|
25 605
|
18 638
|
12 172
|
7 582
|
7 278
|
33 103
|
29 839
|
19 737
|
|
| Accumulated Depreciation |
7 213
|
12 205
|
16 820
|
20 252
|
18 828
|
19 942
|
20 133
|
21 513
|
23 576
|
28 637
|
35 662
|
41 713
|
46 903
|
51 509
|
55 371
|
63 313
|
68 979
|
|
| Intangible Assets |
8 804
|
7 677
|
6 485
|
4 436
|
3 357
|
37 745
|
36 864
|
38 397
|
38 459
|
50 415
|
45 466
|
40 683
|
37 268
|
34 342
|
33 524
|
32 355
|
43 234
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 722
|
907
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 500
|
150 186
|
212 400
|
229 219
|
209 652
|
600 269
|
0
|
15
|
204
|
204
|
204
|
220
|
220
|
299
|
299
|
1 091
|
1 087
|
|
| Other Long-Term Assets |
20 603
|
21 167
|
20 808
|
19 531
|
19 530
|
18 769
|
19 290
|
19 786
|
26 232
|
81 181
|
121 931
|
30 268
|
30 237
|
33 215
|
43 710
|
36 491
|
34 272
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 722
|
907
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 119 876
N/A
|
1 034 714
-8%
|
1 484 855
+44%
|
1 093 410
-26%
|
1 082 273
-1%
|
1 139 278
+5%
|
1 047 177
-8%
|
1 420 648
+36%
|
1 838 253
+29%
|
2 576 740
+40%
|
2 799 853
+9%
|
4 273 706
+53%
|
6 685 686
+56%
|
5 036 970
-25%
|
8 457 053
+68%
|
8 698 122
+3%
|
12 410 699
+43%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
708
|
535
|
2 319
|
898
|
1 057
|
1 167
|
1 276
|
3 956
|
21 082
|
1 319
|
572
|
439
|
988
|
6 466
|
19 556
|
2 374
|
937 193
|
|
| Accrued Liabilities |
2 568
|
9 477
|
12 181
|
13 227
|
13 244
|
14 579
|
8 901
|
16 579
|
15 081
|
30 227
|
24 914
|
18 720
|
42 290
|
43 533
|
47 910
|
54 427
|
78 277
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235 000
|
509 536
|
620 007
|
890 000
|
2 166 723
|
4 100 407
|
3 075 099
|
6 255 476
|
6 330 591
|
8 422 953
|
|
| Other Current Liabilities |
264 587
|
197 252
|
594 743
|
185 532
|
165 817
|
195 897
|
39 559
|
93 747
|
112 323
|
335 238
|
447 923
|
607 178
|
652 523
|
11 468
|
70 104
|
34 650
|
95 780
|
|
| Total Current Liabilities |
267 863
|
207 264
|
609 243
|
199 657
|
180 118
|
211 642
|
49 736
|
349 282
|
658 021
|
986 791
|
1 363 409
|
2 793 060
|
4 796 208
|
3 136 567
|
6 393 046
|
6 422 043
|
9 534 204
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 401
|
68 124
|
117 066
|
37 842
|
73 445
|
44 431
|
25 614
|
22 529
|
20 485
|
|
| Other Liabilities |
50
|
6 397
|
3 704
|
3 251
|
2 303
|
1 640
|
2 366
|
1 624
|
958
|
6 747
|
6 335
|
5 365
|
4 225
|
1 652
|
458
|
641
|
573
|
|
| Total Liabilities |
267 913
N/A
|
213 661
-20%
|
612 947
+187%
|
202 908
-67%
|
182 422
-10%
|
213 282
+17%
|
52 103
-76%
|
350 906
+573%
|
667 380
+90%
|
1 261 661
+89%
|
1 486 811
+18%
|
2 836 267
+91%
|
4 873 878
+72%
|
3 182 651
-35%
|
6 419 118
+102%
|
6 445 213
+0%
|
9 555 262
+48%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
789 934
|
789 934
|
789 934
|
789 934
|
789 934
|
789 934
|
837 303
|
904 238
|
976 529
|
1 064 366
|
1 064 366
|
1 064 366
|
1 064 366
|
1 487 383
|
1 487 383
|
1 487 383
|
2 126 934
|
|
| Retained Earnings |
60 059
|
23 193
|
80 873
|
93 078
|
95 154
|
101 687
|
116 801
|
116 863
|
137 399
|
183 356
|
169 542
|
289 297
|
655 765
|
369 687
|
540 395
|
751 096
|
664 312
|
|
| Additional Paid In Capital |
1 920
|
1 920
|
1 920
|
1 920
|
1 920
|
6 274
|
6 224
|
6 209
|
6 194
|
6 179
|
6 164
|
6 179
|
6 179
|
6 151
|
6 151
|
7 429
|
7 415
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 147
|
0
|
0
|
49 774
|
|
| Treasury Stock |
0
|
0
|
8 989
|
8 989
|
8 989
|
256
|
256
|
256
|
256
|
256
|
256
|
259
|
259
|
259
|
259
|
0
|
0
|
|
| Other Equity |
50
|
6 006
|
8 170
|
14 559
|
21 833
|
28 357
|
35 002
|
42 689
|
51 007
|
61 434
|
73 227
|
77 857
|
85 758
|
2 505
|
4 265
|
7 001
|
7 001
|
|
| Total Equity |
851 963
N/A
|
821 053
-4%
|
871 907
+6%
|
890 502
+2%
|
899 852
+1%
|
925 996
+3%
|
995 074
+7%
|
1 069 743
+8%
|
1 170 873
+9%
|
1 315 079
+12%
|
1 313 042
0%
|
1 437 440
+9%
|
1 811 809
+26%
|
1 854 320
+2%
|
2 037 935
+10%
|
2 252 909
+11%
|
2 855 436
+27%
|
|
| Total Liabilities & Equity |
1 119 876
N/A
|
1 034 714
-8%
|
1 484 855
+44%
|
1 093 410
-26%
|
1 082 273
-1%
|
1 139 278
+5%
|
1 047 177
-8%
|
1 420 648
+36%
|
1 838 253
+29%
|
2 576 740
+40%
|
2 799 853
+9%
|
4 273 706
+53%
|
6 685 686
+56%
|
5 036 970
-25%
|
8 457 053
+68%
|
8 698 122
+3%
|
12 410 699
+43%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
134
|
134
|
134
|
132
|
132
|
134
|
134
|
134
|
134
|
134
|
134
|
134
|
144
|
213
|
213
|
213
|
213
|
|