Ninh Binh Phosphate Fertilizer JSC
VN:NFC
Balance Sheet
Balance Sheet Decomposition
Ninh Binh Phosphate Fertilizer JSC
Ninh Binh Phosphate Fertilizer JSC
Balance Sheet
Ninh Binh Phosphate Fertilizer JSC
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
30 822
|
15 431
|
30 282
|
11 485
|
7 274
|
2 071
|
1 577
|
6 008
|
12 848
|
8 618
|
9 943
|
10 414
|
89 566
|
78 962
|
|
| Cash |
9 822
|
3 931
|
18 782
|
11 485
|
2 274
|
2 071
|
1 577
|
6 008
|
12 848
|
8 618
|
9 943
|
10 414
|
20 066
|
8 962
|
|
| Cash Equivalents |
21 000
|
11 500
|
11 500
|
0
|
5 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
69 500
|
70 000
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
200
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 000
|
|
| Total Receivables |
95 882
|
40 881
|
57 087
|
40 245
|
50 182
|
78 195
|
64 634
|
65 374
|
74 050
|
47 410
|
108 177
|
105 249
|
58 815
|
55 011
|
|
| Accounts Receivables |
83 705
|
32 661
|
39 643
|
39 651
|
49 722
|
77 595
|
64 220
|
64 703
|
73 545
|
46 704
|
107 500
|
104 544
|
57 606
|
40 758
|
|
| Other Receivables |
12 177
|
8 220
|
17 444
|
594
|
460
|
600
|
413
|
671
|
505
|
706
|
677
|
705
|
1 209
|
14 252
|
|
| Inventory |
158 434
|
185 619
|
226 785
|
226 119
|
156 002
|
172 315
|
225 573
|
142 625
|
136 963
|
167 243
|
185 283
|
165 816
|
192 103
|
253 387
|
|
| Other Current Assets |
4 207
|
3 575
|
3 267
|
2 978
|
1 462
|
867
|
3 136
|
446
|
343
|
2 138
|
4 701
|
850
|
827
|
1 114
|
|
| Total Current Assets |
289 345
|
245 505
|
305 921
|
280 827
|
215 120
|
253 648
|
294 920
|
214 453
|
224 204
|
225 408
|
308 104
|
282 328
|
341 311
|
398 473
|
|
| PP&E Net |
19 403
|
17 316
|
15 787
|
11 463
|
9 530
|
16 920
|
15 340
|
23 244
|
17 529
|
12 595
|
11 200
|
7 260
|
7 038
|
12 607
|
|
| PP&E Gross |
19 403
|
17 316
|
15 787
|
11 463
|
9 530
|
16 920
|
15 340
|
23 244
|
17 529
|
12 595
|
11 200
|
7 260
|
7 038
|
12 607
|
|
| Accumulated Depreciation |
33 903
|
37 865
|
41 158
|
45 989
|
48 932
|
51 759
|
54 471
|
58 086
|
63 180
|
68 439
|
73 493
|
77 802
|
80 952
|
83 376
|
|
| Intangible Assets |
0
|
0
|
0
|
46
|
29
|
12
|
0
|
0
|
0
|
0
|
180
|
146
|
67
|
9
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
146
|
106
|
177
|
135
|
29
|
29
|
29
|
0
|
12
|
0
|
|
| Other Long-Term Assets |
33
|
558
|
453
|
462
|
378
|
553
|
662
|
386
|
1 467
|
873
|
325
|
369
|
472
|
1 057
|
|
| Total Assets |
308 782
N/A
|
263 379
-15%
|
322 161
+22%
|
292 797
-9%
|
225 203
-23%
|
271 239
+20%
|
311 098
+15%
|
238 218
-23%
|
243 228
+2%
|
238 905
-2%
|
319 838
+34%
|
290 103
-9%
|
348 901
+20%
|
412 147
+18%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
11 975
|
7 655
|
16 457
|
18 489
|
17 013
|
38 205
|
26 683
|
20 367
|
19 032
|
11 914
|
29 335
|
31 296
|
16 287
|
24 916
|
|
| Accrued Liabilities |
30 169
|
10 833
|
10 301
|
6 668
|
7 943
|
8 499
|
6 611
|
7 446
|
9 672
|
11 742
|
13 149
|
16 462
|
29 915
|
44 299
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
20 277
|
65 165
|
25 001
|
28 766
|
5 755
|
76 926
|
32 433
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
54 570
|
37 879
|
37 879
|
62 658
|
0
|
0
|
360
|
359
|
201
|
170
|
156
|
0
|
0
|
0
|
|
| Other Current Liabilities |
9 905
|
2 757
|
2 112
|
6 912
|
15 236
|
17 407
|
29 289
|
1 603
|
2 385
|
23 003
|
2 657
|
4 788
|
81 015
|
14 285
|
|
| Total Current Liabilities |
106 619
|
59 123
|
111 791
|
94 726
|
40 193
|
84 387
|
128 108
|
54 777
|
60 057
|
52 584
|
122 222
|
84 979
|
127 217
|
83 501
|
|
| Long-Term Debt |
253
|
163
|
73
|
0
|
982
|
411
|
887
|
527
|
326
|
156
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
106 871
N/A
|
59 285
-45%
|
111 863
+89%
|
94 726
-15%
|
41 175
-57%
|
84 799
+106%
|
128 995
+52%
|
55 304
-57%
|
60 383
+9%
|
52 739
-13%
|
122 222
+132%
|
84 979
-30%
|
127 217
+50%
|
83 501
-34%
|
|
| Equity | |||||||||||||||
| Common Stock |
69 917
|
104 876
|
104 876
|
104 876
|
157 313
|
157 313
|
157 313
|
157 313
|
157 313
|
157 313
|
157 313
|
157 313
|
157 313
|
157 313
|
|
| Retained Earnings |
75 782
|
53 818
|
49 910
|
28 565
|
13 641
|
16 054
|
11 717
|
12 527
|
12 458
|
15 779
|
27 228
|
32 175
|
45 922
|
148 410
|
|
| Other Equity |
56 211
|
45 400
|
55 512
|
64 630
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
13 074
|
15 636
|
18 450
|
22 923
|
|
| Total Equity |
201 910
N/A
|
204 093
+1%
|
210 298
+3%
|
198 070
-6%
|
184 028
-7%
|
186 441
+1%
|
182 104
-2%
|
182 914
+0%
|
182 845
0%
|
186 166
+2%
|
197 615
+6%
|
205 123
+4%
|
221 685
+8%
|
328 646
+48%
|
|
| Total Liabilities & Equity |
308 782
N/A
|
263 379
-15%
|
322 161
+22%
|
292 797
-9%
|
225 203
-23%
|
271 239
+20%
|
311 098
+15%
|
238 218
-23%
|
243 228
+2%
|
238 905
-2%
|
319 838
+34%
|
290 103
-9%
|
348 901
+20%
|
412 147
+18%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
10
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
|