Hoaphat Textbook Printing JSC
VN:HTP
Balance Sheet
Balance Sheet Decomposition
Hoaphat Textbook Printing JSC
Hoaphat Textbook Printing JSC
Balance Sheet
Hoaphat Textbook Printing JSC
| Dec-2004 | 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 |
141
|
320
|
1 136
|
1 325
|
2 477
|
3 586
|
4 821
|
7 356
|
5 093
|
143
|
1 356
|
1 599
|
2 207
|
13 152
|
1 508
|
555
|
3 159
|
89 467
|
147 070
|
251 464
|
13 398
|
41
|
|
| Cash |
141
|
320
|
1 136
|
0
|
312
|
286
|
1 071
|
456
|
293
|
143
|
356
|
199
|
507
|
102
|
108
|
255
|
3 159
|
88 967
|
66 570
|
30 964
|
13 398
|
41
|
|
| Cash Equivalents |
0
|
0
|
0
|
1 325
|
2 165
|
3 300
|
3 750
|
6 900
|
4 800
|
0
|
1 000
|
1 400
|
1 700
|
13 050
|
1 400
|
300
|
0
|
500
|
80 500
|
220 500
|
0
|
0
|
|
| Short-Term Investments |
0
|
5 700
|
4 500
|
0
|
0
|
0
|
0
|
3 900
|
3 400
|
5 500
|
4 500
|
1 000
|
1 000
|
1 000
|
1 000
|
0
|
0
|
295 788
|
464 000
|
260 400
|
100
|
0
|
|
| Total Receivables |
578
|
600
|
412
|
1 630
|
1 337
|
1 253
|
5 764
|
3 431
|
2 734
|
1 928
|
3 177
|
12 878
|
12 372
|
1 746
|
12 540
|
15 047
|
13 296
|
499 365
|
454 614
|
518 369
|
618 237
|
20 769
|
|
| Accounts Receivables |
60
|
107
|
162
|
309
|
416
|
865
|
5 180
|
3 261
|
2 551
|
1 820
|
3 031
|
2 751
|
2 187
|
1 610
|
316
|
774
|
568
|
19 811
|
60 015
|
65 862
|
3 689
|
389
|
|
| Other Receivables |
518
|
493
|
250
|
1 321
|
921
|
388
|
584
|
170
|
183
|
108
|
146
|
10 127
|
10 185
|
137
|
12 224
|
14 272
|
12 729
|
479 553
|
394 599
|
452 507
|
614 548
|
20 380
|
|
| Inventory |
2 287
|
3 121
|
2 769
|
5 862
|
6 019
|
8 734
|
10 362
|
2 067
|
737
|
1 030
|
931
|
883
|
679
|
664
|
946
|
1 142
|
1 163
|
1 044
|
408
|
474
|
57
|
26
|
|
| Other Current Assets |
0
|
0
|
0
|
15
|
18
|
41
|
2 344
|
81
|
79
|
11
|
13
|
65
|
0
|
0
|
0
|
215
|
298
|
315 960
|
771 243
|
899 086
|
1 131 099
|
1
|
|
| Total Current Assets |
3 006
|
9 741
|
8 817
|
8 832
|
9 851
|
13 614
|
23 291
|
16 836
|
12 043
|
8 612
|
9 977
|
16 424
|
16 259
|
16 562
|
15 994
|
16 960
|
17 917
|
1 201 623
|
1 837 335
|
1 929 793
|
1 762 892
|
20 836
|
|
| PP&E Net |
8 396
|
6 387
|
7 528
|
6 956
|
5 822
|
5 130
|
4 200
|
5 829
|
6 222
|
5 065
|
4 652
|
4 025
|
3 946
|
3 215
|
2 611
|
2 008
|
1 481
|
3 686 667
|
4 176 584
|
4 449 622
|
4 705 214
|
16
|
|
| PP&E Gross |
8 396
|
6 387
|
7 528
|
6 956
|
5 822
|
5 130
|
4 200
|
5 829
|
6 222
|
5 065
|
4 652
|
4 025
|
3 946
|
3 215
|
2 611
|
2 008
|
1 481
|
3 686 667
|
4 176 584
|
4 449 622
|
4 705 214
|
16
|
|
| Accumulated Depreciation |
7 717
|
9 210
|
11 050
|
12 992
|
14 269
|
15 241
|
16 023
|
16 983
|
18 268
|
19 307
|
20 337
|
20 924
|
21 229
|
21 960
|
22 563
|
23 166
|
23 693
|
24 125
|
24 019
|
21 640
|
17 721
|
6 020
|
|
| Intangible Assets |
824
|
609
|
609
|
1 307
|
609
|
609
|
609
|
624
|
620
|
609
|
609
|
609
|
609
|
609
|
609
|
609
|
609
|
666
|
837
|
841
|
742
|
609
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
535 000
|
513
|
431
|
1 894
|
0
|
|
| Long-Term Investments |
0
|
30
|
342
|
507
|
602
|
603
|
492
|
367
|
2 793
|
7 111
|
7 098
|
716
|
555
|
572
|
559
|
541
|
607
|
1 124
|
221
|
170
|
195
|
743 626
|
|
| Other Long-Term Assets |
28
|
0
|
0
|
0
|
0
|
0
|
0
|
281
|
127
|
16
|
10
|
15
|
63
|
30
|
0
|
76
|
119
|
13 928
|
163 119
|
194 492
|
211 913
|
2
|
|
| Total Assets |
12 254
N/A
|
16 767
+37%
|
17 297
+3%
|
17 602
+2%
|
16 883
-4%
|
19 956
+18%
|
28 593
+43%
|
23 937
-16%
|
21 805
-9%
|
21 413
-2%
|
22 345
+4%
|
21 789
-2%
|
21 432
-2%
|
20 988
-2%
|
19 774
-6%
|
20 194
+2%
|
20 733
+3%
|
5 439 008
+26 134%
|
6 178 609
+14%
|
6 575 348
+6%
|
6 682 850
+2%
|
765 090
-89%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
518
|
3 644
|
2 099
|
1 859
|
292
|
763
|
6 149
|
639
|
577
|
639
|
516
|
503
|
571
|
398
|
301
|
355
|
450
|
50 689
|
162 238
|
89 426
|
95 258
|
416
|
|
| Accrued Liabilities |
442
|
933
|
505
|
457
|
928
|
1 272
|
1 190
|
1 283
|
970
|
695
|
817
|
658
|
539
|
265
|
0
|
0
|
392
|
89 926
|
102 387
|
127 797
|
142 655
|
721
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
250
|
0
|
0
|
0
|
455
|
1 600
|
0
|
500
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
950
|
616 087
|
2 080 318
|
572 417
|
0
|
|
| Other Current Liabilities |
656
|
208
|
721
|
214
|
909
|
1 912
|
1 309
|
561
|
519
|
261
|
588
|
325
|
298
|
243
|
181
|
224
|
110
|
207 534
|
354 465
|
225 475
|
1 286 414
|
777
|
|
| Total Current Liabilities |
1 866
|
4 785
|
3 325
|
2 531
|
2 584
|
5 547
|
8 648
|
2 982
|
2 065
|
1 595
|
1 921
|
1 487
|
1 409
|
906
|
482
|
579
|
953
|
349 099
|
1 235 176
|
2 523 016
|
2 096 743
|
1 914
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 039 622
|
1 542 870
|
80 104
|
400 107
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
330 092
|
330 092
|
330 092
|
396 407
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 357 058
|
1 359 822
|
1 361 444
|
1 177 599
|
0
|
|
| Other Liabilities |
0
|
0
|
42
|
28
|
51
|
41
|
72
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
385 000
|
734 111
|
1 300 619
|
1 799 620
|
205
|
|
| Total Liabilities |
1 866
N/A
|
4 785
+156%
|
3 367
-30%
|
2 559
-24%
|
2 634
+3%
|
5 587
+112%
|
8 720
+56%
|
3 079
-65%
|
2 065
-33%
|
1 595
-23%
|
1 921
+20%
|
1 487
-23%
|
1 409
-5%
|
906
-36%
|
482
-47%
|
579
+20%
|
953
+65%
|
4 460 872
+468 091%
|
5 202 071
+17%
|
5 595 275
+8%
|
5 870 476
+5%
|
2 119
-100%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
8 769
|
9 000
|
9 000
|
12 600
|
12 600
|
12 600
|
18 050
|
18 050
|
18 050
|
18 050
|
18 050
|
18 050
|
18 050
|
18 050
|
18 050
|
18 050
|
18 050
|
918 050
|
918 050
|
918 050
|
918 050
|
918 050
|
|
| Retained Earnings |
562
|
1 214
|
2 760
|
1 707
|
580
|
669
|
574
|
1 468
|
799
|
828
|
1 434
|
1 313
|
1 034
|
1 092
|
301
|
626
|
791
|
56 485
|
54 888
|
58 423
|
109 277
|
158 680
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
40
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
1 686
|
1 686
|
1 686
|
1 686
|
1 686
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
427
|
427
|
427
|
914
|
914
|
914
|
914
|
914
|
914
|
914
|
914
|
914
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 057
|
1 769
|
2 169
|
736
|
1 069
|
1 526
|
1 716
|
1 828
|
1 865
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
1 914
|
|
| Total Equity |
10 388
N/A
|
11 983
+15%
|
13 930
+16%
|
15 042
+8%
|
14 249
-5%
|
14 368
+1%
|
19 873
+38%
|
20 858
+5%
|
19 740
-5%
|
19 818
+0%
|
20 424
+3%
|
20 303
-1%
|
20 024
-1%
|
20 082
+0%
|
19 291
-4%
|
19 616
+2%
|
19 780
+1%
|
978 136
+4 845%
|
976 538
0%
|
980 073
+0%
|
812 374
-17%
|
762 970
-6%
|
|
| Total Liabilities & Equity |
12 254
N/A
|
16 767
+37%
|
17 297
+3%
|
17 602
+2%
|
16 883
-4%
|
19 956
+18%
|
28 593
+43%
|
23 937
-16%
|
21 805
-9%
|
21 413
-2%
|
22 345
+4%
|
21 789
-2%
|
21 432
-2%
|
20 988
-2%
|
19 774
-6%
|
20 194
+2%
|
20 733
+3%
|
5 439 008
+26 134%
|
6 178 609
+14%
|
6 575 348
+6%
|
6 682 850
+2%
|
765 090
-89%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
92
|
92
|
92
|
92
|
92
|
|