One Capital Hospitality JSC (HNX:OCH)

HNX:OCH Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Jan 1, 2024	Jan 1, 2023	Jan 1, 2022	Jan 1, 2021
Cash & Equivalents	98,847	169,749	168,491	705,397	145,248	276,200
Short-Term Investments	24,035	33,823	51,939	7,631	246,530	212,416
Trading Asset Securities	0.09	0.09	0.09	0.09	56,342	47,317
Cash & Short-Term Investments	122,882	203,572	220,430	713,028	448,120	535,932
Cash Growth	-5.15%	-7.65%	-69.08%	59.12%	-16.38%	34.11%
Accounts Receivable	17,328	14,227	8,161	29,193	28,385	33,725
Other Receivables	100,521	125,752	45,036	1,527	95,396	170,482
Receivables	128,136	144,479	55,697	30,720	131,891	401,134
Inventory	227,334	228,885	225,992	153,425	166,088	248,722
Prepaid Expenses	5,404	4,648	3,215	3,973	3,019	2,415
Other Current Assets	72,523	47,029	46,528	206,254	251,225	413,711
Total Current Assets	556,280	628,613	551,863	1,107,400	1,000,343	1,601,914
Property, Plant & Equipment	598,076	609,126	633,785	859,101	883,370	870,101
Long-Term Investments	2,085,000	2,085,000	2,095,967	9,162	9,407	19,427
Goodwill	30,900	32,134	39,816	61,563	89,932	68,116
Other Intangible Assets	55,034	55,663	58,080	59,509	60,529	62,230
Long-Term Deferred Tax Assets	227.55	241.94	407.55	183	61.23	250.07
Other Long-Term Assets	413,363	412,252	721,457	166,857	138,355	86,476
Total Assets	3,769,107	3,853,257	4,133,604	2,298,502	2,216,725	2,708,515
Accounts Payable	22,022	25,590	19,980	30,959	26,691	29,338
Accrued Expenses	249,244	237,170	232,224	240,860	224,391	232,227
Short-Term Debt	-	25,297	21,388	-	20,000	-
Current Portion of Long-Term Debt	-	130,000	118,900	18,900	2,070	-
Current Income Taxes Payable	-	26,656	38,225	15,939	3,926	6,983
Current Unearned Revenue	3,873	6,355	4,855	11,658	10,559	9,676
Other Current Liabilities	138,667	138,900	138,433	266,096	258,629	286,468
Total Current Liabilities	579,308	589,967	574,005	584,412	546,266	564,692
Long-Term Debt	-	1,270,000	1,532,331	132,331	151,231	153,302
Long-Term Deferred Tax Liabilities	39,472	39,506	39,851	63,214	63,190	63,190
Other Long-Term Liabilities	39,777	39,299	213,011	180,596	181,908	178,872
Total Liabilities	1,898,558	1,938,772	2,359,198	960,553	942,595	960,056
Common Stock	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000	2,000,000
Additional Paid-In Capital	-	4,984	4,983	-	-	-
Retained Earnings	-491,183	-469,995	-612,496	-722,138	-810,116	-361,686
Comprehensive Income & Other	11,314	6,330	6,330	11,313	11,313	11,313
Total Common Equity	1,520,131	1,541,319	1,398,817	1,289,174	1,201,197	1,649,627
Minority Interest	350,418	373,166	375,589	48,775	72,933	98,833
Shareholders' Equity	1,870,549	1,914,485	1,774,405	1,337,949	1,274,130	1,748,459
Total Liabilities & Equity	3,769,107	3,853,257	4,133,604	2,298,502	2,216,725	2,708,515
Total Debt	1,405,502	1,425,297	1,672,619	151,231	173,302	153,302
Net Cash (Debt)	-1,282,620	-1,221,724	-1,452,189	561,797	274,818	382,631
Net Cash Growth	-	-	-	104.42%	-28.18%	-
Net Cash Per Share	-	-6108.62	-7260.95	2808.99	1374.09	1913.15
Filing Date Shares Outstanding	-	200	200	200	200	200
Total Common Shares Outstanding	-	200	200	200	200	200
Working Capital	-23,029	38,646	-22,142	522,988	454,076	1,037,222
Book Value Per Share	-	7706.60	6994.08	6445.87	6005.98	8248.13
Tangible Book Value	1,434,197	1,453,523	1,300,920	1,168,103	1,050,736	1,519,280
Tangible Book Value Per Share	-	7267.61	6504.60	5840.51	5253.68	7596.40
Buildings	-	528,854	530,861	717,798	717,699	823,112
Machinery	-	289,945	284,983	272,577	262,802	185,698
Construction In Progress	179,397	181,946	179,193	247,237	243,164	172,037

Updated Feb 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.