Vinacomin Coal Import Export JSC
VN:CLM
Balance Sheet
Balance Sheet Decomposition
Vinacomin Coal Import Export JSC
Vinacomin Coal Import Export JSC
Balance Sheet
Vinacomin Coal Import Export 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 |
15 192
|
30 696
|
48 658
|
18 224
|
24 960
|
25 289
|
65 142
|
170 008
|
179 725
|
136 440
|
|
| Cash |
15 192
|
30 696
|
48 658
|
18 224
|
24 960
|
25 289
|
65 142
|
170 008
|
179 725
|
136 440
|
|
| Total Receivables |
305 265
|
309 317
|
616 457
|
327 962
|
735 488
|
466 354
|
109 851
|
1 253 785
|
233 657
|
786 558
|
|
| Accounts Receivables |
304 295
|
308 229
|
610 562
|
284 401
|
733 956
|
427 082
|
92 773
|
1 200 977
|
228 844
|
661 665
|
|
| Other Receivables |
970
|
1 088
|
5 895
|
43 561
|
1 532
|
39 273
|
17 078
|
52 808
|
4 812
|
124 893
|
|
| Inventory |
102 505
|
64 288
|
113 843
|
550 690
|
341 831
|
196 226
|
670 265
|
893 956
|
673 730
|
757 665
|
|
| Other Current Assets |
18 782
|
11 479
|
22 729
|
35 058
|
11 001
|
12 796
|
32 464
|
4 690
|
180 589
|
12 824
|
|
| Total Current Assets |
441 743
|
415 779
|
801 687
|
931 935
|
1 113 279
|
700 665
|
877 722
|
2 322 440
|
1 267 702
|
1 693 488
|
|
| PP&E Net |
1 683
|
1 294
|
986
|
679
|
372
|
145
|
0
|
148
|
112
|
12 047
|
|
| PP&E Gross |
1 683
|
1 294
|
986
|
679
|
372
|
145
|
0
|
148
|
112
|
12 047
|
|
| Accumulated Depreciation |
17 406
|
16 860
|
17 167
|
16 361
|
15 864
|
15 843
|
15 988
|
15 446
|
15 446
|
16 354
|
|
| Note Receivable |
22 328
|
17 977
|
13 383
|
8 173
|
4 375
|
2 849
|
3 349
|
3 063
|
2 861
|
2 963
|
|
| Long-Term Investments |
110 210
|
104 559
|
98 588
|
92 617
|
86 646
|
80 675
|
74 704
|
70 040
|
65 376
|
60 712
|
|
| Other Long-Term Assets |
3 443
|
2 028
|
693
|
4 841
|
533
|
3 013
|
0
|
9 414
|
12 290
|
4 941
|
|
| Total Assets |
579 407
N/A
|
541 637
-7%
|
915 338
+69%
|
1 038 245
+13%
|
1 205 204
+16%
|
787 348
-35%
|
955 776
+21%
|
2 405 106
+152%
|
1 348 342
-44%
|
1 774 152
+32%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
349 164
|
292 223
|
218 000
|
337 523
|
269 480
|
243 007
|
117 543
|
709 991
|
461 756
|
190 082
|
|
| Accrued Liabilities |
3 871
|
5 857
|
11 478
|
9 198
|
14 200
|
13 198
|
15 395
|
30 782
|
21 171
|
14 466
|
|
| Short-Term Debt |
0
|
3 202
|
0
|
332 626
|
376 502
|
222 282
|
178 187
|
926 536
|
1 111
|
492 923
|
|
| Current Portion of Long-Term Debt |
15 104
|
16 000
|
469 491
|
7 132
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
20 384
|
46 518
|
58 190
|
175 884
|
347 922
|
110 289
|
130 343
|
88 023
|
103 723
|
269 780
|
|
| Total Current Liabilities |
388 524
|
363 800
|
757 159
|
862 364
|
1 008 104
|
588 775
|
441 468
|
1 755 332
|
587 761
|
967 251
|
|
| Long-Term Debt |
44 132
|
28 132
|
7 132
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
5 316
|
5 278
|
5 497
|
4 542
|
3 619
|
3 673
|
5 055
|
5 192
|
6 529
|
7 265
|
|
| Total Liabilities |
437 972
N/A
|
397 210
-9%
|
769 788
+94%
|
866 906
+13%
|
1 011 723
+17%
|
592 448
-41%
|
446 523
-25%
|
1 760 525
+294%
|
594 290
-66%
|
974 516
+64%
|
|
| Equity | |||||||||||
| Common Stock |
110 000
|
110 000
|
110 000
|
110 000
|
110 000
|
110 000
|
110 000
|
110 000
|
110 000
|
110 000
|
|
| Retained Earnings |
11 541
|
13 643
|
13 591
|
37 542
|
48 423
|
41 915
|
353 897
|
387 576
|
443 253
|
444 187
|
|
| Additional Paid In Capital |
4 122
|
4 122
|
4 122
|
4 122
|
4 122
|
4 122
|
4 122
|
4 122
|
4 122
|
4 122
|
|
| Other Equity |
15 772
|
16 662
|
17 837
|
19 674
|
30 936
|
38 863
|
41 233
|
142 883
|
196 676
|
241 326
|
|
| Total Equity |
141 435
N/A
|
144 427
+2%
|
145 550
+1%
|
171 339
+18%
|
193 481
+13%
|
194 900
+1%
|
509 253
+161%
|
644 581
+27%
|
754 051
+17%
|
799 636
+6%
|
|
| Total Liabilities & Equity |
579 407
N/A
|
541 637
-7%
|
915 338
+69%
|
1 038 245
+13%
|
1 205 204
+16%
|
787 348
-35%
|
955 776
+21%
|
2 405 106
+152%
|
1 348 342
-44%
|
1 774 152
+32%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|