Son La Sugar JSC
VN:SLS
Balance Sheet
Balance Sheet Decomposition
Son La Sugar JSC
Son La Sugar JSC
Balance Sheet
Son La Sugar JSC
| Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
913
|
22 645
|
697
|
3 687
|
4 674
|
4 489
|
6 692
|
134 227
|
18 532
|
3 208
|
|
| Cash |
913
|
5 945
|
697
|
3 687
|
4 674
|
4 489
|
6 692
|
73 227
|
18 532
|
3 208
|
|
| Cash Equivalents |
0
|
16 700
|
0
|
0
|
0
|
0
|
0
|
61 000
|
0
|
0
|
|
| Short-Term Investments |
24 000
|
0
|
0
|
0
|
0
|
0
|
0
|
27 300
|
0
|
0
|
|
| Total Receivables |
99 545
|
214 459
|
292 641
|
147 241
|
232 653
|
299 260
|
257 759
|
272 235
|
662 380
|
1 009 388
|
|
| Accounts Receivables |
24 726
|
112 648
|
159 008
|
45 217
|
151 621
|
165 098
|
103 150
|
140 349
|
528 056
|
897 082
|
|
| Other Receivables |
74 818
|
101 811
|
133 633
|
102 023
|
81 032
|
134 162
|
154 609
|
131 886
|
134 323
|
112 306
|
|
| Inventory |
56 512
|
212 324
|
436 570
|
434 294
|
198 523
|
247 275
|
468 475
|
325 097
|
430 581
|
511 506
|
|
| Other Current Assets |
59 191
|
90 285
|
45 397
|
49 097
|
23 328
|
14 366
|
46 421
|
22 374
|
15 519
|
22 510
|
|
| Total Current Assets |
240 162
|
539 714
|
775 305
|
634 319
|
459 178
|
565 391
|
779 346
|
781 233
|
1 127 012
|
1 546 612
|
|
| PP&E Net |
162 392
|
370 868
|
626 658
|
653 711
|
653 885
|
613 373
|
587 408
|
547 918
|
555 881
|
524 073
|
|
| PP&E Gross |
162 392
|
370 868
|
626 658
|
653 711
|
653 885
|
613 373
|
587 408
|
547 918
|
555 881
|
524 073
|
|
| Accumulated Depreciation |
144 899
|
173 483
|
204 213
|
218 395
|
262 660
|
314 765
|
366 713
|
410 060
|
465 826
|
515 569
|
|
| Intangible Assets |
886
|
991
|
1 313
|
1 220
|
1 127
|
1 223
|
1 216
|
1 202
|
1 188
|
1 174
|
|
| Long-Term Investments |
3 000
|
0
|
0
|
9 600
|
9 600
|
11 600
|
11 600
|
11 600
|
11 600
|
11 600
|
|
| Other Long-Term Assets |
621
|
3 097
|
2 261
|
2 833
|
3 919
|
1 301
|
0
|
0
|
0
|
0
|
|
| Total Assets |
407 061
N/A
|
914 669
+125%
|
1 405 537
+54%
|
1 301 683
-7%
|
1 127 709
-13%
|
1 192 888
+6%
|
1 379 570
+16%
|
1 341 954
-3%
|
1 695 681
+26%
|
2 083 459
+23%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
10 717
|
36 898
|
220 071
|
223 618
|
55 807
|
65 777
|
36 426
|
48 607
|
43 129
|
45 555
|
|
| Accrued Liabilities |
14 558
|
7 042
|
8 404
|
16 358
|
11 235
|
8 479
|
7 641
|
14 021
|
8 328
|
2 320
|
|
| Short-Term Debt |
0
|
0
|
0
|
282 613
|
242 713
|
273 425
|
463 382
|
0
|
57 209
|
274 884
|
|
| Current Portion of Long-Term Debt |
23 635
|
251 705
|
363 904
|
55 800
|
54 482
|
48 800
|
48 800
|
45 600
|
4 500
|
0
|
|
| Other Current Liabilities |
39 890
|
28 599
|
73 486
|
13 561
|
14 064
|
37 224
|
13 144
|
48 577
|
27 762
|
33 189
|
|
| Total Current Liabilities |
88 800
|
324 244
|
665 865
|
591 950
|
378 301
|
433 705
|
569 392
|
156 805
|
140 927
|
355 947
|
|
| Long-Term Debt |
49 135
|
170 026
|
261 482
|
205 682
|
151 200
|
102 400
|
50 100
|
4 500
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
27 000
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
137 935
N/A
|
494 270
+258%
|
927 347
+88%
|
797 631
-14%
|
556 501
-30%
|
536 105
-4%
|
619 492
+16%
|
161 305
-74%
|
140 927
-13%
|
355 947
+153%
|
|
| Equity | |||||||||||
| Common Stock |
68 000
|
81 600
|
97 919
|
97 919
|
97 919
|
97 919
|
97 919
|
97 919
|
97 919
|
97 919
|
|
| Retained Earnings |
153 719
|
286 393
|
323 864
|
349 726
|
416 883
|
500 948
|
605 752
|
1 024 948
|
1 398 427
|
1 522 309
|
|
| Additional Paid In Capital |
3 999
|
3 999
|
3 999
|
3 999
|
3 999
|
3 999
|
3 999
|
3 999
|
3 999
|
3 999
|
|
| Other Equity |
43 408
|
48 408
|
52 408
|
52 408
|
52 408
|
53 917
|
52 408
|
53 783
|
54 409
|
103 285
|
|
| Total Equity |
269 126
N/A
|
420 400
+56%
|
478 190
+14%
|
504 051
+5%
|
571 209
+13%
|
656 783
+15%
|
760 078
+16%
|
1 180 648
+55%
|
1 554 754
+32%
|
1 727 512
+11%
|
|
| Total Liabilities & Equity |
407 061
N/A
|
914 669
+125%
|
1 405 537
+54%
|
1 301 683
-7%
|
1 127 709
-13%
|
1 192 888
+6%
|
1 379 570
+16%
|
1 341 954
-3%
|
1 695 681
+26%
|
2 083 459
+23%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|