Amata VN PCL
SET:AMATAV
Balance Sheet
Balance Sheet Decomposition
Amata VN PCL
Amata VN PCL
Balance Sheet
Amata VN PCL
| 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 |
896
|
491
|
373
|
1 679
|
418
|
626
|
664
|
498
|
104
|
1 071
|
509
|
937
|
528
|
|
| Cash |
1
|
1
|
0
|
1
|
1
|
1
|
63
|
1
|
104
|
1 071
|
509
|
937
|
528
|
|
| Cash Equivalents |
895
|
491
|
372
|
1 678
|
417
|
625
|
602
|
497
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
248
|
823
|
976
|
242
|
14
|
0
|
187
|
784
|
3
|
4
|
346
|
37
|
32
|
|
| Total Receivables |
89
|
126
|
108
|
64
|
128
|
166
|
115
|
143
|
140
|
883
|
108
|
294
|
533
|
|
| Accounts Receivables |
61
|
106
|
75
|
38
|
115
|
137
|
80
|
68
|
41
|
79
|
67
|
259
|
458
|
|
| Other Receivables |
28
|
21
|
33
|
26
|
13
|
29
|
36
|
75
|
98
|
804
|
41
|
35
|
75
|
|
| Inventory |
358
|
373
|
401
|
415
|
545
|
400
|
347
|
407
|
423
|
1 006
|
1 035
|
3 214
|
3 215
|
|
| Other Current Assets |
20
|
81
|
87
|
72
|
40
|
44
|
32
|
69
|
41
|
259
|
399
|
626
|
804
|
|
| Total Current Assets |
1 611
|
1 895
|
1 944
|
2 471
|
1 145
|
1 236
|
1 345
|
1 902
|
711
|
3 224
|
2 397
|
5 108
|
5 112
|
|
| PP&E Net |
197
|
134
|
171
|
158
|
143
|
120
|
109
|
119
|
156
|
145
|
690
|
1 089
|
1 582
|
|
| PP&E Gross |
197
|
134
|
171
|
158
|
143
|
120
|
109
|
119
|
156
|
145
|
690
|
1 089
|
1 582
|
|
| Accumulated Depreciation |
71
|
89
|
103
|
129
|
151
|
147
|
164
|
167
|
182
|
225
|
230
|
275
|
326
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
137
|
294
|
437
|
654
|
683
|
680
|
|
| Long-Term Investments |
450
|
588
|
595
|
585
|
823
|
769
|
832
|
1 073
|
1 147
|
479
|
413
|
413
|
387
|
|
| Other Long-Term Assets |
2
|
2
|
4
|
1 701
|
3 267
|
3 972
|
4 447
|
4 308
|
5 513
|
7 562
|
8 280
|
5 944
|
7 033
|
|
| Total Assets |
2 260
N/A
|
2 619
+16%
|
2 713
+4%
|
4 915
+81%
|
5 378
+9%
|
6 096
+13%
|
6 734
+10%
|
7 539
+12%
|
7 821
+4%
|
11 847
+51%
|
12 434
+5%
|
13 237
+6%
|
14 794
+12%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
25
|
25
|
36
|
42
|
39
|
56
|
34
|
41
|
60
|
499
|
530
|
314
|
347
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
1
|
5
|
6
|
11
|
5
|
6
|
147
|
676
|
1 565
|
|
| Short-Term Debt |
0
|
8
|
0
|
712
|
598
|
0
|
521
|
316
|
0
|
590
|
234
|
240
|
489
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
60
|
60
|
119
|
622
|
442
|
932
|
1 197
|
928
|
1 414
|
908
|
|
| Other Current Liabilities |
67
|
90
|
75
|
98
|
412
|
93
|
36
|
103
|
48
|
741
|
609
|
1 039
|
689
|
|
| Total Current Liabilities |
92
|
123
|
111
|
912
|
1 110
|
273
|
1 219
|
913
|
1 045
|
3 032
|
2 447
|
3 684
|
3 998
|
|
| Long-Term Debt |
0
|
0
|
0
|
250
|
659
|
2 237
|
1 773
|
3 271
|
3 405
|
3 031
|
3 184
|
2 801
|
3 715
|
|
| Deferred Income Tax |
183
|
185
|
196
|
220
|
267
|
297
|
334
|
317
|
311
|
406
|
502
|
422
|
381
|
|
| Minority Interest |
537
|
620
|
639
|
243
|
220
|
231
|
232
|
342
|
337
|
767
|
854
|
816
|
1 000
|
|
| Other Liabilities |
198
|
226
|
211
|
243
|
165
|
172
|
164
|
148
|
193
|
338
|
270
|
239
|
471
|
|
| Total Liabilities |
1 010
N/A
|
1 153
+14%
|
1 156
+0%
|
1 869
+62%
|
2 421
+30%
|
3 210
+33%
|
3 722
+16%
|
4 991
+34%
|
5 291
+6%
|
7 573
+43%
|
7 257
-4%
|
7 961
+10%
|
9 565
+20%
|
|
| Equity | ||||||||||||||
| Common Stock |
384
|
384
|
384
|
468
|
468
|
468
|
468
|
468
|
468
|
468
|
468
|
468
|
533
|
|
| Retained Earnings |
866
|
1 031
|
1 124
|
1 348
|
1 258
|
1 580
|
1 728
|
1 524
|
1 447
|
2 687
|
3 686
|
4 026
|
4 190
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 118
|
1 118
|
1 118
|
1 118
|
1 118
|
1 118
|
1 118
|
1 118
|
1 118
|
1 118
|
|
| Other Equity |
0
|
51
|
49
|
113
|
114
|
278
|
301
|
562
|
503
|
1
|
94
|
335
|
611
|
|
| Total Equity |
1 250
N/A
|
1 466
+17%
|
1 557
+6%
|
3 047
+96%
|
2 957
-3%
|
2 886
-2%
|
3 012
+4%
|
2 547
-15%
|
2 530
-1%
|
4 274
+69%
|
5 177
+21%
|
5 276
+2%
|
5 229
-1%
|
|
| Total Liabilities & Equity |
2 260
N/A
|
2 619
+16%
|
2 713
+4%
|
4 915
+81%
|
5 378
+9%
|
6 096
+13%
|
6 734
+10%
|
7 539
+12%
|
7 821
+4%
|
11 847
+51%
|
12 434
+5%
|
13 237
+6%
|
14 794
+12%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
769
|
769
|
769
|
935
|
935
|
935
|
935
|
935
|
935
|
1 066
|
1 066
|
1 066
|
1 066
|
|