1369 Construction JSC
VN:C69
Balance Sheet
Balance Sheet Decomposition
1369 Construction JSC
1369 Construction JSC
Balance Sheet
1369 Construction JSC
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
418
|
1 542
|
1 176
|
13 814
|
55 906
|
71 794
|
31 644
|
28 449
|
38 860
|
33 358
|
|
| Cash |
418
|
1 542
|
1 176
|
13 814
|
12 006
|
10 094
|
31 644
|
28 449
|
13 860
|
33 358
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
43 900
|
61 700
|
0
|
0
|
25 000
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
3 000
|
68 000
|
207 008
|
104 363
|
213 351
|
28 196
|
|
| Total Receivables |
24 770
|
50 712
|
33 161
|
122 652
|
94 032
|
274 628
|
433 934
|
553 931
|
204 133
|
250 944
|
|
| Accounts Receivables |
12 087
|
48 869
|
32 354
|
70 555
|
93 127
|
113 832
|
111 003
|
135 976
|
56 681
|
23 963
|
|
| Other Receivables |
12 683
|
1 843
|
807
|
52 097
|
905
|
160 796
|
322 931
|
417 955
|
147 452
|
226 981
|
|
| Inventory |
58 326
|
43 016
|
52 591
|
152 757
|
152 708
|
359 594
|
498 650
|
473 106
|
560 562
|
951 275
|
|
| Other Current Assets |
4 718
|
3 130
|
4 967
|
11 348
|
46 365
|
31 849
|
87 137
|
52 982
|
39 224
|
9 285
|
|
| Total Current Assets |
88 232
|
98 400
|
91 896
|
300 570
|
352 011
|
805 864
|
1 258 374
|
1 212 831
|
1 056 131
|
1 273 058
|
|
| PP&E Net |
18 716
|
30 885
|
124 685
|
39 927
|
35 692
|
38 958
|
44 313
|
34 981
|
35 302
|
29 307
|
|
| PP&E Gross |
18 716
|
30 885
|
124 685
|
39 927
|
35 692
|
38 958
|
44 313
|
34 981
|
35 302
|
29 307
|
|
| Accumulated Depreciation |
10 881
|
11 125
|
12 576
|
16 554
|
21 857
|
26 575
|
57 730
|
63 323
|
70 621
|
68 300
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
688
|
548
|
408
|
268
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
3 893
|
3 480
|
3 066
|
2 653
|
|
| Note Receivable |
12 000
|
12 000
|
12 000
|
378
|
378
|
153
|
0
|
29
|
18 900
|
19 465
|
|
| Long-Term Investments |
0
|
0
|
0
|
3 391
|
70 048
|
52 506
|
56 788
|
73 109
|
76 536
|
212 075
|
|
| Other Long-Term Assets |
772
|
0
|
495
|
1 127
|
261
|
1 290
|
2 594
|
1 953
|
1 245
|
3 193
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
3 893
|
3 480
|
3 066
|
2 653
|
|
| Total Assets |
119 720
N/A
|
141 285
+18%
|
229 075
+62%
|
345 392
+51%
|
458 391
+33%
|
898 772
+96%
|
1 366 650
+52%
|
1 326 932
-3%
|
1 191 589
-10%
|
1 540 019
+29%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
19 874
|
22 497
|
41 101
|
68 007
|
42 408
|
21 101
|
59 495
|
118 688
|
45 268
|
65 643
|
|
| Accrued Liabilities |
133
|
4 722
|
0
|
877
|
218
|
197
|
5 366
|
1 776
|
5 800
|
4 118
|
|
| Short-Term Debt |
0
|
0
|
63 266
|
95 381
|
91 841
|
111 228
|
467 398
|
310 671
|
255 395
|
137 899
|
|
| Current Portion of Long-Term Debt |
19 723
|
41 617
|
4 915
|
3 688
|
3 130
|
15 272
|
14 350
|
22 490
|
12 467
|
22 264
|
|
| Other Current Liabilities |
18 205
|
13 240
|
8 687
|
16 288
|
4 421
|
4 068
|
24 887
|
26 405
|
22 437
|
150 713
|
|
| Total Current Liabilities |
57 935
|
82 076
|
117 969
|
184 240
|
142 019
|
151 866
|
571 496
|
480 030
|
341 367
|
380 636
|
|
| Long-Term Debt |
9 630
|
5 141
|
4 830
|
4 956
|
1 826
|
39 970
|
34 456
|
17 841
|
470
|
266 105
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
387
|
267
|
0
|
510
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
100
|
84 658
|
112 752
|
172 573
|
177 519
|
180 666
|
|
| Total Liabilities |
67 565
N/A
|
87 217
+29%
|
122 800
+41%
|
189 196
+54%
|
143 945
-24%
|
276 494
+92%
|
719 091
+160%
|
670 711
-7%
|
519 356
-23%
|
827 917
+59%
|
|
| Equity | |||||||||||
| Common Stock |
50 000
|
50 000
|
100 000
|
150 000
|
300 000
|
600 000
|
600 000
|
618 000
|
618 000
|
618 000
|
|
| Retained Earnings |
2 155
|
4 068
|
6 276
|
6 196
|
14 446
|
22 278
|
46 558
|
36 221
|
51 734
|
91 102
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1 000
|
2 000
|
2 500
|
3 000
|
|
| Total Equity |
52 155
N/A
|
54 068
+4%
|
106 276
+97%
|
156 196
+47%
|
314 446
+101%
|
622 278
+98%
|
647 558
+4%
|
656 220
+1%
|
672 233
+2%
|
712 101
+6%
|
|
| Total Liabilities & Equity |
119 720
N/A
|
141 285
+18%
|
229 075
+62%
|
345 392
+51%
|
458 391
+33%
|
898 772
+96%
|
1 366 650
+52%
|
1 326 932
-3%
|
1 191 589
-10%
|
1 540 019
+29%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
6
|
6
|
12
|
15
|
30
|
60
|
62
|
62
|
62
|
62
|
|