Song Hong Garment JSC
VN:MSH
Balance Sheet
Balance Sheet Decomposition
Song Hong Garment JSC
Song Hong Garment JSC
Balance Sheet
Song Hong Garment JSC
| 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 |
207 393
|
98 644
|
89 400
|
46 752
|
344 148
|
197 739
|
237 680
|
136 083
|
378 601
|
424 038
|
455 324
|
886 350
|
739 633
|
|
| Cash |
53 393
|
12 353
|
73 617
|
46 752
|
60 281
|
49 394
|
109 078
|
132 083
|
153 686
|
404 038
|
134 298
|
210 360
|
200 943
|
|
| Cash Equivalents |
154 000
|
86 291
|
15 783
|
0
|
283 867
|
148 345
|
128 602
|
4 000
|
224 915
|
20 000
|
321 025
|
675 990
|
538 689
|
|
| Short-Term Investments |
66 060
|
264 650
|
320 375
|
468 980
|
302 000
|
484 690
|
611 244
|
837 223
|
468 000
|
955 600
|
970 785
|
653 103
|
880 144
|
|
| Total Receivables |
271 259
|
288 980
|
336 970
|
413 550
|
474 488
|
496 642
|
381 682
|
382 435
|
622 232
|
323 881
|
572 334
|
1 014 239
|
1 025 724
|
|
| Accounts Receivables |
218 770
|
265 774
|
289 392
|
384 238
|
451 401
|
478 602
|
366 966
|
365 831
|
584 062
|
306 948
|
549 665
|
933 900
|
930 322
|
|
| Other Receivables |
52 489
|
23 206
|
47 578
|
29 312
|
23 087
|
18 040
|
14 716
|
16 604
|
38 170
|
16 934
|
22 670
|
80 339
|
95 402
|
|
| Inventory |
260 395
|
315 131
|
317 015
|
413 449
|
533 522
|
680 653
|
659 189
|
614 973
|
938 431
|
603 115
|
506 531
|
645 400
|
550 210
|
|
| Other Current Assets |
23 106
|
8 283
|
26 257
|
17 199
|
21 145
|
29 539
|
51 127
|
30 529
|
82 104
|
35 160
|
47 620
|
50 524
|
83 377
|
|
| Total Current Assets |
828 213
|
975 688
|
1 090 016
|
1 359 930
|
1 675 303
|
1 889 263
|
1 940 921
|
2 001 243
|
2 489 368
|
2 341 794
|
2 552 594
|
3 249 616
|
3 279 088
|
|
| PP&E Net |
427 719
|
468 557
|
655 358
|
690 008
|
644 810
|
597 957
|
569 886
|
555 889
|
649 657
|
852 986
|
822 545
|
1 164 400
|
1 281 112
|
|
| PP&E Gross |
427 719
|
468 557
|
655 358
|
690 008
|
644 810
|
597 957
|
569 886
|
555 889
|
649 657
|
852 986
|
822 545
|
1 164 400
|
1 281 112
|
|
| Accumulated Depreciation |
295 475
|
354 425
|
422 479
|
514 913
|
611 248
|
724 840
|
835 886
|
959 826
|
1 083 118
|
1 201 832
|
1 331 819
|
1 453 029
|
1 569 146
|
|
| Intangible Assets |
1 225
|
1 109
|
1 491
|
1 479
|
2 974
|
12 682
|
18 292
|
12 982
|
9 291
|
10 470
|
10 743
|
8 469
|
7 174
|
|
| Note Receivable |
0
|
396
|
24 623
|
0
|
0
|
11 063
|
11 063
|
21 375
|
21 375
|
21 375
|
21 375
|
40 000
|
39 253
|
|
| Long-Term Investments |
0
|
100 000
|
150 000
|
50 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34 460
|
18 185
|
|
| Other Long-Term Assets |
21 096
|
22 239
|
48 818
|
90 793
|
57 512
|
29 627
|
26 050
|
36 268
|
32 945
|
67 572
|
45 832
|
26 243
|
57 030
|
|
| Total Assets |
1 278 252
N/A
|
1 567 988
+23%
|
1 921 061
+23%
|
2 192 210
+14%
|
2 380 600
+9%
|
2 540 592
+7%
|
2 566 212
+1%
|
2 627 755
+2%
|
3 202 637
+22%
|
3 294 196
+3%
|
3 453 089
+5%
|
4 523 189
+31%
|
4 681 843
+4%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
82 131
|
100 844
|
169 281
|
186 573
|
152 332
|
180 850
|
168 470
|
144 069
|
220 322
|
239 987
|
123 235
|
192 534
|
174 804
|
|
| Accrued Liabilities |
185 767
|
274 451
|
344 073
|
425 186
|
446 603
|
516 051
|
568 123
|
486 869
|
670 735
|
564 734
|
603 039
|
720 755
|
811 923
|
|
| Short-Term Debt |
249 843
|
381 534
|
0
|
434 746
|
608 583
|
621 729
|
431 786
|
28 859
|
108 473
|
0
|
0
|
776 672
|
0
|
|
| Current Portion of Long-Term Debt |
29 932
|
0
|
358 467
|
80 774
|
114 332
|
53 995
|
0
|
468 278
|
443 587
|
376 478
|
526 786
|
36 000
|
647 806
|
|
| Other Current Liabilities |
69 689
|
87 013
|
99 762
|
117 234
|
111 598
|
132 749
|
101 241
|
57 481
|
85 705
|
88 034
|
82 362
|
134 172
|
191 083
|
|
| Total Current Liabilities |
617 362
|
843 841
|
971 583
|
1 244 513
|
1 433 449
|
1 505 374
|
1 269 620
|
1 185 555
|
1 528 822
|
1 269 232
|
1 335 421
|
1 860 133
|
1 825 616
|
|
| Long-Term Debt |
301 277
|
208 176
|
340 989
|
294 333
|
191 931
|
101 494
|
60 848
|
0
|
178 413
|
305 913
|
307 913
|
607 523
|
647 913
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
73 478
|
73 466
|
73 451
|
109 746
|
163 362
|
259 479
|
294 161
|
|
| Total Liabilities |
918 639
N/A
|
1 052 017
+15%
|
1 312 572
+25%
|
1 538 846
+17%
|
1 625 380
+6%
|
1 606 869
-1%
|
1 403 946
-13%
|
1 259 021
-10%
|
1 780 686
+41%
|
1 684 891
-5%
|
1 806 696
+7%
|
2 727 135
+51%
|
2 767 690
+1%
|
|
| Equity | ||||||||||||||
| Common Stock |
54 000
|
108 000
|
226 800
|
226 800
|
238 140
|
476 280
|
500 094
|
500 094
|
500 094
|
750 141
|
750 141
|
750 141
|
1 125 210
|
|
| Retained Earnings |
166 872
|
269 285
|
356 284
|
353 264
|
391 315
|
271 444
|
476 335
|
682 689
|
736 020
|
673 328
|
710 416
|
852 427
|
595 457
|
|
| Additional Paid In Capital |
2 100
|
2 100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
136 641
|
136 586
|
25 405
|
73 300
|
125 765
|
185 999
|
185 836
|
185 951
|
185 836
|
185 836
|
185 836
|
193 486
|
193 486
|
|
| Total Equity |
359 613
N/A
|
515 971
+43%
|
608 488
+18%
|
653 363
+7%
|
755 220
+16%
|
933 723
+24%
|
1 162 265
+24%
|
1 368 734
+18%
|
1 421 950
+4%
|
1 609 305
+13%
|
1 646 393
+2%
|
1 796 054
+9%
|
1 914 153
+7%
|
|
| Total Liabilities & Equity |
1 278 252
N/A
|
1 567 988
+23%
|
1 921 061
+23%
|
2 192 210
+14%
|
2 380 600
+9%
|
2 540 592
+7%
|
2 566 212
+1%
|
2 627 755
+2%
|
3 202 637
+22%
|
3 294 196
+3%
|
3 453 089
+5%
|
4 523 189
+31%
|
4 681 843
+4%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
8
|
16
|
34
|
34
|
36
|
71
|
75
|
75
|
75
|
113
|
113
|
113
|
113
|
|