SMC Trading Investment JSC (HOSE:SMC)

HOSE:SMC 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	Jan 1, 2023	Jan 1, 2022	Jan 1, 2021
Cash & Equivalents	144,732	669,711	813,933	624,568	1,183,353
Short-Term Investments	503,550	1,799	3,893	4,251	559,809
Cash & Short-Term Investments	648,282	671,510	817,826	628,820	1,743,163
Cash Growth	-3.46%	-17.89%	30.06%	-63.93%	226.56%
Accounts Receivable	1,110,348	1,445,945	2,654,955	2,430,942	1,292,654
Other Receivables	26,962	33,536	49,197	57,269	147,916
Receivables	1,137,309	1,563,581	2,711,152	2,488,211	1,440,570
Inventory	631,781	841,378	1,564,777	2,544,488	1,803,931
Prepaid Expenses	37,043	8,884	11,972	7,821	2,738
Other Current Assets	359,250	896,516	1,167,166	1,351,844	526,082
Total Current Assets	2,813,665	3,981,870	6,272,893	7,021,183	5,516,483
Property, Plant & Equipment	1,098,747	1,362,917	1,174,803	1,180,533	666,475
Long-Term Investments	217,725	270,703	301,293	328,305	276,806
Other Intangible Assets	104,158	138,469	139,349	138,318	138,835
Long-Term Deferred Tax Assets	13,300	14,069	14,487	22,738	20,029
Other Long-Term Assets	263,844	410,663	426,268	314,701	102,619
Total Assets	4,511,440	6,178,691	8,329,094	9,005,779	6,721,247
Accounts Payable	1,451,448	2,009,779	2,676,425	2,122,820	2,025,977
Accrued Expenses	46,417	39,723	29,197	142,330	90,177
Short-Term Debt	2,173,481	2,589,849	2,913,797	3,415,744	2,700,338
Current Portion of Long-Term Debt	-	14,800	16,531	12,584	7,476
Current Portion of Leases	-	80,821	73,774	42,867	31,239
Current Income Taxes Payable	-	14,217	13,894	84,405	30,072
Current Unearned Revenue	351.12	-	425.51	237,563	10,214
Other Current Liabilities	69,631	257,816	268,420	62,181	187,801
Total Current Liabilities	3,741,328	5,007,005	5,992,465	6,120,493	5,083,294
Long-Term Debt	217,074	299,345	529,998	447,330	38,870
Long-Term Leases	-	32,485	41,372	14,101	9,858
Long-Term Unearned Revenue	210.32	315.48	420.64	525.8	630.96
Long-Term Deferred Tax Liabilities	41,770	41,770	41,770	4,452	4,303
Other Long-Term Liabilities	0	-	-	-	-
Total Liabilities	4,000,383	5,380,921	6,606,025	6,586,902	5,136,956
Common Stock	736,786	736,786	736,786	609,947	609,947
Additional Paid-In Capital	253,133	253,133	253,133	253,133	253,133
Retained Earnings	-438,518	-168,865	716,424	1,465,546	658,010
Treasury Stock	-717.5	-717.5	-717.5	-717.5	-717.5
Comprehensive Income & Other	-	-	-	682.71	682.71
Total Common Equity	550,683	820,336	1,705,625	2,328,591	1,521,055
Minority Interest	-39,626	-22,566	17,444	90,287	63,236
Shareholders' Equity	511,057	797,770	1,723,069	2,418,877	1,584,291
Total Liabilities & Equity	4,511,440	6,178,691	8,329,094	9,005,779	6,721,247
Total Debt	2,390,555	3,017,300	3,575,472	3,932,625	2,787,781
Net Cash (Debt)	-1,742,273	-2,345,790	-2,757,646	-3,303,806	-1,044,618
Net Cash Per Share	-23667.24	-31869.19	-41721.33	-45191.04	-14277.08
Filing Date Shares Outstanding	-	73.61	73.61	73.11	73.17
Total Common Shares Outstanding	-	73.61	73.61	73.11	73.17
Working Capital	-927,663	-1,025,136	280,428	900,691	433,189
Book Value Per Share	-	11144.83	23172.10	31851.58	20788.67
Tangible Book Value	446,525	681,867	1,566,276	2,190,273	1,382,219
Tangible Book Value Per Share	-	9263.63	21278.95	29959.60	18891.17
Buildings	-	867,356	670,598	527,751	367,336
Machinery	-	968,546	739,563	698,792	631,204
Construction In Progress	609.94	50,016	95,486	320,039	8,701

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