Thanh Hoa Beer JSC
VN:THB
Balance Sheet
Balance Sheet Decomposition
Thanh Hoa Beer JSC
Thanh Hoa Beer JSC
Balance Sheet
Thanh Hoa Beer 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
13 536
|
10 331
|
20 564
|
25 940
|
23 006
|
42 139
|
89 140
|
92 425
|
44 120
|
27 919
|
31 138
|
42 185
|
29 331
|
74 778
|
106 352
|
44 336
|
60 252
|
44 510
|
|
| Cash |
13 536
|
10 331
|
20 564
|
25 940
|
23 006
|
11 049
|
16 612
|
31 169
|
16 994
|
27 919
|
12 883
|
14 079
|
19 163
|
35 778
|
52 852
|
29 336
|
30 252
|
39 510
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
31 090
|
72 528
|
61 256
|
27 126
|
0
|
18 256
|
28 106
|
10 168
|
39 000
|
53 500
|
15 000
|
30 000
|
5 000
|
|
| Short-Term Investments |
50 242
|
2 050
|
0
|
0
|
0
|
0
|
6 361
|
51 905
|
57 295
|
59 863
|
32 000
|
44 352
|
8 000
|
3 400
|
3 400
|
15 007
|
9 338
|
38 100
|
|
| Total Receivables |
29 938
|
28 849
|
22 617
|
17 901
|
26 152
|
31 319
|
30 428
|
26 356
|
47 804
|
48 985
|
47 029
|
63 331
|
82 101
|
78 028
|
75 350
|
105 238
|
114 559
|
68 703
|
|
| Accounts Receivables |
9 420
|
8 119
|
8 014
|
3 328
|
7 067
|
14 412
|
12 182
|
4 107
|
18 481
|
17 981
|
14 203
|
23 294
|
41 192
|
32 902
|
62 595
|
87 178
|
95 905
|
53 421
|
|
| Other Receivables |
20 518
|
20 730
|
14 603
|
14 573
|
19 085
|
16 907
|
18 246
|
22 249
|
29 323
|
31 004
|
32 826
|
40 037
|
40 909
|
45 126
|
12 754
|
18 060
|
18 654
|
15 282
|
|
| Inventory |
40 413
|
58 598
|
34 815
|
34 637
|
29 067
|
36 764
|
35 963
|
41 933
|
41 246
|
38 723
|
51 349
|
60 972
|
55 274
|
49 932
|
44 437
|
54 658
|
59 724
|
65 678
|
|
| Other Current Assets |
39 132
|
11 323
|
4 662
|
4 925
|
9 581
|
2 154
|
10 403
|
687
|
6 815
|
9 099
|
5 122
|
2 536
|
3 832
|
343
|
9 051
|
19 807
|
4 231
|
4 529
|
|
| Total Current Assets |
173 261
|
111 151
|
82 658
|
83 403
|
87 806
|
112 375
|
172 296
|
213 308
|
197 280
|
184 588
|
166 639
|
213 376
|
178 539
|
206 480
|
238 589
|
239 046
|
248 104
|
221 520
|
|
| PP&E Net |
113 151
|
271 019
|
259 446
|
234 087
|
209 129
|
179 713
|
166 191
|
145 316
|
127 163
|
112 613
|
110 119
|
93 149
|
76 699
|
63 116
|
44 444
|
52 796
|
49 943
|
43 113
|
|
| PP&E Gross |
113 151
|
271 019
|
259 446
|
234 087
|
209 129
|
179 713
|
166 191
|
145 316
|
127 163
|
112 613
|
110 119
|
93 149
|
76 699
|
63 116
|
44 444
|
52 796
|
49 943
|
43 113
|
|
| Accumulated Depreciation |
178 189
|
202 990
|
208 536
|
240 112
|
270 657
|
300 471
|
335 425
|
363 540
|
385 692
|
402 834
|
426 349
|
448 009
|
472 036
|
493 075
|
510 230
|
519 531
|
530 804
|
540 741
|
|
| Intangible Assets |
4 662
|
4 467
|
4 833
|
4 195
|
3 708
|
3 404
|
3 564
|
3 390
|
3 531
|
3 562
|
4 502
|
4 353
|
4 070
|
3 824
|
3 781
|
3 753
|
3 753
|
4 587
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 506
|
0
|
0
|
1 250
|
0
|
10
|
10
|
10
|
10
|
10
|
|
| Long-Term Investments |
962
|
901
|
4 248
|
3 280
|
3 280
|
5 513
|
301
|
301
|
301
|
301
|
301
|
301
|
293
|
293
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
3 036
|
8 822
|
513
|
456
|
399
|
342
|
947
|
11 479
|
31 694
|
44 221
|
43 933
|
32 502
|
35 230
|
28 865
|
21 210
|
17 800
|
15 850
|
10 778
|
|
| Total Assets |
295 072
N/A
|
396 361
+34%
|
351 698
-11%
|
325 422
-7%
|
304 321
-6%
|
301 348
-1%
|
343 299
+14%
|
373 794
+9%
|
361 475
-3%
|
345 285
-4%
|
325 494
-6%
|
344 931
+6%
|
294 831
-15%
|
302 589
+3%
|
308 034
+2%
|
313 403
+2%
|
317 660
+1%
|
280 009
-12%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
6 322
|
13 187
|
10 182
|
4 005
|
9 663
|
9 138
|
14 007
|
11 567
|
12 697
|
22 782
|
15 825
|
12 249
|
10 611
|
24 238
|
47 544
|
39 618
|
38 177
|
6 577
|
|
| Accrued Liabilities |
9 422
|
5 849
|
10 405
|
26 353
|
26 023
|
25 930
|
44 060
|
37 370
|
28 667
|
19 592
|
17 943
|
17 004
|
21 313
|
21 523
|
18 997
|
20 780
|
17 760
|
14 771
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
36 600
|
82 484
|
53 687
|
53 144
|
37 631
|
13 188
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
44 138
|
55 927
|
60 074
|
33 205
|
27 029
|
40 710
|
58 557
|
85 923
|
87 040
|
132 517
|
123 478
|
153 268
|
102 380
|
97 357
|
79 641
|
86 569
|
101 320
|
101 219
|
|
| Total Current Liabilities |
96 482
|
157 449
|
134 348
|
116 707
|
100 346
|
88 966
|
116 624
|
134 859
|
128 404
|
174 890
|
157 246
|
182 521
|
134 303
|
143 117
|
146 182
|
146 967
|
157 258
|
122 568
|
|
| Long-Term Debt |
20 862
|
44 687
|
32 325
|
14 037
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
3 789
|
13 270
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1 123
|
3 870
|
2 245
|
3 406
|
2 866
|
1 166
|
633
|
426
|
12 081
|
10 324
|
10 429
|
10 682
|
11 514
|
12 220
|
12 483
|
12 686
|
11 585
|
9 863
|
|
| Total Liabilities |
122 257
N/A
|
219 275
+79%
|
168 919
-23%
|
134 150
-21%
|
103 212
-23%
|
90 132
-13%
|
117 257
+30%
|
135 286
+15%
|
140 486
+4%
|
185 214
+32%
|
167 675
-9%
|
193 202
+15%
|
145 817
-25%
|
155 337
+7%
|
158 665
+2%
|
159 653
+1%
|
168 843
+6%
|
132 431
-22%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
114 246
|
|
| Retained Earnings |
4
|
16 730
|
19 353
|
30 910
|
29 422
|
32 010
|
36 831
|
39 868
|
18 673
|
17 598
|
14 982
|
19 953
|
21 482
|
8 702
|
11 229
|
15 611
|
10 677
|
9 438
|
|
| Additional Paid In Capital |
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
4 079
|
|
| Other Equity |
54 486
|
42 031
|
45 102
|
42 037
|
53 363
|
60 881
|
70 887
|
80 316
|
83 992
|
24 148
|
24 512
|
13 452
|
9 207
|
20 225
|
19 816
|
19 816
|
19 816
|
19 816
|
|
| Total Equity |
172 815
N/A
|
177 085
+2%
|
182 779
+3%
|
191 271
+5%
|
201 109
+5%
|
211 215
+5%
|
226 042
+7%
|
238 508
+6%
|
220 989
-7%
|
160 071
-28%
|
157 819
-1%
|
151 729
-4%
|
149 013
-2%
|
147 251
-1%
|
149 370
+1%
|
153 751
+3%
|
148 817
-3%
|
147 578
-1%
|
|
| Total Liabilities & Equity |
295 072
N/A
|
396 361
+34%
|
351 698
-11%
|
325 422
-7%
|
304 321
-6%
|
301 348
-1%
|
343 299
+14%
|
373 794
+9%
|
361 475
-3%
|
345 285
-4%
|
325 494
-6%
|
344 931
+6%
|
294 831
-15%
|
302 589
+3%
|
308 034
+2%
|
313 403
+2%
|
317 660
+1%
|
280 009
-12%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|