South East PetroVietnam Fertilizer and Chemicals JSC
VN:PSE
Balance Sheet
Balance Sheet Decomposition
South East PetroVietnam Fertilizer and Chemicals JSC
South East PetroVietnam Fertilizer and Chemicals JSC
Balance Sheet
South East PetroVietnam Fertilizer and Chemicals 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 |
41 884
|
37 663
|
89 228
|
145 514
|
89 085
|
107 831
|
65 737
|
52 781
|
66 847
|
39 125
|
29 474
|
18 628
|
21 686
|
|
| Cash |
41 884
|
37 663
|
89 228
|
55 514
|
49 085
|
87 831
|
65 737
|
52 781
|
66 847
|
29 125
|
29 474
|
18 628
|
21 686
|
|
| Cash Equivalents |
0
|
0
|
0
|
90 000
|
40 000
|
20 000
|
0
|
0
|
0
|
10 000
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
71 193
|
46 479
|
54 149
|
25 210
|
29 163
|
97 010
|
68 606
|
83 062
|
14 603
|
120 490
|
152 752
|
86 507
|
123 175
|
|
| Accounts Receivables |
65 531
|
44 008
|
52 240
|
24 535
|
29 089
|
96 696
|
68 534
|
83 062
|
14 003
|
115 706
|
152 752
|
86 491
|
123 165
|
|
| Other Receivables |
5 662
|
2 471
|
1 910
|
676
|
74
|
314
|
72
|
0
|
600
|
4 784
|
0
|
16
|
10
|
|
| Inventory |
149 848
|
116 937
|
74 652
|
290
|
47 317
|
111 227
|
85 931
|
59 875
|
189 606
|
103 273
|
32 997
|
116 848
|
33 340
|
|
| Other Current Assets |
30 758
|
14 580
|
9 248
|
14 966
|
8 129
|
4 040
|
308
|
32 740
|
32 553
|
30 528
|
43 789
|
662
|
100 069
|
|
| Total Current Assets |
293 682
|
216 532
|
227 278
|
185 980
|
173 693
|
320 107
|
220 583
|
228 458
|
303 610
|
293 416
|
259 012
|
222 646
|
278 270
|
|
| PP&E Net |
25 902
|
33 795
|
32 136
|
17 842
|
14 973
|
11 766
|
8 414
|
5 675
|
3 079
|
2 978
|
3 619
|
3 293
|
4 324
|
|
| PP&E Gross |
25 902
|
33 795
|
32 136
|
17 842
|
14 973
|
11 766
|
8 414
|
5 675
|
3 079
|
2 978
|
3 619
|
3 293
|
4 324
|
|
| Accumulated Depreciation |
6 216
|
11 466
|
16 863
|
16 627
|
20 069
|
23 556
|
27 021
|
30 319
|
33 024
|
32 900
|
33 238
|
34 130
|
35 280
|
|
| Intangible Assets |
19 090
|
18 502
|
17 914
|
17 325
|
16 737
|
16 149
|
15 561
|
14 972
|
16 073
|
15 643
|
15 213
|
14 783
|
14 353
|
|
| Note Receivable |
0
|
890
|
880
|
880
|
837
|
0
|
0
|
0
|
0
|
150
|
150
|
170
|
500
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3 320
|
2 452
|
2 560
|
2 485
|
2 554
|
2 887
|
1 482
|
1 604
|
1 603
|
2 077
|
3 156
|
2 969
|
1 981
|
|
| Total Assets |
341 995
N/A
|
272 171
-20%
|
280 768
+3%
|
224 513
-20%
|
208 794
-7%
|
350 909
+68%
|
246 039
-30%
|
250 709
+2%
|
324 366
+29%
|
314 264
-3%
|
281 151
-11%
|
243 861
-13%
|
299 429
+23%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
76 283
|
72 988
|
99 751
|
37 654
|
8 219
|
175 744
|
54 089
|
14 436
|
73 930
|
56 685
|
43 351
|
41 526
|
53 743
|
|
| Accrued Liabilities |
5 995
|
6 900
|
6 580
|
8 528
|
9 508
|
9 343
|
8 836
|
5 860
|
15 950
|
14 054
|
7 253
|
6 199
|
16 691
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
24 452
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
75 979
|
16 636
|
12 822
|
18 832
|
30 002
|
8 082
|
26 885
|
75 489
|
44 962
|
67 358
|
63 762
|
24 682
|
53 695
|
|
| Total Current Liabilities |
182 708
|
109 000
|
119 152
|
65 014
|
47 729
|
193 168
|
89 809
|
95 785
|
134 842
|
138 097
|
114 366
|
72 407
|
124 129
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
843
|
552
|
143
|
0
|
|
| Total Liabilities |
182 708
N/A
|
109 000
-40%
|
119 152
+9%
|
65 014
-45%
|
47 729
-27%
|
193 168
+305%
|
89 809
-54%
|
95 785
+7%
|
134 842
+41%
|
138 940
+3%
|
114 918
-17%
|
72 550
-37%
|
124 129
+71%
|
|
| Equity | ||||||||||||||
| Common Stock |
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
125 000
|
|
| Retained Earnings |
22 510
|
24 916
|
21 996
|
18 712
|
20 278
|
16 954
|
15 443
|
14 137
|
48 736
|
34 538
|
25 446
|
30 525
|
30 907
|
|
| Other Equity |
11 777
|
13 255
|
14 619
|
15 787
|
15 787
|
15 787
|
15 787
|
15 787
|
15 787
|
15 787
|
15 787
|
15 787
|
19 392
|
|
| Total Equity |
159 287
N/A
|
163 171
+2%
|
161 615
-1%
|
159 499
-1%
|
161 065
+1%
|
157 741
-2%
|
156 230
-1%
|
154 924
-1%
|
189 523
+22%
|
175 325
-7%
|
166 233
-5%
|
171 312
+3%
|
175 299
+2%
|
|
| Total Liabilities & Equity |
341 995
N/A
|
272 171
-20%
|
280 768
+3%
|
224 513
-20%
|
208 794
-7%
|
350 909
+68%
|
246 039
-30%
|
250 709
+2%
|
324 366
+29%
|
314 264
-3%
|
281 151
-11%
|
243 861
-13%
|
299 429
+23%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|