Duong Hieu Trading and Mining JSC
VN:DHM
Balance Sheet
Balance Sheet Decomposition
Duong Hieu Trading and Mining JSC
Duong Hieu Trading and Mining JSC
Balance Sheet
Duong Hieu Trading and Mining JSC
| 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 |
3 438
|
2 037
|
2 045
|
8 047
|
10 742
|
9 593
|
4 895
|
9 174
|
37 867
|
25 409
|
32 833
|
17 953
|
15 189
|
26 825
|
|
| Cash |
3 438
|
2 037
|
2 045
|
8 047
|
10 742
|
9 593
|
4 895
|
9 174
|
37 867
|
25 409
|
21 021
|
17 953
|
15 189
|
25 225
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 812
|
0
|
0
|
1 600
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58 442
|
57 519
|
103 061
|
152 670
|
|
| Total Receivables |
32 564
|
38 864
|
75 563
|
100 472
|
49 083
|
256 859
|
173 740
|
202 232
|
107 849
|
76 488
|
46 393
|
145 982
|
341 399
|
488 656
|
|
| Accounts Receivables |
14 391
|
37 683
|
69 410
|
86 910
|
47 580
|
251 197
|
168 486
|
198 126
|
101 488
|
62 250
|
42 897
|
107 295
|
332 456
|
354 012
|
|
| Other Receivables |
18 173
|
1 181
|
6 153
|
13 562
|
1 503
|
5 662
|
5 254
|
4 106
|
6 361
|
14 238
|
3 496
|
38 687
|
8 944
|
134 644
|
|
| Inventory |
167 603
|
91 142
|
74 358
|
41 139
|
74 422
|
83 333
|
84 027
|
78 181
|
121 915
|
119 000
|
76 431
|
79 190
|
146 488
|
38 672
|
|
| Other Current Assets |
5 483
|
4 739
|
5 825
|
3 157
|
11 470
|
24 896
|
15 314
|
11 193
|
6 211
|
16 569
|
66 496
|
15 110
|
118 712
|
59 451
|
|
| Total Current Assets |
209 089
|
136 782
|
157 791
|
152 815
|
145 718
|
374 680
|
277 977
|
300 780
|
273 842
|
237 465
|
280 595
|
315 754
|
725 305
|
766 256
|
|
| PP&E Net |
54 584
|
63 977
|
13 859
|
10 556
|
10 837
|
10 044
|
18 793
|
33 303
|
38 458
|
36 120
|
34 289
|
102 853
|
101 857
|
110 467
|
|
| PP&E Gross |
54 584
|
63 977
|
13 859
|
10 556
|
10 837
|
10 044
|
18 793
|
33 303
|
38 458
|
36 120
|
34 289
|
102 853
|
101 857
|
110 467
|
|
| Accumulated Depreciation |
4 854
|
5 081
|
5 391
|
6 003
|
7 206
|
8 381
|
9 797
|
11 346
|
11 609
|
11 428
|
10 721
|
12 274
|
13 713
|
14 932
|
|
| Intangible Assets |
12
|
37
|
89 784
|
89 784
|
89 784
|
83 484
|
82 031
|
80 577
|
79 123
|
77 670
|
171 247
|
74 762
|
73 481
|
71 995
|
|
| Note Receivable |
0
|
821
|
0
|
36
|
56
|
94
|
18 133
|
9 054
|
3 186
|
35 415
|
20
|
20
|
44
|
24
|
|
| Long-Term Investments |
15 705
|
47 391
|
72 841
|
100 505
|
100 164
|
108 059
|
145 404
|
183 000
|
173 000
|
131 233
|
49 867
|
49 651
|
30 689
|
30 062
|
|
| Other Long-Term Assets |
423
|
466
|
996
|
869
|
1 011
|
20 744
|
6 529
|
4 285
|
1 678
|
640
|
427
|
379
|
987
|
1 185
|
|
| Total Assets |
279 812
N/A
|
249 474
-11%
|
335 271
+34%
|
354 565
+6%
|
347 569
-2%
|
597 105
+72%
|
548 868
-8%
|
610 998
+11%
|
569 287
-7%
|
518 543
-9%
|
536 445
+3%
|
543 419
+1%
|
932 363
+72%
|
979 988
+5%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
5 513
|
37 535
|
20 995
|
29 156
|
4 032
|
232 057
|
110 769
|
127 259
|
56 261
|
103 242
|
33 643
|
30 286
|
112 931
|
10 210
|
|
| Accrued Liabilities |
383
|
5 330
|
5 573
|
3 909
|
3 948
|
1 946
|
1 364
|
2 369
|
5 141
|
3 612
|
1 832
|
4 285
|
2 263
|
2 225
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110 504
|
125 518
|
123 016
|
102 875
|
147 453
|
358 990
|
542 119
|
|
| Current Portion of Long-Term Debt |
107 604
|
13 770
|
27 846
|
39 922
|
52 237
|
68 614
|
124 881
|
0
|
209
|
0
|
0
|
0
|
358 990
|
0
|
|
| Other Current Liabilities |
2 908
|
11 185
|
6 600
|
7 224
|
7 948
|
10 320
|
25 814
|
16 374
|
24 071
|
6 809
|
52 703
|
13 744
|
104 708
|
70 189
|
|
| Total Current Liabilities |
116 409
|
67 820
|
61 015
|
80 211
|
68 165
|
312 937
|
262 828
|
256 507
|
211 201
|
236 679
|
191 054
|
195 768
|
578 891
|
624 742
|
|
| Long-Term Debt |
0
|
0
|
814
|
144
|
263
|
146
|
605
|
605
|
157
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
7
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 011
|
0
|
1 000
|
1 000
|
0
|
|
| Total Liabilities |
116 416
N/A
|
67 828
-42%
|
61 828
-9%
|
80 355
+30%
|
68 428
-15%
|
313 083
+358%
|
263 432
-16%
|
257 112
-2%
|
211 357
-18%
|
240 691
+14%
|
191 054
-21%
|
196 768
+3%
|
579 891
+195%
|
624 742
+8%
|
|
| Equity | |||||||||||||||
| Common Stock |
160 000
|
160 000
|
234 984
|
234 984
|
234 984
|
251 431
|
251 431
|
313 962
|
313 962
|
313 962
|
313 962
|
313 962
|
313 962
|
313 962
|
|
| Retained Earnings |
3 058
|
3 058
|
13 333
|
14 099
|
17 936
|
6 784
|
5 647
|
11 047
|
13 828
|
67 184
|
555
|
1 815
|
7 635
|
10 410
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
144
|
144
|
144
|
144
|
144
|
144
|
|
| Other Equity |
339
|
18 588
|
25 127
|
25 127
|
26 221
|
25 807
|
28 357
|
29 022
|
30 284
|
31 219
|
31 018
|
31 018
|
31 018
|
31 018
|
|
| Total Equity |
163 396
N/A
|
181 646
+11%
|
273 443
+51%
|
274 210
+0%
|
279 141
+2%
|
284 022
+2%
|
285 435
+0%
|
353 887
+24%
|
357 930
+1%
|
277 853
-22%
|
345 391
+24%
|
346 651
+0%
|
352 471
+2%
|
355 246
+1%
|
|
| Total Liabilities & Equity |
279 812
N/A
|
249 474
-11%
|
335 271
+34%
|
354 565
+6%
|
347 569
-2%
|
597 105
+72%
|
548 868
-8%
|
610 998
+11%
|
569 287
-7%
|
518 543
-9%
|
536 445
+3%
|
543 419
+1%
|
932 363
+72%
|
979 988
+5%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
17
|
17
|
25
|
25
|
25
|
25
|
25
|
31
|
31
|
31
|
31
|
35
|
35
|
35
|
|