Kien Hung JSC VN
VN:KHS
Balance Sheet
Balance Sheet Decomposition
Kien Hung JSC VN
Kien Hung JSC VN
Balance Sheet
Kien Hung JSC VN
| 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 |
13 128
|
39 897
|
38 906
|
12 857
|
20 427
|
31 126
|
18 570
|
7 868
|
5 413
|
33 007
|
5 538
|
|
| Cash |
13 128
|
34 875
|
38 906
|
12 857
|
20 427
|
31 126
|
18 570
|
7 868
|
5 413
|
33 007
|
5 538
|
|
| Cash Equivalents |
0
|
5 022
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
31 774
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
72 661
|
61 245
|
70 474
|
97 072
|
115 794
|
74 928
|
79 052
|
83 670
|
54 977
|
41 308
|
39 623
|
|
| Accounts Receivables |
59 779
|
44 964
|
54 831
|
79 100
|
86 765
|
57 569
|
63 064
|
67 135
|
47 212
|
33 159
|
39 211
|
|
| Other Receivables |
12 882
|
16 281
|
15 643
|
17 972
|
29 029
|
17 359
|
15 988
|
16 535
|
7 764
|
8 149
|
412
|
|
| Inventory |
97 541
|
191 681
|
110 982
|
185 691
|
269 421
|
220 734
|
106 413
|
194 789
|
144 253
|
160 980
|
188 570
|
|
| Other Current Assets |
7 768
|
15 816
|
17 139
|
32 630
|
7 224
|
5 193
|
4 426
|
4 308
|
2 569
|
4 550
|
1 773
|
|
| Total Current Assets |
191 099
|
308 639
|
237 501
|
328 250
|
412 865
|
331 980
|
240 234
|
290 635
|
207 211
|
239 844
|
235 504
|
|
| PP&E Net |
178 549
|
179 172
|
224 876
|
248 085
|
314 625
|
286 166
|
278 438
|
249 234
|
234 653
|
207 387
|
137 666
|
|
| PP&E Gross |
178 549
|
179 172
|
224 876
|
248 085
|
314 625
|
286 166
|
278 438
|
249 234
|
234 653
|
207 387
|
137 666
|
|
| Accumulated Depreciation |
57 067
|
74 272
|
96 249
|
116 286
|
140 970
|
166 176
|
189 189
|
203 919
|
226 417
|
246 655
|
132 390
|
|
| Intangible Assets |
25 337
|
25 051
|
24 204
|
23 802
|
23 400
|
24 853
|
24 402
|
23 875
|
23 348
|
22 821
|
14 160
|
|
| Long-Term Investments |
0
|
0
|
200
|
200
|
5 200
|
6 200
|
3 200
|
3 000
|
2 000
|
2 000
|
2 000
|
|
| Other Long-Term Assets |
4 189
|
5 650
|
9 841
|
7 743
|
22 274
|
21 896
|
19 753
|
18 619
|
23 905
|
21 864
|
17 636
|
|
| Total Assets |
399 175
N/A
|
518 512
+30%
|
496 623
-4%
|
608 081
+22%
|
778 364
+28%
|
671 095
-14%
|
566 027
-16%
|
585 362
+3%
|
491 117
-16%
|
493 917
+1%
|
406 966
-18%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
14 529
|
33 316
|
34 212
|
45 397
|
66 783
|
57 102
|
47 386
|
51 900
|
35 569
|
37 206
|
5 640
|
|
| Accrued Liabilities |
7 032
|
7 882
|
13 095
|
15 036
|
19 725
|
19 099
|
17 004
|
16 170
|
16 982
|
22 352
|
20 061
|
|
| Short-Term Debt |
0
|
0
|
0
|
234 756
|
0
|
244 683
|
119 874
|
173 436
|
157 718
|
180 942
|
116 054
|
|
| Current Portion of Long-Term Debt |
176 545
|
251 360
|
174 430
|
0
|
322 080
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 724
|
7 053
|
500
|
907
|
601
|
438
|
7 039
|
3 775
|
7 701
|
9 773
|
2 464
|
|
| Total Current Liabilities |
199 830
|
299 612
|
222 237
|
296 096
|
409 189
|
321 322
|
191 304
|
245 281
|
217 970
|
250 273
|
144 219
|
|
| Long-Term Debt |
56 162
|
61 828
|
79 666
|
108 066
|
158 802
|
146 654
|
132 733
|
98 685
|
64 600
|
19 300
|
19 300
|
|
| Deferred Income Tax |
751
|
652
|
553
|
454
|
355
|
256
|
157
|
58
|
0
|
0
|
0
|
|
| Minority Interest |
46 279
|
41 717
|
37 539
|
34 114
|
35 648
|
30 618
|
30 369
|
27 283
|
15 981
|
7 395
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
825
|
825
|
0
|
0
|
0
|
|
| Total Liabilities |
303 022
N/A
|
403 809
+33%
|
339 996
-16%
|
438 730
+29%
|
603 995
+38%
|
498 849
-17%
|
355 387
-29%
|
372 132
+5%
|
298 551
-20%
|
276 968
-7%
|
163 519
-41%
|
|
| Equity | ||||||||||||
| Common Stock |
56 020
|
74 020
|
107 000
|
107 000
|
120 910
|
120 910
|
120 910
|
120 910
|
120 910
|
120 910
|
139 046
|
|
| Retained Earnings |
24 479
|
28 992
|
26 916
|
32 990
|
26 731
|
19 498
|
57 595
|
38 567
|
29 458
|
53 160
|
55 550
|
|
| Additional Paid In Capital |
0
|
0
|
2 183
|
2 183
|
2 183
|
2 183
|
2 183
|
2 183
|
2 183
|
2 183
|
2 183
|
|
| Other Equity |
15 654
|
11 691
|
20 528
|
27 177
|
24 545
|
29 654
|
29 953
|
51 571
|
40 015
|
40 696
|
46 668
|
|
| Total Equity |
96 153
N/A
|
114 703
+19%
|
156 627
+37%
|
169 351
+8%
|
174 369
+3%
|
172 245
-1%
|
210 640
+22%
|
213 231
+1%
|
192 566
-10%
|
216 949
+13%
|
243 446
+12%
|
|
| Total Liabilities & Equity |
399 175
N/A
|
518 512
+30%
|
496 623
-4%
|
608 081
+22%
|
778 364
+28%
|
671 095
-14%
|
566 027
-16%
|
585 362
+3%
|
491 117
-16%
|
493 917
+1%
|
406 966
-18%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
7
|
10
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
|