Danang Education Investment And Development JSC
VN:DAD
Balance Sheet
Balance Sheet Decomposition
Danang Education Investment And Development JSC
Danang Education Investment And Development JSC
Balance Sheet
Danang Education Investment And Development JSC
| Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | 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 |
3 132
|
3 216
|
4 919
|
9 714
|
5 777
|
9 735
|
14 904
|
10 152
|
11 459
|
14 990
|
17 397
|
3 479
|
25 290
|
28 771
|
53 910
|
53 762
|
68 204
|
|
| Cash |
0
|
0
|
919
|
1 076
|
2 762
|
1 235
|
1 904
|
1 652
|
3 459
|
1 469
|
1 297
|
1 479
|
1 590
|
2 871
|
1 928
|
6 662
|
2 204
|
|
| Cash Equivalents |
3 132
|
3 216
|
4 000
|
8 638
|
3 015
|
8 500
|
13 000
|
8 500
|
8 000
|
13 521
|
16 100
|
2 000
|
23 700
|
25 900
|
51 983
|
47 100
|
66 000
|
|
| Short-Term Investments |
749
|
1 360
|
308
|
179
|
162
|
230
|
267
|
348
|
409
|
409
|
258
|
26 913
|
18 666
|
16 150
|
15 081
|
19 117
|
16 084
|
|
| Total Receivables |
12 651
|
11 145
|
10 706
|
6 029
|
8 666
|
17 564
|
9 751
|
11 326
|
15 476
|
14 554
|
12 857
|
6 116
|
12 935
|
28 515
|
20 893
|
38 099
|
31 453
|
|
| Accounts Receivables |
12 651
|
11 145
|
10 242
|
5 660
|
6 698
|
15 749
|
9 186
|
9 855
|
13 795
|
12 587
|
11 293
|
4 748
|
11 816
|
26 803
|
20 062
|
36 187
|
30 315
|
|
| Other Receivables |
0
|
0
|
464
|
369
|
1 968
|
1 815
|
565
|
1 470
|
1 681
|
1 968
|
1 564
|
1 369
|
1 119
|
1 712
|
831
|
1 912
|
1 138
|
|
| Inventory |
26 494
|
36 238
|
25 880
|
31 233
|
33 761
|
44 321
|
36 984
|
33 165
|
25 301
|
25 614
|
22 789
|
38 908
|
26 352
|
26 505
|
43 096
|
27 107
|
21 697
|
|
| Other Current Assets |
2 209
|
2 137
|
10 956
|
9 482
|
15 185
|
27 046
|
3 560
|
7 106
|
4 229
|
6 961
|
7 360
|
4 429
|
4 138
|
3 994
|
7 671
|
3 228
|
2 409
|
|
| Total Current Assets |
45 235
|
54 095
|
52 769
|
56 637
|
63 553
|
98 895
|
65 466
|
62 097
|
56 874
|
62 528
|
60 661
|
79 845
|
87 382
|
103 935
|
140 651
|
141 313
|
139 846
|
|
| PP&E Net |
752
|
575
|
4 153
|
5 373
|
8 082
|
8 788
|
12 571
|
12 003
|
11 453
|
10 665
|
11 161
|
11 494
|
11 223
|
10 570
|
11 812
|
10 177
|
8 477
|
|
| PP&E Gross |
0
|
0
|
4 153
|
5 373
|
8 082
|
8 788
|
12 571
|
12 003
|
11 453
|
10 665
|
11 161
|
11 494
|
11 223
|
10 570
|
11 812
|
10 177
|
8 477
|
|
| Accumulated Depreciation |
0
|
0
|
674
|
1 237
|
1 751
|
2 484
|
3 350
|
4 363
|
5 224
|
6 012
|
6 676
|
7 237
|
8 433
|
9 801
|
11 236
|
12 026
|
13 726
|
|
| Intangible Assets |
4 580
|
5 487
|
4 580
|
4 580
|
7 800
|
7 882
|
7 865
|
7 848
|
7 831
|
7 814
|
7 800
|
8 015
|
7 969
|
7 923
|
7 877
|
7 877
|
7 829
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 400
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
11 478
|
9 974
|
6 865
|
6 573
|
9 915
|
6 800
|
21 677
|
13 026
|
13 581
|
11 970
|
6 800
|
6 800
|
6 800
|
6 800
|
6 800
|
|
| Other Long-Term Assets |
5 450
|
10 800
|
1 136
|
1 345
|
1 138
|
991
|
908
|
790
|
721
|
652
|
582
|
513
|
444
|
375
|
306
|
236
|
289
|
|
| Total Assets |
56 016
N/A
|
70 957
+27%
|
74 117
+4%
|
77 909
+5%
|
87 439
+12%
|
123 130
+41%
|
96 725
-21%
|
92 938
-4%
|
98 556
+6%
|
94 684
-4%
|
93 786
-1%
|
111 837
+19%
|
113 817
+2%
|
129 602
+14%
|
167 445
+29%
|
166 403
-1%
|
163 240
-2%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
0
|
0
|
8 544
|
4 134
|
8 326
|
8 384
|
10 429
|
3 842
|
9 239
|
3 321
|
6 227
|
9 233
|
15 939
|
16 526
|
34 440
|
28 329
|
26 235
|
|
| Accrued Liabilities |
0
|
0
|
886
|
1 326
|
1 564
|
2 283
|
2 793
|
5 163
|
4 849
|
5 230
|
5 596
|
7 244
|
9 052
|
18 810
|
34 816
|
37 846
|
37 160
|
|
| Short-Term Debt |
0
|
0
|
8 400
|
14 000
|
19 650
|
39 483
|
10 182
|
6 945
|
5 073
|
4 747
|
0
|
10 000
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
4 757
|
15 660
|
5 592
|
6 241
|
733
|
11 781
|
9 105
|
1 828
|
9 146
|
3 321
|
2 334
|
1 882
|
1 608
|
2 976
|
3 733
|
2 174
|
2 560
|
|
| Total Current Liabilities |
4 757
|
15 660
|
23 422
|
25 700
|
30 273
|
61 931
|
32 509
|
17 777
|
28 307
|
16 619
|
14 157
|
28 359
|
26 599
|
38 312
|
72 990
|
68 349
|
65 955
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
35
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
4 757
N/A
|
15 660
+229%
|
23 422
+50%
|
25 736
+10%
|
30 309
+18%
|
61 931
+104%
|
32 509
-48%
|
17 777
-45%
|
28 307
+59%
|
16 619
-41%
|
14 157
-15%
|
28 359
+100%
|
26 599
-6%
|
38 312
+44%
|
72 990
+91%
|
68 349
-6%
|
65 955
-4%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
50 000
|
|
| Retained Earnings |
104
|
4 016
|
122
|
1 845
|
7 305
|
10 649
|
13 078
|
23 378
|
17 804
|
25 160
|
26 090
|
29 272
|
32 317
|
35 697
|
38 139
|
41 031
|
39 693
|
|
| Treasury Stock |
0
|
152
|
843
|
1 617
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
2 907
|
|
| Other Equity |
1 156
|
1 432
|
1 416
|
1 945
|
2 732
|
3 457
|
4 046
|
4 690
|
5 352
|
5 812
|
6 446
|
7 114
|
7 809
|
8 501
|
9 224
|
9 930
|
10 500
|
|
| Total Equity |
51 259
N/A
|
55 296
+8%
|
50 695
-8%
|
52 173
+3%
|
57 130
+10%
|
61 199
+7%
|
64 216
+5%
|
75 161
+17%
|
70 249
-7%
|
78 065
+11%
|
79 629
+2%
|
83 478
+5%
|
87 219
+4%
|
91 290
+5%
|
94 455
+3%
|
98 054
+4%
|
97 286
-1%
|
|
| Total Liabilities & Equity |
56 016
N/A
|
70 957
+27%
|
74 117
+4%
|
77 909
+5%
|
87 439
+12%
|
123 130
+41%
|
96 725
-21%
|
92 938
-4%
|
98 556
+6%
|
94 684
-4%
|
93 786
-1%
|
111 837
+19%
|
113 817
+2%
|
129 602
+14%
|
167 445
+29%
|
166 403
-1%
|
163 240
-2%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|