Phong Phu Pharmaceutical JSC
VN:PPP
Balance Sheet
Balance Sheet Decomposition
Phong Phu Pharmaceutical JSC
Phong Phu Pharmaceutical JSC
Balance Sheet
Phong Phu Pharmaceutical JSC
| 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 |
3 829
|
2 112
|
1 885
|
1 263
|
640
|
6 745
|
1 464
|
5 445
|
10 538
|
14 168
|
6 831
|
12 375
|
9 497
|
9 009
|
12 118
|
10 301
|
8 482
|
8 876
|
9 540
|
|
| Cash |
3 829
|
2 112
|
1 885
|
1 263
|
640
|
6 745
|
1 464
|
5 445
|
3 538
|
14 168
|
6 831
|
12 375
|
9 497
|
5 509
|
6 118
|
6 301
|
4 482
|
4 876
|
4 540
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 000
|
0
|
0
|
0
|
0
|
3 500
|
6 000
|
4 000
|
4 000
|
4 000
|
5 000
|
|
| Short-Term Investments |
15 000
|
13 065
|
4 000
|
4 000
|
450
|
2 000
|
0
|
0
|
0
|
0
|
0
|
0
|
4 500
|
0
|
6 000
|
16 000
|
23 563
|
31 108
|
35 984
|
|
| Total Receivables |
1 648
|
1 648
|
5 683
|
6 635
|
9 759
|
9 734
|
8 362
|
12 751
|
17 738
|
14 480
|
19 763
|
12 849
|
11 987
|
10 608
|
10 768
|
14 181
|
14 580
|
11 998
|
9 430
|
|
| Accounts Receivables |
1 202
|
1 218
|
3 028
|
3 977
|
5 752
|
6 708
|
6 149
|
11 005
|
16 117
|
13 338
|
14 333
|
10 292
|
11 531
|
10 133
|
10 446
|
13 568
|
13 188
|
11 094
|
7 508
|
|
| Other Receivables |
446
|
430
|
2 655
|
2 658
|
4 007
|
3 026
|
2 213
|
1 747
|
1 621
|
1 142
|
5 430
|
2 557
|
456
|
475
|
322
|
613
|
1 392
|
904
|
1 922
|
|
| Inventory |
4 295
|
5 982
|
4 773
|
4 652
|
8 013
|
9 686
|
15 492
|
15 007
|
16 325
|
21 108
|
22 582
|
31 781
|
36 729
|
34 712
|
41 533
|
36 759
|
32 000
|
36 899
|
40 064
|
|
| Other Current Assets |
711
|
265
|
410
|
5 699
|
5 027
|
12 514
|
1 047
|
233
|
395
|
5 023
|
457
|
549
|
695
|
562
|
356
|
1 231
|
1 020
|
2 346
|
1 260
|
|
| Total Current Assets |
25 483
|
23 072
|
16 752
|
22 249
|
23 889
|
40 679
|
26 365
|
42 436
|
44 996
|
54 779
|
49 633
|
57 554
|
63 409
|
54 891
|
70 775
|
78 472
|
79 644
|
91 228
|
96 277
|
|
| PP&E Net |
7 429
|
7 911
|
29 777
|
30 700
|
49 121
|
49 353
|
55 875
|
53 679
|
51 139
|
54 618
|
80 821
|
77 178
|
73 127
|
68 777
|
64 374
|
60 239
|
60 464
|
57 498
|
56 184
|
|
| PP&E Gross |
7 429
|
7 911
|
29 777
|
30 700
|
49 121
|
49 353
|
55 875
|
53 679
|
51 139
|
54 618
|
80 821
|
77 178
|
73 127
|
68 777
|
64 374
|
60 239
|
60 464
|
57 498
|
56 184
|
|
| Accumulated Depreciation |
5 641
|
6 287
|
6 280
|
7 034
|
7 577
|
8 095
|
9 875
|
12 253
|
15 354
|
18 494
|
21 832
|
27 144
|
32 575
|
36 528
|
42 009
|
47 538
|
51 610
|
54 328
|
57 867
|
|
| Intangible Assets |
82
|
15
|
12
|
9
|
6
|
25 249
|
24 647
|
20 720
|
20 161
|
21 538
|
20 942
|
20 994
|
20 334
|
19 638
|
18 941
|
18 244
|
17 548
|
16 851
|
16 171
|
|
| Note Receivable |
380
|
563
|
269
|
352
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
16
|
17
|
17
|
16
|
16
|
55
|
50
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 100
|
|
| Other Long-Term Assets |
522
|
488
|
459
|
431
|
402
|
1 203
|
2 463
|
2 042
|
1 122
|
780
|
2 266
|
1 705
|
1 058
|
1 336
|
1 923
|
1 222
|
2 350
|
1 510
|
3 937
|
|
| Total Assets |
33 896
N/A
|
32 048
-5%
|
47 269
+47%
|
53 741
+14%
|
73 418
+37%
|
116 483
+59%
|
109 350
-6%
|
118 878
+9%
|
117 419
-1%
|
131 714
+12%
|
153 662
+17%
|
157 447
+2%
|
157 945
+0%
|
144 659
-8%
|
156 030
+8%
|
158 194
+1%
|
160 022
+1%
|
167 142
+4%
|
176 720
+6%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
1 085
|
668
|
1 299
|
2 085
|
3 871
|
8 912
|
12 633
|
17 400
|
16 570
|
18 338
|
23 176
|
14 790
|
21 367
|
14 303
|
16 378
|
12 642
|
11 688
|
13 502
|
10 230
|
|
| Accrued Liabilities |
0
|
0
|
0
|
33
|
180
|
255
|
474
|
506
|
1 133
|
709
|
1 300
|
2 942
|
4 593
|
4 920
|
7 455
|
9 255
|
10 760
|
10 836
|
13 859
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15 267
|
0
|
1 000
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 500
|
0
|
0
|
0
|
0
|
0
|
2 865
|
2 865
|
18 560
|
25 281
|
27 397
|
3 562
|
4 703
|
4 436
|
2 000
|
0
|
0
|
0
|
6 287
|
|
| Other Current Liabilities |
1 368
|
443
|
973
|
897
|
652
|
6 894
|
1 686
|
577
|
4 047
|
6 113
|
4 106
|
7 456
|
7 658
|
6 506
|
13 389
|
11 519
|
6 978
|
7 229
|
7 409
|
|
| Total Current Liabilities |
3 953
|
1 111
|
2 272
|
2 949
|
4 704
|
16 062
|
17 659
|
18 484
|
40 311
|
50 441
|
55 979
|
44 018
|
38 320
|
31 165
|
39 222
|
33 417
|
29 426
|
31 567
|
37 785
|
|
| Long-Term Debt |
3 331
|
2 767
|
16 005
|
20 698
|
36 590
|
68 271
|
61 500
|
48 680
|
21 400
|
5 973
|
22 178
|
18 035
|
13 332
|
5 665
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
479
|
419
|
427
|
425
|
1 166
|
1 166
|
1 039
|
1 518
|
1 431
|
1 382
|
823
|
246
|
233
|
233
|
225
|
225
|
225
|
217
|
206
|
|
| Total Liabilities |
7 763
N/A
|
4 296
-45%
|
18 703
+335%
|
24 071
+29%
|
42 460
+76%
|
85 499
+101%
|
80 197
-6%
|
68 681
-14%
|
63 142
-8%
|
57 796
-8%
|
78 980
+37%
|
62 298
-21%
|
51 885
-17%
|
37 063
-29%
|
39 447
+6%
|
33 642
-15%
|
29 651
-12%
|
31 784
+7%
|
37 990
+20%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
22 000
|
22 000
|
22 000
|
23 355
|
23 355
|
23 355
|
29 800
|
45 000
|
45 000
|
60 000
|
60 000
|
80 000
|
88 000
|
88 000
|
88 000
|
88 000
|
88 000
|
88 000
|
88 000
|
|
| Retained Earnings |
416
|
1 484
|
2 320
|
1 782
|
2 856
|
2 568
|
4 941
|
853
|
4 452
|
8 285
|
8 414
|
8 187
|
9 864
|
10 876
|
19 011
|
25 974
|
30 810
|
34 892
|
37 272
|
|
| Additional Paid In Capital |
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
2 206
|
|
| Other Equity |
1 511
|
2 062
|
2 039
|
2 328
|
2 542
|
2 856
|
2 088
|
2 139
|
2 620
|
3 428
|
4 062
|
4 756
|
5 990
|
6 514
|
7 367
|
8 373
|
9 355
|
10 261
|
11 252
|
|
| Total Equity |
26 133
N/A
|
27 751
+6%
|
28 565
+3%
|
29 670
+4%
|
30 958
+4%
|
30 984
+0%
|
29 153
-6%
|
50 197
+72%
|
54 277
+8%
|
73 919
+36%
|
74 682
+1%
|
95 149
+27%
|
106 060
+11%
|
107 596
+1%
|
116 583
+8%
|
124 553
+7%
|
130 371
+5%
|
135 358
+4%
|
138 730
+2%
|
|
| Total Liabilities & Equity |
33 896
N/A
|
32 048
-5%
|
47 269
+47%
|
53 741
+14%
|
73 418
+37%
|
116 483
+59%
|
109 350
-6%
|
118 878
+9%
|
117 419
-1%
|
131 714
+12%
|
153 662
+17%
|
157 447
+2%
|
157 945
+0%
|
144 659
-8%
|
156 030
+8%
|
158 194
+1%
|
160 022
+1%
|
167 142
+4%
|
176 720
+6%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
2
|
2
|
2
|
2
|
3
|
3
|
3
|
5
|
5
|
7
|
7
|
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|