Nui Nho Stone JSC
VN:NNC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nui Nho Stone JSC
VN:NNC
|
VN |
Balance Sheet
Balance Sheet Decomposition
Nui Nho Stone JSC
Nui Nho Stone JSC
Balance Sheet
Nui Nho Stone 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
14 848
|
47 619
|
71 604
|
68 347
|
57 084
|
42 176
|
75 570
|
77 016
|
108 089
|
35 856
|
60 724
|
81 516
|
32 329
|
50 805
|
81 984
|
21 959
|
34 222
|
96 686
|
87 529
|
|
| Cash |
14 848
|
29 619
|
6 604
|
7 347
|
2 660
|
8 176
|
13 435
|
2 016
|
20 089
|
35 856
|
50 724
|
24 516
|
23 329
|
24 305
|
9 484
|
10 959
|
4 672
|
7 081
|
12 029
|
|
| Cash Equivalents |
0
|
18 000
|
65 000
|
61 000
|
54 424
|
34 000
|
62 135
|
75 000
|
88 000
|
0
|
10 000
|
57 000
|
9 000
|
26 500
|
72 500
|
11 000
|
29 550
|
89 605
|
75 500
|
|
| Short-Term Investments |
13 000
|
506
|
25 000
|
0
|
45 000
|
66 060
|
45 000
|
71 500
|
82 508
|
130 240
|
112 500
|
0
|
0
|
0
|
0
|
91 200
|
105 005
|
92 273
|
238 749
|
|
| Total Receivables |
7 806
|
9 443
|
11 849
|
14 629
|
11 377
|
12 444
|
15 074
|
16 878
|
14 353
|
27 165
|
74 635
|
101 891
|
103 675
|
101 502
|
37 798
|
28 181
|
37 544
|
39 214
|
28 609
|
|
| Accounts Receivables |
7 410
|
7 514
|
9 885
|
14 273
|
10 788
|
11 865
|
13 066
|
10 881
|
11 541
|
19 194
|
56 129
|
95 174
|
96 490
|
80 568
|
8 709
|
2 208
|
13 618
|
12 944
|
6 663
|
|
| Other Receivables |
396
|
1 929
|
1 964
|
356
|
589
|
579
|
2 008
|
5 997
|
2 812
|
7 971
|
18 506
|
6 717
|
7 185
|
20 934
|
29 089
|
25 974
|
23 926
|
26 269
|
21 946
|
|
| Inventory |
1 877
|
4 543
|
6 294
|
13 343
|
33 366
|
31 154
|
46 394
|
122 015
|
136 033
|
133 937
|
160 948
|
82 734
|
71 363
|
68 002
|
71 428
|
68 548
|
47 925
|
8 428
|
9 739
|
|
| Other Current Assets |
637
|
2 946
|
3 935
|
4 620
|
3 462
|
3 171
|
3 543
|
845
|
1 023
|
1 283
|
2 853
|
21 526
|
3 860
|
1 747
|
74
|
2 101
|
4 683
|
142
|
1 010
|
|
| Total Current Assets |
38 168
|
65 057
|
118 681
|
100 938
|
150 291
|
155 006
|
185 581
|
288 254
|
342 006
|
328 480
|
411 659
|
287 668
|
211 227
|
222 057
|
191 283
|
211 990
|
229 379
|
236 736
|
365 636
|
|
| PP&E Net |
11 907
|
12 133
|
16 768
|
15 440
|
24 301
|
23 601
|
15 946
|
12 657
|
11 289
|
9 335
|
10 959
|
9 471
|
27 016
|
25 564
|
21 885
|
40 829
|
46 292
|
49 740
|
104 221
|
|
| PP&E Gross |
11 907
|
12 133
|
16 768
|
15 440
|
24 301
|
23 601
|
15 946
|
12 657
|
11 289
|
9 335
|
10 959
|
9 471
|
27 016
|
25 564
|
21 885
|
40 829
|
46 292
|
49 740
|
104 221
|
|
| Accumulated Depreciation |
2 099
|
4 510
|
6 419
|
9 178
|
12 188
|
16 590
|
20 349
|
23 929
|
26 478
|
28 874
|
31 040
|
33 216
|
35 616
|
36 285
|
40 922
|
40 032
|
38 596
|
44 373
|
54 804
|
|
| Intangible Assets |
0
|
16
|
24
|
14
|
5
|
1 490
|
1 261
|
6 959
|
6 215
|
5 431
|
7 905
|
7 055
|
6 328
|
6 152
|
5 977
|
5 801
|
5 626
|
5 512
|
5 322
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 605
|
3 178
|
3 783
|
4 421
|
5 962
|
6 180
|
2 983
|
3 225
|
3 473
|
3 728
|
3 994
|
4 283
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
103 000
|
103 000
|
107 190
|
107 190
|
103 000
|
103 000
|
103 000
|
103 000
|
120 679
|
116 299
|
|
| Other Long-Term Assets |
14 948
|
24 434
|
27 336
|
42 844
|
51 716
|
40 163
|
38 197
|
36 543
|
37 219
|
44 415
|
31 384
|
29 639
|
29 011
|
31 744
|
29 124
|
41 760
|
43 409
|
69 224
|
63 182
|
|
| Total Assets |
65 023
N/A
|
101 640
+56%
|
162 810
+60%
|
159 236
-2%
|
226 313
+42%
|
220 261
-3%
|
240 985
+9%
|
347 017
+44%
|
399 907
+15%
|
494 444
+24%
|
569 328
+15%
|
446 985
-21%
|
386 952
-13%
|
391 500
+1%
|
354 494
-9%
|
406 853
+15%
|
431 434
+6%
|
485 885
+13%
|
658 943
+36%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
2 845
|
6 924
|
7 918
|
8 819
|
9 717
|
9 168
|
11 154
|
15 672
|
16 116
|
14 525
|
16 521
|
12 881
|
14 358
|
7 664
|
3 794
|
2 904
|
761
|
1 771
|
3 704
|
|
| Accrued Liabilities |
0
|
3 353
|
6 563
|
6 171
|
14 264
|
12 110
|
27 880
|
16 042
|
14 336
|
25 558
|
34 030
|
40 611
|
25 221
|
20 513
|
6 832
|
8 663
|
10 932
|
15 737
|
24 692
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 263
|
0
|
0
|
|
| Other Current Liabilities |
12 914
|
5 183
|
21 092
|
20 537
|
33 192
|
31 306
|
15 558
|
42 288
|
77 999
|
42 175
|
44 862
|
54 500
|
48 670
|
54 872
|
39 073
|
40 313
|
38 210
|
40 141
|
69 101
|
|
| Total Current Liabilities |
15 759
|
15 460
|
35 573
|
35 527
|
57 173
|
52 583
|
54 592
|
94 002
|
108 451
|
82 258
|
95 412
|
107 993
|
88 249
|
83 048
|
49 699
|
51 880
|
53 166
|
57 649
|
97 497
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28 889
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
140
|
145
|
362
|
205
|
302
|
383
|
543
|
23
|
2
|
5
|
12
|
236
|
175
|
230
|
584
|
|
| Other Liabilities |
7
|
37
|
0
|
8
|
77
|
0
|
0
|
2 605
|
5 747
|
4 806
|
4 421
|
5 962
|
6 180
|
2 983
|
3 225
|
3 473
|
3 728
|
7 028
|
7 316
|
|
| Total Liabilities |
15 766
N/A
|
15 497
-2%
|
35 573
+130%
|
35 535
0%
|
57 390
+62%
|
52 728
-8%
|
54 954
+4%
|
96 812
+76%
|
114 500
+18%
|
87 448
-24%
|
100 376
+15%
|
113 978
+14%
|
94 431
-17%
|
86 036
-9%
|
52 936
-38%
|
55 590
+5%
|
57 069
+3%
|
64 907
+14%
|
134 285
+107%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
38 000
|
38 000
|
87 682
|
87 682
|
87 682
|
87 682
|
87 682
|
131 523
|
131 523
|
164 402
|
219 200
|
219 200
|
219 200
|
219 200
|
219 200
|
219 200
|
219 200
|
219 200
|
219 200
|
|
| Retained Earnings |
7 002
|
36 133
|
31 142
|
39 487
|
61 412
|
48 228
|
56 705
|
81 150
|
91 663
|
143 396
|
112 221
|
48 730
|
47 371
|
62 283
|
50 694
|
92 522
|
107 600
|
141 627
|
217 702
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
486
|
486
|
486
|
486
|
486
|
486
|
486
|
486
|
486
|
486
|
486
|
486
|
|
| Treasury Stock |
0
|
0
|
13 490
|
22 391
|
22 825
|
22 825
|
23 615
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
4 255
|
12 010
|
21 903
|
18 923
|
42 654
|
54 447
|
65 258
|
37 047
|
61 736
|
98 712
|
137 046
|
64 592
|
25 464
|
23 496
|
31 178
|
39 055
|
47 079
|
59 665
|
87 270
|
|
| Total Equity |
49 256
N/A
|
86 143
+75%
|
127 237
+48%
|
123 701
-3%
|
168 923
+37%
|
167 532
-1%
|
186 030
+11%
|
250 205
+34%
|
285 407
+14%
|
406 996
+43%
|
468 952
+15%
|
333 007
-29%
|
292 521
-12%
|
305 465
+4%
|
301 558
-1%
|
351 263
+16%
|
374 365
+7%
|
420 978
+12%
|
524 658
+25%
|
|
| Total Liabilities & Equity |
65 023
N/A
|
101 640
+56%
|
162 810
+60%
|
159 236
-2%
|
226 313
+42%
|
220 261
-3%
|
240 985
+9%
|
347 017
+44%
|
399 907
+15%
|
494 444
+24%
|
569 328
+15%
|
446 985
-21%
|
386 952
-13%
|
391 500
+1%
|
354 494
-9%
|
406 853
+15%
|
431 434
+6%
|
485 885
+13%
|
658 943
+36%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
21
|
21
|
21
|
21
|
21
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|