Hoang Huy Investment Services JSC
VN:HHS
Balance Sheet
Balance Sheet Decomposition
Hoang Huy Investment Services JSC
Hoang Huy Investment Services JSC
Balance Sheet
Hoang Huy Investment Services JSC
| 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 |
19 829
|
4 565
|
40 939
|
177 402
|
506 581
|
1 171 669
|
702 509
|
145 899
|
84 029
|
117 605
|
143 098
|
80 631
|
237 757
|
94 880
|
72 979
|
791 036
|
|
| Cash |
19 829
|
4 565
|
11 939
|
177 402
|
385 722
|
76 982
|
20 501
|
73 899
|
84 029
|
117 605
|
143 098
|
80 631
|
198 757
|
94 880
|
72 979
|
255 576
|
|
| Cash Equivalents |
0
|
0
|
29 000
|
0
|
120 859
|
1 094 686
|
682 008
|
72 000
|
0
|
0
|
0
|
0
|
39 000
|
0
|
0
|
535 460
|
|
| Short-Term Investments |
100 000
|
214 364
|
0
|
0
|
448 550
|
0
|
951 688
|
1 024 942
|
1 717 086
|
1 805 294
|
261 505
|
367 976
|
473 347
|
538 794
|
914 259
|
2 366 216
|
|
| Total Receivables |
22 300
|
49 184
|
107 461
|
152 238
|
20 003
|
53 203
|
47 767
|
120 518
|
126 239
|
216 348
|
115 492
|
110 769
|
103 400
|
137 378
|
178 663
|
461 583
|
|
| Accounts Receivables |
14 560
|
12 464
|
51 708
|
1 882
|
7 755
|
24 904
|
15 251
|
29 425
|
50 348
|
54 495
|
62 036
|
43 065
|
12 398
|
35 610
|
74 928
|
307 481
|
|
| Other Receivables |
7 740
|
36 720
|
55 753
|
150 356
|
12 248
|
28 299
|
32 516
|
91 093
|
75 891
|
161 853
|
53 456
|
67 704
|
91 002
|
101 768
|
103 735
|
154 102
|
|
| Inventory |
143 587
|
138 970
|
88 696
|
128 012
|
214 532
|
817 444
|
369 916
|
900 412
|
499 723
|
307 335
|
133 389
|
241 384
|
416 808
|
261 330
|
386 372
|
16 123 612
|
|
| Other Current Assets |
38 978
|
545
|
14 722
|
24 120
|
33 913
|
307 401
|
141 206
|
250 260
|
8 527
|
26 833
|
47
|
1 439
|
250
|
4 002
|
2 823
|
553 121
|
|
| Total Current Assets |
324 695
|
407 630
|
251 818
|
481 773
|
1 223 579
|
2 349 718
|
2 213 087
|
2 442 030
|
2 435 604
|
2 473 415
|
653 531
|
802 198
|
1 231 562
|
1 036 383
|
1 555 096
|
20 295 568
|
|
| PP&E Net |
652
|
2 925
|
2 517
|
3 474
|
5 310
|
11 216
|
11 573
|
24 040
|
23 913
|
20 031
|
24 826
|
36 904
|
35 717
|
13 641
|
37 724
|
291 817
|
|
| PP&E Gross |
652
|
2 925
|
2 517
|
3 474
|
5 310
|
11 216
|
11 573
|
24 040
|
23 913
|
20 031
|
24 826
|
36 904
|
35 717
|
13 641
|
37 724
|
291 817
|
|
| Accumulated Depreciation |
177
|
345
|
792
|
1 284
|
636
|
2 051
|
3 980
|
6 570
|
9 127
|
12 014
|
13 070
|
9 811
|
12 059
|
4 788
|
7 166
|
26 985
|
|
| Intangible Assets |
14
|
5
|
0
|
0
|
0
|
0
|
0
|
3 520
|
3 520
|
3 520
|
3 520
|
3 520
|
3 520
|
3 520
|
3 520
|
6 385
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
139 623
|
366 863
|
499 706
|
499 706
|
0
|
0
|
0
|
0
|
120
|
0
|
|
| Long-Term Investments |
0
|
0
|
260 824
|
193 427
|
212 325
|
576 887
|
788 082
|
530 724
|
532 099
|
619 727
|
3 254 321
|
3 412 734
|
3 212 101
|
3 614 075
|
3 874 059
|
2 819 824
|
|
| Other Long-Term Assets |
255
|
146
|
87
|
815
|
32
|
58
|
32
|
11 062
|
10 801
|
11 325
|
10 466
|
9 902
|
9 691
|
5 973
|
6 266
|
46 555
|
|
| Total Assets |
325 615
N/A
|
410 704
+26%
|
515 246
+25%
|
679 488
+32%
|
1 441 246
+112%
|
2 937 879
+104%
|
3 152 397
+7%
|
3 378 239
+7%
|
3 505 642
+4%
|
3 627 724
+3%
|
3 946 663
+9%
|
4 265 257
+8%
|
4 492 591
+5%
|
4 673 591
+4%
|
5 476 785
+17%
|
23 460 150
+328%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
5 695
|
0
|
77 671
|
116 077
|
591 833
|
1 712
|
2 913
|
10 972
|
77 734
|
18 772
|
23 605
|
64 781
|
59 887
|
49 050
|
496 719
|
518 674
|
|
| Accrued Liabilities |
10 857
|
9 068
|
9 883
|
9 505
|
19 500
|
9 035
|
6 508
|
9 159
|
11 734
|
8 093
|
7 725
|
11 590
|
7 935
|
15 925
|
15 250
|
38 200
|
|
| Short-Term Debt |
22 500
|
22 520
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
109 245
|
138 304
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
75 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
102 271
|
78 826
|
57 510
|
56 740
|
68 174
|
90 962
|
75 851
|
115 301
|
150 179
|
108 270
|
118 549
|
105 090
|
109 020
|
106 669
|
116 854
|
3 809 249
|
|
| Total Current Liabilities |
141 324
|
110 414
|
145 064
|
182 322
|
679 507
|
176 710
|
85 272
|
135 433
|
239 647
|
135 135
|
149 879
|
290 706
|
315 147
|
171 644
|
628 823
|
4 366 122
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
390 000
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22 613
|
5 766
|
594
|
60
|
0
|
0
|
0
|
0
|
2 169 363
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
1 365
|
1 292
|
68 666
|
73 081
|
75 760
|
77 568
|
78 045
|
77 827
|
64 817
|
59 361
|
7 470 833
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
14 230
|
0
|
0
|
0
|
0
|
59 931
|
54 621
|
32 509
|
11 308
|
666
|
1 559
|
24 113
|
|
| Total Liabilities |
141 324
N/A
|
110 414
-22%
|
145 064
+31%
|
182 322
+26%
|
693 737
+281%
|
178 075
-74%
|
86 564
-51%
|
226 712
+162%
|
318 493
+40%
|
271 420
-15%
|
282 127
+4%
|
401 260
+42%
|
404 282
+1%
|
237 127
-41%
|
689 742
+191%
|
14 420 431
+1 991%
|
|
| Equity | |||||||||||||||||
| Common Stock |
90 000
|
100 000
|
225 000
|
382 499
|
573 642
|
2 330 904
|
2 747 441
|
2 747 441
|
2 747 441
|
2 747 441
|
2 747 441
|
3 214 482
|
3 214 482
|
3 471 607
|
3 679 860
|
4 319 860
|
|
| Retained Earnings |
94 292
|
185 955
|
125 663
|
91 719
|
146 970
|
284 795
|
201 631
|
287 326
|
415 546
|
584 702
|
758 183
|
627 967
|
852 279
|
943 307
|
1 085 633
|
4 538 364
|
|
| Additional Paid In Capital |
0
|
14 336
|
14 336
|
14 270
|
14 116
|
124 532
|
139 271
|
139 271
|
139 271
|
139 271
|
139 339
|
1 976
|
1 976
|
1 976
|
1 976
|
161 922
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
42 083
|
42 083
|
134 682
|
134 682
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
5 183
|
8 678
|
12 780
|
19 573
|
19 573
|
19 573
|
19 573
|
19 573
|
19 573
|
19 573
|
19 573
|
19 573
|
19 573
|
19 573
|
|
| Total Equity |
184 292
N/A
|
300 291
+63%
|
370 182
+23%
|
497 166
+34%
|
747 509
+50%
|
2 759 804
+269%
|
3 065 833
+11%
|
3 151 528
+3%
|
3 187 149
+1%
|
3 356 304
+5%
|
3 664 536
+9%
|
3 863 998
+5%
|
4 088 309
+6%
|
4 436 464
+9%
|
4 787 042
+8%
|
9 039 719
+89%
|
|
| Total Liabilities & Equity |
325 615
N/A
|
410 704
+26%
|
515 246
+25%
|
679 488
+32%
|
1 441 246
+112%
|
2 937 879
+104%
|
3 152 397
+7%
|
3 378 239
+7%
|
3 505 642
+4%
|
3 627 724
+3%
|
3 946 663
+9%
|
4 265 257
+8%
|
4 492 591
+5%
|
4 673 591
+4%
|
5 476 785
+17%
|
23 460 150
+328%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
26
|
29
|
69
|
73
|
76
|
245
|
316
|
316
|
292
|
292
|
347
|
368
|
368
|
368
|
368
|
432
|
|