PGT Holdings JSC
VN:PGT
Balance Sheet
Balance Sheet Decomposition
PGT Holdings JSC
PGT Holdings JSC
Balance Sheet
PGT Holdings 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 |
5 791
|
28 749
|
51 981
|
28 917
|
2 580
|
2 619
|
80 559
|
49 096
|
33 392
|
21 313
|
43 441
|
10 700
|
5 204
|
629
|
2 500
|
8 068
|
7 577
|
|
| Cash |
5 791
|
28 749
|
51 981
|
28 917
|
1 352
|
1 110
|
608
|
2 089
|
23 525
|
5 813
|
16 441
|
5 800
|
5 204
|
629
|
2 500
|
8 068
|
7 577
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
1 228
|
1 509
|
79 951
|
47 007
|
9 867
|
15 500
|
27 000
|
4 900
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
5 000
|
0
|
0
|
38 710
|
56 683
|
1 091
|
24 176
|
1 254
|
1 000
|
7 830
|
16 202
|
3 292
|
10 242
|
0
|
0
|
0
|
|
| Total Receivables |
8 436
|
21 909
|
12 562
|
44 666
|
35 105
|
6 275
|
1 834
|
5 351
|
35 912
|
38 861
|
30 009
|
25 182
|
36 698
|
14 278
|
21 766
|
27 592
|
32 854
|
|
| Accounts Receivables |
5 574
|
9 216
|
10 918
|
41 711
|
31 091
|
591
|
1 004
|
1 001
|
993
|
3 950
|
4 274
|
3 431
|
2 349
|
2 308
|
1 720
|
223
|
1 625
|
|
| Other Receivables |
2 862
|
12 693
|
1 644
|
2 955
|
4 014
|
6 866
|
2 838
|
6 352
|
36 906
|
42 811
|
34 283
|
28 613
|
39 047
|
16 586
|
23 487
|
27 369
|
31 229
|
|
| Inventory |
969
|
1 229
|
1 098
|
923
|
674
|
435
|
323
|
0
|
40
|
46
|
41
|
41
|
43
|
159
|
349
|
215
|
372
|
|
| Other Current Assets |
5 533
|
2 252
|
5 171
|
2 039
|
1 687
|
612
|
0
|
3 656
|
1 035
|
1 114
|
2 997
|
3 547
|
1 411
|
2 529
|
1 379
|
1 733
|
4 204
|
|
| Total Current Assets |
20 729
|
59 139
|
70 811
|
76 544
|
78 755
|
66 623
|
83 808
|
82 279
|
71 634
|
62 334
|
84 318
|
55 671
|
46 647
|
27 837
|
25 995
|
37 598
|
45 121
|
|
| PP&E Net |
83 211
|
51 007
|
38 470
|
26 903
|
19 074
|
8 269
|
0
|
0
|
184
|
227
|
1 041
|
676
|
265
|
159
|
128
|
107
|
91
|
|
| PP&E Gross |
83 211
|
51 007
|
38 470
|
26 903
|
19 074
|
8 269
|
0
|
0
|
184
|
227
|
1 041
|
676
|
265
|
159
|
128
|
107
|
91
|
|
| Accumulated Depreciation |
50 698
|
32 986
|
34 990
|
30 485
|
27 626
|
15 876
|
934
|
593
|
272
|
309
|
274
|
1 687
|
1 039
|
819
|
2 558
|
2 633
|
2 154
|
|
| Intangible Assets |
0
|
0
|
0
|
41
|
26
|
12
|
0
|
0
|
0
|
0
|
177
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 907
|
6 193
|
5 478
|
11 561
|
11 726
|
11 014
|
10 303
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 620
|
7 136
|
5 884
|
372
|
18 398
|
4 197
|
13 566
|
13 602
|
13 723
|
13 709
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
1 681
|
0
|
0
|
|
| Other Long-Term Assets |
734
|
763
|
533
|
422
|
195
|
89
|
0
|
0
|
703
|
514
|
92
|
141
|
84
|
121
|
1 607
|
183
|
355
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 907
|
6 193
|
5 478
|
11 561
|
11 726
|
11 014
|
10 303
|
|
| Total Assets |
104 674
N/A
|
110 909
+6%
|
109 815
-1%
|
103 911
-5%
|
98 050
-6%
|
74 994
-24%
|
83 808
+12%
|
83 899
+0%
|
79 657
-5%
|
68 959
-13%
|
92 905
+35%
|
81 079
-13%
|
56 671
-30%
|
53 249
-6%
|
54 738
+3%
|
62 625
+14%
|
69 577
+11%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
5 437
|
6 786
|
5 467
|
1 474
|
993
|
271
|
27
|
6
|
168
|
9
|
61
|
12
|
36
|
633
|
1 929
|
221
|
456
|
|
| Accrued Liabilities |
0
|
1 225
|
330
|
648
|
804
|
423
|
164
|
109
|
570
|
272
|
398
|
1 122
|
875
|
835
|
2 817
|
1 971
|
2 402
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 929
|
10 788
|
11 437
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19 845
|
19 874
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3 953
|
3 072
|
2 763
|
1 323
|
1 819
|
1 398
|
1 169
|
1 110
|
2 143
|
1 845
|
1 775
|
3 483
|
4 431
|
8 885
|
14 736
|
21 649
|
21 883
|
|
| Total Current Liabilities |
9 390
|
11 082
|
8 560
|
3 445
|
3 617
|
2 091
|
1 360
|
1 226
|
2 881
|
2 126
|
22 078
|
24 492
|
16 270
|
21 141
|
30 919
|
23 842
|
24 741
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 001
|
4 991
|
3 955
|
0
|
1 213
|
8 855
|
13 093
|
|
| Other Liabilities |
2 365
|
2 380
|
1 621
|
1 466
|
1 245
|
795
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
350
|
350
|
|
| Total Liabilities |
11 755
N/A
|
13 462
+15%
|
10 182
-24%
|
4 911
-52%
|
4 862
-1%
|
2 886
-41%
|
1 363
-53%
|
1 226
-10%
|
2 881
+135%
|
2 126
-26%
|
27 080
+1 174%
|
29 483
+9%
|
20 225
-31%
|
21 141
+5%
|
32 132
+52%
|
33 047
+3%
|
38 184
+16%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
88 022
|
88 022
|
88 022
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
92 418
|
|
| Retained Earnings |
521
|
5 078
|
6 652
|
5 919
|
991
|
22 071
|
11 734
|
11 505
|
17 398
|
25 602
|
25 520
|
40 283
|
56 603
|
58 950
|
69 826
|
63 071
|
61 754
|
|
| Additional Paid In Capital |
4 451
|
4 451
|
4 451
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
55
|
587
|
1 841
|
1 841
|
1 841
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
1 744
|
1 744
|
1 744
|
1 744
|
1 046
|
0
|
0
|
0
|
|
| Other Equity |
75
|
105
|
508
|
608
|
1 706
|
1 706
|
1 706
|
1 706
|
1 706
|
1 706
|
616
|
1 149
|
2 321
|
902
|
1 827
|
1 609
|
1 111
|
|
| Total Equity |
92 919
N/A
|
97 447
+5%
|
99 633
+2%
|
99 000
-1%
|
93 188
-6%
|
72 108
-23%
|
82 445
+14%
|
82 674
+0%
|
76 776
-7%
|
66 833
-13%
|
65 825
-2%
|
51 596
-22%
|
36 446
-29%
|
32 108
-12%
|
22 606
-30%
|
29 578
+31%
|
31 393
+6%
|
|
| Total Liabilities & Equity |
104 674
N/A
|
110 909
+6%
|
109 815
-1%
|
103 911
-5%
|
98 050
-6%
|
74 994
-24%
|
83 808
+12%
|
83 899
+0%
|
79 657
-5%
|
68 959
-13%
|
92 905
+35%
|
81 079
-13%
|
56 671
-30%
|
53 249
-6%
|
54 738
+3%
|
62 625
+14%
|
69 577
+11%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
|