Educational Book JSC in Ha Noi City
VN:EBS
Balance Sheet
Balance Sheet Decomposition
Educational Book JSC in Ha Noi City
Educational Book JSC in Ha Noi City
Balance Sheet
Educational Book JSC in Ha Noi City
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
2 443
|
2 762
|
8 758
|
13 657
|
4 714
|
98 425
|
71 878
|
63 022
|
39 177
|
13 400
|
9 340
|
27 639
|
26 780
|
24 585
|
11 153
|
7 320
|
9 804
|
14 074
|
14 966
|
18 785
|
|
| Cash |
2 443
|
2 762
|
8 758
|
13 657
|
4 714
|
2 715
|
1 788
|
4 112
|
8 177
|
3 400
|
4 340
|
5 139
|
5 280
|
4 585
|
9 153
|
7 320
|
7 964
|
8 074
|
11 466
|
2 785
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
95 710
|
70 090
|
58 910
|
31 000
|
10 000
|
5 000
|
22 500
|
21 500
|
20 000
|
2 000
|
0
|
1 840
|
6 000
|
3 500
|
16 000
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
11 943
|
8 796
|
20 705
|
20 705
|
28 870
|
10 000
|
0
|
0
|
21 000
|
1 104
|
0
|
2 318
|
5 341
|
15 103
|
|
| Total Receivables |
12 112
|
16 673
|
17 930
|
18 414
|
22 694
|
28 285
|
39 591
|
42 443
|
23 642
|
31 313
|
35 234
|
58 561
|
63 011
|
64 215
|
68 485
|
107 184
|
84 630
|
83 688
|
66 133
|
54 945
|
|
| Accounts Receivables |
11 991
|
16 177
|
17 913
|
17 654
|
21 808
|
24 627
|
34 104
|
37 953
|
22 403
|
21 806
|
28 138
|
49 074
|
60 643
|
60 055
|
53 554
|
31 608
|
36 466
|
33 692
|
18 044
|
9 546
|
|
| Other Receivables |
121
|
496
|
17
|
760
|
886
|
3 658
|
5 487
|
4 490
|
1 239
|
9 507
|
7 096
|
9 487
|
2 367
|
4 160
|
14 931
|
75 576
|
48 164
|
49 997
|
48 089
|
45 399
|
|
| Inventory |
11 880
|
14 349
|
15 809
|
21 392
|
35 854
|
28 977
|
25 843
|
38 419
|
32 906
|
33 877
|
49 071
|
43 527
|
37 462
|
40 542
|
27 478
|
15 351
|
12 857
|
15 549
|
16 191
|
14 055
|
|
| Other Current Assets |
1 045
|
1 026
|
11 290
|
967
|
1 576
|
1 441
|
2 481
|
2 547
|
4 041
|
5 734
|
3 513
|
953
|
956
|
228
|
873
|
1 403
|
875
|
826
|
898
|
343
|
|
| Total Current Assets |
27 481
|
34 809
|
53 786
|
54 430
|
64 837
|
157 129
|
151 735
|
155 225
|
120 471
|
98 324
|
126 028
|
140 680
|
128 208
|
129 569
|
128 989
|
132 361
|
108 167
|
116 455
|
103 529
|
103 231
|
|
| PP&E Net |
592
|
708
|
1 900
|
14 766
|
14 534
|
14 239
|
14 191
|
1 573
|
2 772
|
4 302
|
6 176
|
6 927
|
6 442
|
3 292
|
2 380
|
1 261
|
39 716
|
39 400
|
37 700
|
35 338
|
|
| PP&E Gross |
592
|
708
|
1 900
|
14 766
|
14 534
|
14 239
|
14 191
|
1 573
|
2 772
|
4 302
|
6 176
|
6 927
|
6 442
|
3 292
|
2 380
|
1 261
|
39 716
|
39 400
|
37 700
|
35 338
|
|
| Accumulated Depreciation |
541
|
783
|
734
|
1 404
|
1 953
|
3 548
|
4 159
|
3 230
|
2 333
|
1 667
|
2 308
|
2 515
|
2 603
|
3 473
|
4 386
|
5 105
|
7 962
|
10 525
|
12 532
|
14 894
|
|
| Intangible Assets |
18
|
36
|
28
|
36
|
26
|
112
|
105
|
71
|
0
|
0
|
0
|
0
|
51
|
30
|
9
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
629
|
559
|
489
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 110
|
1 030
|
5
|
5
|
3 462
|
3 544
|
3 920
|
4 055
|
0
|
63
|
63
|
|
| Long-Term Investments |
0
|
270
|
5 094
|
5 094
|
4 410
|
750
|
750
|
750
|
15 331
|
930
|
750
|
5 150
|
5 150
|
4 930
|
9 741
|
9 956
|
30 444
|
30 991
|
30 511
|
33 615
|
|
| Other Long-Term Assets |
13 469
|
14 871
|
19 577
|
15 795
|
11 729
|
7 870
|
6 986
|
8 121
|
7 895
|
20 739
|
19 906
|
14 835
|
14 263
|
12 800
|
11 132
|
10 127
|
9 696
|
9 495
|
10 114
|
10 008
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
629
|
559
|
489
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
41 559
N/A
|
50 694
+22%
|
80 385
+59%
|
90 120
+12%
|
95 536
+6%
|
180 728
+89%
|
174 326
-4%
|
166 229
-5%
|
146 470
-12%
|
125 405
-14%
|
153 889
+23%
|
167 597
+9%
|
154 120
-8%
|
154 083
0%
|
155 795
+1%
|
157 626
+1%
|
192 078
+22%
|
196 342
+2%
|
181 917
-7%
|
182 255
+0%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
14 936
|
17 011
|
27 975
|
25 880
|
27 376
|
30 336
|
27 409
|
34 558
|
19 279
|
18 385
|
22 787
|
30 681
|
18 770
|
18 669
|
11 134
|
9 221
|
22 505
|
22 572
|
8 585
|
7 119
|
|
| Accrued Liabilities |
2 500
|
1 963
|
3 000
|
1 507
|
1 409
|
2 583
|
4 498
|
3 901
|
3 737
|
2 833
|
8 062
|
9 908
|
6 876
|
4 673
|
11 065
|
5 378
|
4 802
|
5 076
|
4 738
|
4 213
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 804
|
0
|
3 000
|
2 328
|
2 328
|
2 328
|
2 328
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
13 382
|
0
|
3 318
|
30 000
|
0
|
690
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2 078
|
4 560
|
5 916
|
698
|
2 107
|
2 040
|
31 666
|
809
|
1 919
|
514
|
881
|
1 908
|
2 217
|
1 209
|
472
|
1 640
|
7 180
|
7 814
|
8 384
|
9 096
|
|
| Total Current Liabilities |
19 514
|
23 534
|
50 273
|
28 084
|
34 209
|
64 960
|
63 572
|
39 958
|
24 934
|
21 732
|
31 729
|
42 498
|
27 863
|
26 355
|
22 671
|
19 239
|
36 815
|
37 789
|
24 035
|
22 755
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 439
|
9 111
|
6 783
|
4 456
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
2
|
1
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1 213
|
1 231
|
1 253
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
7 381
|
10 573
|
12 725
|
13 082
|
17 380
|
|
| Other Liabilities |
0
|
163
|
571
|
140
|
140
|
831
|
242
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
46
|
|
| Total Liabilities |
19 514
N/A
|
23 697
+21%
|
50 844
+115%
|
28 224
-44%
|
34 349
+22%
|
67 004
+95%
|
65 045
-3%
|
41 257
-37%
|
25 180
-39%
|
21 778
-14%
|
31 775
+46%
|
42 544
+34%
|
27 909
-34%
|
26 401
-5%
|
22 717
-14%
|
26 681
+17%
|
58 873
+121%
|
59 673
+1%
|
43 948
-26%
|
44 637
+2%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
10 000
|
10 000
|
25 549
|
51 097
|
51 097
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
102 195
|
|
| Retained Earnings |
10 627
|
15 050
|
463
|
5 533
|
6 085
|
8 233
|
10 186
|
10 779
|
8 765
|
6 399
|
8 768
|
11 708
|
12 865
|
13 138
|
18 534
|
16 294
|
18 498
|
21 844
|
23 090
|
22 671
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
765
|
765
|
252
|
252
|
252
|
669
|
669
|
669
|
669
|
669
|
669
|
669
|
669
|
669
|
669
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
34
|
6 551
|
4 090
|
5 822
|
21 118
|
2 117
|
2 117
|
2 117
|
2 117
|
2 117
|
2 117
|
2 117
|
2 117
|
2 117
|
2 117
|
|
| Other Equity |
1 418
|
1 948
|
3 530
|
5 266
|
4 004
|
4 094
|
4 215
|
16 341
|
16 404
|
16 404
|
12 599
|
12 599
|
12 599
|
13 797
|
13 797
|
13 904
|
13 960
|
14 077
|
14 132
|
14 199
|
|
| Total Equity |
22 045
N/A
|
26 997
+22%
|
29 541
+9%
|
61 896
+110%
|
61 187
-1%
|
113 724
+86%
|
109 281
-4%
|
124 972
+14%
|
121 289
-3%
|
103 627
-15%
|
122 114
+18%
|
125 054
+2%
|
126 211
+1%
|
127 682
+1%
|
133 078
+4%
|
130 945
-2%
|
133 205
+2%
|
136 669
+3%
|
137 969
+1%
|
137 618
0%
|
|
| Total Liabilities & Equity |
41 559
N/A
|
50 694
+22%
|
80 385
+59%
|
90 120
+12%
|
95 536
+6%
|
180 728
+89%
|
174 326
-4%
|
166 229
-5%
|
146 470
-12%
|
125 405
-14%
|
153 889
+23%
|
167 597
+9%
|
154 120
-8%
|
154 083
0%
|
155 795
+1%
|
157 626
+1%
|
192 078
+22%
|
196 342
+2%
|
181 917
-7%
|
182 255
+0%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
7
|
7
|
10
|
9
|
10
|
9
|
8
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|