Tasco JSC (HNX:HUT)

Tasco JSC Balance Sheet

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Jan 1, 2021
Cash & Equivalents	2,855,058	1,701,724	953,430	641,554	219,323
Short-Term Investments	655,477	345,970	190,210	73,390	46,920
Trading Asset Securities	-	12,519	360,455	-	-
Cash & Short-Term Investments	3,510,534	2,060,212	1,504,095	714,943	266,243
Cash Growth	70.40%	36.97%	110.38%	168.53%	28.32%
Accounts Receivable	1,632,692	1,247,793	305,835	340,796	727,905
Other Receivables	3,458,311	3,347,245	1,089,055	898,573	107,587
Receivables	5,120,802	5,136,442	1,410,189	1,272,719	868,118
Inventory	3,100,866	2,487,165	98,279	78,003	124,428
Prepaid Expenses	69,740	45,893	4,619	1,023	1,211
Other Current Assets	1,084,204	570,342	122,626	134,155	202,839
Total Current Assets	12,886,146	10,300,054	3,139,808	2,200,843	1,462,839
Property, Plant & Equipment	8,632,422	8,299,520	5,988,715	6,250,587	6,626,349
Long-Term Investments	1,017,141	1,075,610	361,059	352,909	350,744
Goodwill	2,140,928	2,414,733	97,187	-	776.46
Other Intangible Assets	844,072	757,999	146,258	162,366	134,427
Long-Term Deferred Tax Assets	37,571	46,321	-	-	-
Other Long-Term Assets	3,594,654	3,854,762	1,899,345	1,758,791	1,583,334
Total Assets	29,183,150	26,748,999	11,632,372	10,725,496	10,158,471
Accounts Payable	1,305,614	1,721,674	1,223,472	417,292	490,684
Accrued Expenses	594,793	337,347	63,674	93,841	186,080
Short-Term Debt	3,935,223	2,921,751	3,304	101,731	97,779
Current Portion of Long-Term Debt	-	398,304	277,021	207,755	-
Current Income Taxes Payable	177,342	87,704	101,728	17,441	20,373
Current Unearned Revenue	60,486	23,335	1,101	-	-
Other Current Liabilities	2,736,903	2,712,993	538,282	426,179	399,947
Total Current Liabilities	8,810,360	8,203,107	2,208,583	1,264,240	1,194,863
Long-Term Debt	6,299,428	4,903,655	4,553,817	4,928,983	5,411,540
Long-Term Unearned Revenue	44,268	56,401	596.27	967.01	1,191
Long-Term Deferred Tax Liabilities	578,051	589,999	-	-	-
Other Long-Term Liabilities	1,888,533	1,682,536	995,908	813,677	590,051
Total Liabilities	17,620,640	15,435,698	7,758,905	7,007,867	7,197,645
Common Stock	8,925,120	8,925,120	3,486,320	3,486,320	2,686,320
Additional Paid-In Capital	-	-	84,146	84,542	84,824
Retained Earnings	353,950	364,914	317,729	177,926	202,874
Comprehensive Income & Other	-790,361	-790,283	-	-	-
Total Common Equity	8,488,709	8,499,751	3,888,195	3,748,787	2,974,018
Minority Interest	3,073,801	2,813,550	-14,728	-31,158	-13,192
Shareholders' Equity	11,562,511	11,313,301	3,873,467	3,717,629	2,960,826
Total Liabilities & Equity	29,183,150	26,748,999	11,632,372	10,725,496	10,158,471
Total Debt	10,234,651	8,223,710	4,834,142	5,238,469	5,509,319
Net Cash (Debt)	-6,724,116	-6,163,498	-3,330,047	-4,523,526	-5,243,076
Net Cash Per Share	-7533.74	-9687.96	-3301.25	-16635.52	-19517.69
Filing Date Shares Outstanding	892.51	892.51	348.63	348.63	268.63
Total Common Shares Outstanding	892.51	892.51	348.63	348.63	268.63
Working Capital	4,075,786	2,096,947	931,225	936,602	267,976
Book Value Per Share	9511.03	9523.40	11152.72	10752.85	11070.98
Tangible Book Value	5,503,709	5,327,019	3,644,750	3,586,421	2,838,814
Tangible Book Value Per Share	6166.54	5968.57	10454.44	10287.13	10567.67
Buildings	1,323,508	1,060,003	1,788	24,048	44,229
Machinery	811,840	617,719	34,793	165,039	174,278
Construction In Progress	2,345,215	1,879,563	315,891	368,423	522,256

Source: S&P Capital IQ. Standard template. Financial Sources.