VVMI La Hien Cement JSC
VN:CLH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
VVMI La Hien Cement JSC
VN:CLH
|
VN |
Balance Sheet
Balance Sheet Decomposition
VVMI La Hien Cement JSC
VVMI La Hien Cement JSC
Balance Sheet
VVMI La Hien Cement JSC
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
2 271
|
1 200
|
2 924
|
1 638
|
17 674
|
33 864
|
86 920
|
102 356
|
97 622
|
115 702
|
32 536
|
|
| Cash |
2 271
|
1 200
|
2 924
|
1 638
|
17 674
|
33 864
|
26 920
|
7 356
|
10 622
|
3 702
|
3 536
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
60 000
|
95 000
|
87 000
|
112 000
|
29 000
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
40 000
|
40 000
|
69 500
|
151 000
|
|
| Total Receivables |
18 529
|
13 440
|
20 664
|
29 482
|
16 907
|
16 063
|
8 468
|
10 417
|
13 431
|
9 413
|
3 939
|
|
| Accounts Receivables |
17 874
|
12 902
|
19 674
|
28 389
|
16 065
|
15 423
|
6 828
|
7 668
|
10 733
|
6 195
|
26
|
|
| Other Receivables |
655
|
538
|
990
|
1 093
|
842
|
639
|
1 639
|
2 749
|
2 698
|
3 219
|
3 912
|
|
| Inventory |
44 926
|
26 567
|
17 867
|
14 566
|
12 533
|
22 374
|
13 550
|
26 786
|
44 169
|
15 135
|
25 882
|
|
| Other Current Assets |
0
|
111
|
1 036
|
711
|
132
|
1 307
|
364
|
173
|
159
|
273
|
2 370
|
|
| Total Current Assets |
65 726
|
41 318
|
42 490
|
46 397
|
47 247
|
73 608
|
119 301
|
179 733
|
195 380
|
210 023
|
215 727
|
|
| PP&E Net |
453 458
|
389 804
|
337 380
|
280 328
|
243 100
|
210 715
|
167 247
|
125 231
|
94 879
|
89 969
|
87 540
|
|
| PP&E Gross |
453 458
|
389 804
|
337 380
|
280 328
|
243 100
|
210 715
|
167 247
|
125 231
|
94 879
|
89 969
|
87 540
|
|
| Accumulated Depreciation |
462 130
|
530 623
|
584 064
|
638 534
|
683 243
|
731 188
|
783 290
|
832 702
|
864 725
|
879 850
|
898 465
|
|
| Intangible Assets |
16 857
|
16 137
|
15 416
|
14 696
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
227
|
340
|
381
|
425
|
469
|
515
|
485
|
521
|
555
|
593
|
754
|
|
| Other Long-Term Assets |
4 346
|
0
|
3 447
|
5 733
|
18 450
|
21 374
|
20 491
|
13 754
|
12 525
|
11 545
|
11 442
|
|
| Total Assets |
540 613
N/A
|
447 599
-17%
|
399 115
-11%
|
347 579
-13%
|
309 265
-11%
|
306 213
-1%
|
307 524
+0%
|
319 238
+4%
|
303 338
-5%
|
312 129
+3%
|
315 462
+1%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
128 932
|
38 685
|
36 108
|
35 660
|
30 407
|
23 742
|
37 445
|
50 408
|
32 826
|
42 562
|
37 338
|
|
| Accrued Liabilities |
27 038
|
35 618
|
34 244
|
33 337
|
39 681
|
47 605
|
47 928
|
47 749
|
56 995
|
50 859
|
55 374
|
|
| Short-Term Debt |
0
|
0
|
0
|
64 238
|
15 939
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
134 748
|
168 815
|
141 327
|
0
|
22 497
|
3 303
|
0
|
2 500
|
2 500
|
0
|
0
|
|
| Other Current Liabilities |
23 798
|
24 904
|
8 666
|
20 349
|
20 096
|
14 146
|
10 263
|
9 804
|
11 222
|
17 814
|
18 870
|
|
| Total Current Liabilities |
314 515
|
268 022
|
220 345
|
153 584
|
128 620
|
88 796
|
95 636
|
110 461
|
103 543
|
111 235
|
111 583
|
|
| Long-Term Debt |
107 712
|
54 446
|
25 618
|
29 798
|
5 480
|
28 075
|
7 500
|
5 000
|
2 500
|
0
|
0
|
|
| Other Liabilities |
227
|
340
|
381
|
425
|
414
|
449
|
485
|
521
|
555
|
593
|
632
|
|
| Total Liabilities |
422 454
N/A
|
322 807
-24%
|
246 345
-24%
|
183 807
-25%
|
134 515
-27%
|
117 319
-13%
|
103 621
-12%
|
115 982
+12%
|
106 598
-8%
|
111 828
+5%
|
112 215
+0%
|
|
| Equity | ||||||||||||
| Common Stock |
100 000
|
100 000
|
100 000
|
100 000
|
100 000
|
120 000
|
120 000
|
120 000
|
120 000
|
120 000
|
120 000
|
|
| Retained Earnings |
0
|
0
|
27 979
|
31 193
|
42 171
|
36 314
|
51 324
|
41 635
|
35 118
|
38 679
|
41 626
|
|
| Additional Paid In Capital |
464
|
464
|
464
|
464
|
464
|
464
|
464
|
464
|
464
|
464
|
464
|
|
| Other Equity |
17 695
|
24 327
|
24 327
|
32 115
|
32 115
|
32 115
|
32 115
|
41 157
|
41 157
|
41 157
|
41 157
|
|
| Total Equity |
118 160
N/A
|
124 792
+6%
|
152 771
+22%
|
163 772
+7%
|
174 750
+7%
|
188 893
+8%
|
203 903
+8%
|
203 256
0%
|
196 740
-3%
|
200 301
+2%
|
203 247
+1%
|
|
| Total Liabilities & Equity |
540 613
N/A
|
447 599
-17%
|
399 115
-11%
|
347 579
-13%
|
309 265
-11%
|
306 213
-1%
|
307 524
+0%
|
319 238
+4%
|
303 338
-5%
|
312 129
+3%
|
315 462
+1%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
|