Hoang Ha JSC
VN:HHG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hoang Ha JSC
VN:HHG
|
VN |
Balance Sheet
Balance Sheet Decomposition
Hoang Ha JSC
Hoang Ha JSC
Balance Sheet
Hoang Ha JSC
| 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 |
1 670
|
11 184
|
5 140
|
4 963
|
3 183
|
4 174
|
2 048
|
5 092
|
35 361
|
4 926
|
5 803
|
6 255
|
6 952
|
1 250
|
267
|
282
|
117
|
90
|
|
| Cash |
1 670
|
11 184
|
5 140
|
4 963
|
3 183
|
4 174
|
2 048
|
5 092
|
18 361
|
4 926
|
5 803
|
6 255
|
1 952
|
1 250
|
267
|
282
|
117
|
90
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 000
|
0
|
0
|
0
|
5 000
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
50
|
12 742
|
9 925
|
0
|
15 000
|
0
|
0
|
0
|
0
|
380
|
0
|
0
|
1 190
|
0
|
1 278
|
0
|
0
|
|
| Total Receivables |
10 830
|
3 747
|
1 690
|
4 506
|
3 781
|
4 161
|
6 086
|
32 591
|
53 522
|
108 911
|
91 246
|
85 771
|
15 271
|
6 657
|
4 594
|
5 080
|
2 289
|
4 396
|
|
| Accounts Receivables |
80
|
1 779
|
717
|
464
|
582
|
1 867
|
3 794
|
13 744
|
4 187
|
71 991
|
65 558
|
35 176
|
12 189
|
5 828
|
4 503
|
4 734
|
1 581
|
3 927
|
|
| Other Receivables |
10 750
|
1 968
|
973
|
4 042
|
3 199
|
2 294
|
2 292
|
18 846
|
49 335
|
36 920
|
25 688
|
50 595
|
3 082
|
828
|
92
|
346
|
708
|
469
|
|
| Inventory |
5 939
|
4 670
|
4 795
|
6 031
|
7 043
|
10 503
|
8 133
|
13 073
|
89 240
|
25 061
|
9 535
|
10 415
|
3 235
|
3 523
|
1 481
|
720
|
324
|
199
|
|
| Other Current Assets |
974
|
57 092
|
78 689
|
1 681
|
1 762
|
2 278
|
3 704
|
12 250
|
12 779
|
11 570
|
31 791
|
40 148
|
26 552
|
25 874
|
1 342
|
1 035
|
1 035
|
705
|
|
| Total Current Assets |
19 413
|
76 742
|
103 057
|
27 106
|
15 769
|
36 116
|
19 972
|
63 006
|
190 902
|
150 469
|
138 755
|
142 589
|
52 010
|
38 494
|
7 685
|
7 116
|
3 766
|
5 390
|
|
| PP&E Net |
86 975
|
139 418
|
138 320
|
252 231
|
251 094
|
232 405
|
233 961
|
245 248
|
325 005
|
353 797
|
335 510
|
308 746
|
298 557
|
263 705
|
221 900
|
196 635
|
155 884
|
18 244
|
|
| PP&E Gross |
86 975
|
139 418
|
138 320
|
252 231
|
251 094
|
232 405
|
233 961
|
245 248
|
325 005
|
353 797
|
335 510
|
308 746
|
298 557
|
263 705
|
221 900
|
196 635
|
155 884
|
18 244
|
|
| Accumulated Depreciation |
19 887
|
26 112
|
42 443
|
56 578
|
69 311
|
80 982
|
92 209
|
94 389
|
116 078
|
130 022
|
159 946
|
196 958
|
226 137
|
240 742
|
238 953
|
252 135
|
214 089
|
107 868
|
|
| Intangible Assets |
122
|
6
|
50
|
89
|
64
|
25
|
11
|
4
|
0
|
0
|
0
|
0
|
0
|
77
|
60
|
42
|
24
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
3 654
|
9 956
|
12 082
|
3 298
|
3 451
|
19 710
|
18 809
|
584
|
500
|
500
|
0
|
0
|
|
| Long-Term Investments |
19
|
7 560
|
10 000
|
10 000
|
17 333
|
17 333
|
17 333
|
17 333
|
42 333
|
42 333
|
41 819
|
25 186
|
24 676
|
0
|
1 278
|
1 278
|
15 886
|
29 698
|
|
| Other Long-Term Assets |
336
|
1 575
|
1 993
|
2 376
|
2 421
|
3 306
|
881
|
547
|
7 110
|
18 795
|
30 129
|
18 044
|
26 278
|
12 273
|
3 841
|
399
|
254
|
23
|
|
| Total Assets |
106 865
N/A
|
225 302
+111%
|
253 420
+12%
|
291 802
+15%
|
286 681
-2%
|
289 186
+1%
|
275 812
-5%
|
336 094
+22%
|
577 433
+72%
|
568 691
-2%
|
549 663
-3%
|
514 275
-6%
|
420 331
-18%
|
315 133
-25%
|
235 264
-25%
|
205 970
-12%
|
175 815
-15%
|
53 362
-70%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
2 994
|
3 938
|
3 283
|
14 412
|
11 952
|
7 753
|
8 909
|
5 712
|
4 482
|
4 990
|
7 144
|
3 964
|
4 087
|
3 613
|
6 817
|
7 974
|
5 665
|
6 047
|
|
| Accrued Liabilities |
0
|
0
|
2 773
|
1 479
|
1 041
|
23
|
23
|
23
|
23
|
476
|
1 229
|
3 683
|
3 680
|
590
|
1 577
|
6 277
|
2 162
|
645
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50 023
|
55 652
|
49 278
|
40 321
|
36 311
|
26 687
|
54 833
|
3 087
|
|
| Current Portion of Long-Term Debt |
3 658
|
15 671
|
7 669
|
24 063
|
36 504
|
38 291
|
28 381
|
36 363
|
92 301
|
74 060
|
37 941
|
36 774
|
33 344
|
20 497
|
19 943
|
8 580
|
8 200
|
0
|
|
| Other Current Liabilities |
1 325
|
21 892
|
3 238
|
4 483
|
4 376
|
3 006
|
450
|
7 972
|
37 551
|
11 685
|
6 376
|
5 047
|
2 228
|
3 828
|
3 316
|
8 154
|
18 460
|
3 022
|
|
| Total Current Liabilities |
7 977
|
41 501
|
16 964
|
44 437
|
53 873
|
49 073
|
37 763
|
50 070
|
134 357
|
91 211
|
102 714
|
105 120
|
92 617
|
68 850
|
67 964
|
57 671
|
89 320
|
12 801
|
|
| Long-Term Debt |
42 184
|
119 432
|
97 139
|
113 243
|
107 444
|
92 092
|
90 531
|
77 126
|
111 376
|
114 609
|
84 390
|
50 252
|
38 362
|
25 723
|
4 539
|
28 800
|
0
|
21 600
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
278
|
315
|
|
| Other Liabilities |
0
|
0
|
0
|
710
|
2 369
|
20 763
|
8 218
|
3 907
|
1 013
|
8 663
|
7 326
|
3 549
|
281
|
42
|
63
|
42
|
63
|
0
|
|
| Total Liabilities |
50 160
N/A
|
160 933
+221%
|
114 103
-29%
|
158 389
+39%
|
163 686
+3%
|
161 927
-1%
|
136 512
-16%
|
131 103
-4%
|
246 746
+88%
|
214 483
-13%
|
194 430
-9%
|
158 921
-18%
|
131 260
-17%
|
94 616
-28%
|
72 567
-23%
|
86 514
+19%
|
89 662
+4%
|
34 716
-61%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
60 000
|
60 000
|
136 000
|
136 000
|
136 000
|
136 000
|
136 000
|
170 149
|
288 401
|
288 401
|
348 964
|
348 964
|
348 964
|
348 964
|
348 964
|
348 964
|
348 964
|
348 964
|
|
| Retained Earnings |
3 296
|
4 369
|
5 836
|
2 902
|
7 517
|
3 253
|
3 016
|
33 610
|
41 053
|
64 574
|
3 893
|
514
|
66 097
|
134 650
|
192 472
|
235 712
|
269 014
|
336 522
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
1 730
|
932
|
932
|
932
|
932
|
932
|
932
|
932
|
932
|
932
|
932
|
932
|
|
| Treasury Stock |
0
|
0
|
2 819
|
5 788
|
5 788
|
5 788
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
1 444
|
4 944
|
5 272
|
5 272
|
5 272
|
5 272
|
5 272
|
5 272
|
|
| Total Equity |
56 704
N/A
|
64 369
+14%
|
139 317
+116%
|
133 413
-4%
|
122 994
-8%
|
127 258
+3%
|
139 300
+9%
|
204 991
+47%
|
330 687
+61%
|
354 208
+7%
|
355 233
+0%
|
355 354
+0%
|
289 071
-19%
|
220 518
-24%
|
162 696
-26%
|
119 456
-27%
|
86 154
-28%
|
18 646
-78%
|
|
| Total Liabilities & Equity |
106 865
N/A
|
225 302
+111%
|
253 420
+12%
|
291 802
+15%
|
286 681
-2%
|
289 186
+1%
|
275 812
-5%
|
336 094
+22%
|
577 433
+72%
|
568 691
-2%
|
549 663
-3%
|
514 275
-6%
|
420 331
-18%
|
315 133
-25%
|
235 264
-25%
|
205 970
-12%
|
175 815
-15%
|
53 362
-70%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
8
|
8
|
19
|
18
|
16
|
16
|
17
|
23
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
35
|
|