DIC Holdings Construction JSC
VN:DC4
Balance Sheet
Balance Sheet Decomposition
DIC Holdings Construction JSC
DIC Holdings Construction JSC
Balance Sheet
DIC Holdings Construction JSC
| Dec-2007 | 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 |
3 675
|
2 180
|
51 085
|
47 390
|
35 021
|
10 949
|
14 221
|
6 579
|
8 503
|
8 429
|
13 016
|
15 079
|
31 038
|
45 607
|
195 224
|
31 496
|
22 474
|
127 476
|
|
| Cash |
3 675
|
2 180
|
6 285
|
4 390
|
3 383
|
7 449
|
10 648
|
6 579
|
8 503
|
8 429
|
9 016
|
15 079
|
23 038
|
30 607
|
187 224
|
24 968
|
16 374
|
21 335
|
|
| Cash Equivalents |
0
|
0
|
44 800
|
43 000
|
31 638
|
3 500
|
3 573
|
0
|
0
|
0
|
4 000
|
0
|
8 000
|
15 000
|
8 000
|
6 528
|
6 100
|
106 141
|
|
| Short-Term Investments |
0
|
0
|
3 335
|
2 469
|
744
|
4 005
|
1
|
1
|
1
|
1
|
1
|
10 000
|
10 000
|
0
|
0
|
912
|
4 410
|
4 410
|
|
| Total Receivables |
29 534
|
17 001
|
30 518
|
30 120
|
40 978
|
49 950
|
87 101
|
85 673
|
111 909
|
96 226
|
116 586
|
76 386
|
180 629
|
206 612
|
284 404
|
227 880
|
311 722
|
670 675
|
|
| Accounts Receivables |
29 534
|
16 395
|
29 453
|
28 994
|
40 070
|
39 808
|
70 114
|
71 839
|
99 364
|
76 471
|
96 885
|
63 488
|
163 031
|
187 213
|
231 296
|
165 184
|
194 065
|
346 983
|
|
| Other Receivables |
0
|
606
|
1 065
|
1 126
|
908
|
10 142
|
16 987
|
13 834
|
12 545
|
19 755
|
19 701
|
12 898
|
17 598
|
19 399
|
53 108
|
62 696
|
117 657
|
323 691
|
|
| Inventory |
25 832
|
24 914
|
49 955
|
75 138
|
111 062
|
113 402
|
165 527
|
107 027
|
101 177
|
154 396
|
193 305
|
204 077
|
308 406
|
233 813
|
306 804
|
597 476
|
970 027
|
1 225 788
|
|
| Other Current Assets |
718
|
1 358
|
13 123
|
19 603
|
13 161
|
18 497
|
3 439
|
3 120
|
1 757
|
2 587
|
3 561
|
8 538
|
3 909
|
25 546
|
98 840
|
476
|
72
|
64
|
|
| Total Current Assets |
59 760
|
45 454
|
148 015
|
174 721
|
200 964
|
196 803
|
270 289
|
202 399
|
223 346
|
261 639
|
326 468
|
314 080
|
533 982
|
511 578
|
885 273
|
858 240
|
1 308 697
|
2 028 413
|
|
| PP&E Net |
10 725
|
8 845
|
11 663
|
17 540
|
22 179
|
15 097
|
11 433
|
8 212
|
8 449
|
9 060
|
12 840
|
20 949
|
41 210
|
36 206
|
31 371
|
251 960
|
259 384
|
192 239
|
|
| PP&E Gross |
10 725
|
8 845
|
11 663
|
17 540
|
22 179
|
15 097
|
11 433
|
8 212
|
8 449
|
9 060
|
12 840
|
20 949
|
41 210
|
36 206
|
31 371
|
251 960
|
259 384
|
192 239
|
|
| Accumulated Depreciation |
3 922
|
6 118
|
8 714
|
12 353
|
17 007
|
20 872
|
24 451
|
27 701
|
29 749
|
31 549
|
33 534
|
33 316
|
59 986
|
65 811
|
71 946
|
73 808
|
79 093
|
79 439
|
|
| Intangible Assets |
1 188
|
1 188
|
1 188
|
1 188
|
1 188
|
1 188
|
1 188
|
1 188
|
1 188
|
1 188
|
1 188
|
0
|
2 213
|
1 057
|
69
|
41
|
13
|
260
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66 888
|
60 647
|
53 908
|
47 170
|
40 431
|
33 693
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
47
|
29
|
19
|
0
|
2 391
|
2 461
|
2 536
|
3 457
|
3 457
|
4 322
|
|
| Long-Term Investments |
4 952
|
17 356
|
9 276
|
25 497
|
17 276
|
8 202
|
8 140
|
1 109
|
98
|
113
|
102
|
48
|
1 000
|
1 000
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
129
|
126
|
118
|
253
|
345
|
185
|
306
|
308
|
1 604
|
4 098
|
4 316
|
13 902
|
11 523
|
9 384
|
8 537
|
16 740
|
65 893
|
161 122
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66 888
|
60 647
|
53 908
|
47 170
|
40 431
|
33 693
|
|
| Total Assets |
76 753
N/A
|
72 968
-5%
|
170 260
+133%
|
219 199
+29%
|
241 952
+10%
|
221 475
-8%
|
291 356
+32%
|
213 235
-27%
|
234 733
+10%
|
276 126
+18%
|
344 933
+25%
|
348 978
+1%
|
659 207
+89%
|
622 333
-6%
|
981 693
+58%
|
1 177 607
+20%
|
1 677 874
+42%
|
2 420 048
+44%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
13 906
|
6 449
|
24 004
|
27 760
|
44 956
|
44 733
|
74 727
|
40 386
|
64 134
|
98 175
|
107 373
|
67 836
|
87 185
|
70 802
|
62 675
|
196 605
|
184 737
|
114 097
|
|
| Accrued Liabilities |
2 390
|
1 180
|
7 080
|
10 657
|
9 501
|
11 513
|
11 727
|
4 440
|
5 535
|
7 031
|
7 747
|
8 394
|
10 750
|
8 720
|
38 922
|
13 173
|
15 616
|
35 023
|
|
| Short-Term Debt |
17 965
|
4 447
|
30 233
|
4 700
|
0
|
26 844
|
90 441
|
56 267
|
60 064
|
56 371
|
0
|
22 465
|
70 970
|
40 405
|
148 125
|
175 213
|
312 405
|
105 419
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67 300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
15 633
|
31 887
|
69 569
|
96 140
|
108 949
|
60 052
|
34 853
|
24 727
|
17 461
|
25 488
|
47 892
|
89 502
|
136 523
|
124 994
|
118 167
|
189 482
|
450 433
|
965 294
|
|
| Total Current Liabilities |
49 893
|
43 963
|
130 886
|
139 258
|
163 407
|
143 143
|
211 748
|
125 820
|
147 195
|
187 065
|
230 311
|
188 197
|
305 428
|
244 921
|
367 888
|
574 473
|
963 190
|
1 219 833
|
|
| Long-Term Debt |
671
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 986
|
9 992
|
9 998
|
0
|
0
|
0
|
4 060
|
386 599
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 348
|
0
|
331
|
843
|
423
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
940
|
1 564
|
2 099
|
1 898
|
1 585
|
1 286
|
|
| Other Liabilities |
31
|
52
|
1 533
|
194
|
275
|
0
|
0
|
6 376
|
5 960
|
5 960
|
5 960
|
6 400
|
6 038
|
6 574
|
11 844
|
7 839
|
7 750
|
6 893
|
|
| Total Liabilities |
50 595
N/A
|
44 015
-13%
|
132 419
+201%
|
139 452
+5%
|
163 681
+17%
|
143 143
-13%
|
211 748
+48%
|
132 196
-38%
|
153 155
+16%
|
193 024
+26%
|
256 257
+33%
|
204 589
-20%
|
322 404
+58%
|
254 407
-21%
|
381 831
+50%
|
584 541
+53%
|
977 428
+67%
|
1 615 035
+65%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
20 000
|
20 000
|
21 400
|
50 000
|
50 000
|
50 000
|
50 000
|
52 498
|
55 121
|
55 121
|
60 628
|
110 000
|
290 000
|
319 998
|
500 000
|
524 997
|
524 997
|
577 493
|
|
| Retained Earnings |
0
|
139
|
9 161
|
11 772
|
9 829
|
8 963
|
8 848
|
5 882
|
6 001
|
7 062
|
9 630
|
15 686
|
27 560
|
32 730
|
54 811
|
21 369
|
128 750
|
175 452
|
|
| Additional Paid In Capital |
4 177
|
4 177
|
4 177
|
12 921
|
12 921
|
12 921
|
12 921
|
12 487
|
9 865
|
9 865
|
7 023
|
6 957
|
6 806
|
1 714
|
31 100
|
31 101
|
31 101
|
31 101
|
|
| Treasury Stock |
0
|
0
|
0
|
133
|
1 262
|
1 262
|
1 262
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 981
|
4 638
|
3 103
|
5 187
|
6 783
|
7 710
|
9 101
|
10 171
|
10 591
|
11 054
|
11 395
|
11 747
|
12 437
|
13 484
|
13 951
|
15 599
|
15 599
|
20 967
|
|
| Total Equity |
26 158
N/A
|
28 953
+11%
|
37 841
+31%
|
79 747
+111%
|
78 271
-2%
|
78 331
+0%
|
79 608
+2%
|
81 039
+2%
|
81 578
+1%
|
83 102
+2%
|
88 676
+7%
|
144 389
+63%
|
336 803
+133%
|
367 926
+9%
|
599 862
+63%
|
593 066
-1%
|
700 447
+18%
|
805 013
+15%
|
|
| Total Liabilities & Equity |
76 753
N/A
|
72 968
-5%
|
170 260
+133%
|
219 199
+29%
|
241 952
+10%
|
221 475
-8%
|
291 356
+32%
|
213 235
-27%
|
234 733
+10%
|
276 126
+18%
|
344 933
+25%
|
348 978
+1%
|
659 207
+89%
|
622 333
-6%
|
981 693
+58%
|
1 177 607
+20%
|
1 677 874
+42%
|
2 420 048
+44%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
4
|
4
|
5
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
14
|
34
|
35
|
53
|
65
|
65
|
65
|
|