Binh Duong Water Environment JSC
VN:BWE
Balance Sheet
Balance Sheet Decomposition
Binh Duong Water Environment JSC
Binh Duong Water Environment JSC
Balance Sheet
Binh Duong Water Environment JSC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
213 884
|
270 025
|
167 355
|
74 717
|
728 003
|
476 005
|
275 262
|
655 359
|
1 006 682
|
|
| Cash |
148 884
|
258 525
|
152 855
|
74 717
|
173 503
|
159 130
|
203 162
|
187 351
|
227 661
|
|
| Cash Equivalents |
65 000
|
11 500
|
14 500
|
0
|
554 500
|
316 874
|
72 100
|
468 008
|
779 020
|
|
| Short-Term Investments |
133 500
|
171 300
|
176 300
|
254 290
|
336 600
|
599 672
|
871 911
|
264 714
|
404 532
|
|
| Total Receivables |
401 566
|
525 548
|
451 868
|
477 199
|
553 168
|
818 812
|
836 196
|
796 843
|
1 714 124
|
|
| Accounts Receivables |
233 263
|
333 402
|
338 164
|
320 383
|
288 724
|
490 279
|
425 300
|
469 074
|
415 141
|
|
| Other Receivables |
168 303
|
192 146
|
113 705
|
156 817
|
264 444
|
328 534
|
410 896
|
327 769
|
1 298 983
|
|
| Inventory |
275 157
|
312 474
|
379 814
|
484 074
|
621 718
|
697 709
|
713 824
|
923 220
|
1 233 110
|
|
| Other Current Assets |
209 803
|
235 898
|
306 628
|
356 977
|
219 582
|
126 423
|
89 001
|
65 690
|
115 139
|
|
| Total Current Assets |
1 233 910
|
1 515 245
|
1 481 965
|
1 647 257
|
2 459 070
|
2 718 621
|
2 786 194
|
2 705 826
|
4 473 574
|
|
| PP&E Net |
7 017 608
|
9 075 128
|
11 494 298
|
2 811 884
|
3 951 266
|
4 251 144
|
4 512 107
|
5 827 808
|
5 836 036
|
|
| PP&E Gross |
7 017 608
|
9 075 128
|
11 494 298
|
2 811 884
|
3 951 266
|
4 251 144
|
4 512 107
|
5 827 808
|
5 836 036
|
|
| Accumulated Depreciation |
1 876 363
|
2 023 464
|
2 428 375
|
2 789 742
|
3 253 455
|
3 735 768
|
4 212 748
|
4 873 740
|
5 471 255
|
|
| Intangible Assets |
86 506
|
85 460
|
84 495
|
83 637
|
82 887
|
106 013
|
104 493
|
105 258
|
108 803
|
|
| Goodwill |
0
|
0
|
859
|
765
|
670
|
575
|
0
|
262 388
|
234 602
|
|
| Note Receivable |
15 496
|
13 788
|
13 763
|
924 112
|
970 343
|
955 647
|
952 062
|
952 023
|
1 078 178
|
|
| Long-Term Investments |
315 255
|
320 076
|
653 910
|
679 790
|
719 701
|
981 391
|
1 446 730
|
2 089 234
|
2 277 680
|
|
| Other Long-Term Assets |
60 186
|
59 901
|
48 693
|
60 038
|
61 907
|
60 462
|
185 706
|
179 183
|
190 652
|
|
| Other Assets |
0
|
0
|
859
|
765
|
670
|
575
|
0
|
262 388
|
234 602
|
|
| Total Assets |
8 728 961
N/A
|
11 069 597
+27%
|
13 777 983
+24%
|
6 207 483
-55%
|
8 245 843
+33%
|
9 073 854
+10%
|
9 987 292
+10%
|
12 121 720
+21%
|
14 199 525
+17%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
358 294
|
763 876
|
410 037
|
178 463
|
223 546
|
197 756
|
183 656
|
452 746
|
362 564
|
|
| Accrued Liabilities |
84 190
|
75 841
|
110 506
|
97 680
|
114 109
|
166 200
|
252 828
|
271 148
|
224 256
|
|
| Short-Term Debt |
0
|
501 188
|
447 287
|
531 502
|
851 689
|
780 089
|
904 472
|
827 413
|
1 598 968
|
|
| Current Portion of Long-Term Debt |
696 864
|
171 776
|
315 302
|
338 463
|
429 062
|
430 156
|
421 690
|
606 020
|
863 555
|
|
| Other Current Liabilities |
356 182
|
246 738
|
1 157 659
|
311 540
|
369 099
|
433 646
|
226 375
|
227 443
|
348 578
|
|
| Total Current Liabilities |
1 495 530
|
1 759 418
|
2 440 791
|
1 457 648
|
1 987 506
|
2 007 847
|
1 989 020
|
2 384 770
|
3 397 923
|
|
| Long-Term Debt |
1 116 534
|
1 380 399
|
1 647 166
|
1 788 285
|
2 220 233
|
2 370 660
|
2 691 765
|
3 997 485
|
4 479 994
|
|
| Deferred Income Tax |
0
|
0
|
87
|
1 541
|
1 953
|
6 883
|
5 420
|
11 586
|
17 480
|
|
| Minority Interest |
0
|
0
|
3 127
|
699
|
33 596
|
46 805
|
44 072
|
161 735
|
176 533
|
|
| Other Liabilities |
3 263 515
|
4 539 051
|
5 563 565
|
760 246
|
626 793
|
763 128
|
763 248
|
764 122
|
791 401
|
|
| Total Liabilities |
5 875 579
N/A
|
7 678 869
+31%
|
9 654 736
+26%
|
4 008 420
-58%
|
4 870 081
+21%
|
5 195 323
+7%
|
5 493 526
+6%
|
7 319 698
+33%
|
8 863 329
+21%
|
|
| Equity | ||||||||||
| Common Stock |
1 500 000
|
1 500 000
|
1 500 000
|
1 500 000
|
1 875 000
|
1 929 200
|
1 929 200
|
1 929 200
|
2 199 286
|
|
| Retained Earnings |
17 662
|
186 676
|
264 806
|
414 879
|
373 846
|
605 632
|
956 656
|
1 018 524
|
1 070 065
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
588 942
|
621 342
|
621 342
|
621 342
|
621 342
|
|
| Other Equity |
1 335 720
|
1 704 052
|
2 358 442
|
284 184
|
537 974
|
722 356
|
986 567
|
1 232 956
|
1 445 502
|
|
| Total Equity |
2 853 382
N/A
|
3 390 728
+19%
|
4 123 247
+22%
|
2 199 063
-47%
|
3 375 763
+54%
|
3 878 531
+15%
|
4 493 766
+16%
|
4 802 023
+7%
|
5 336 196
+11%
|
|
| Total Liabilities & Equity |
8 728 961
N/A
|
11 069 597
+27%
|
13 777 983
+24%
|
6 207 483
-55%
|
8 245 843
+33%
|
9 073 854
+10%
|
9 987 292
+10%
|
12 121 720
+21%
|
14 199 525
+17%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
150
|
150
|
150
|
150
|
188
|
193
|
220
|
220
|
220
|
|