Petrovietnam Coating JSC
VN:PVB
Balance Sheet
Balance Sheet Decomposition
Petrovietnam Coating JSC
Petrovietnam Coating JSC
Balance Sheet
Petrovietnam Coating 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
51 438
|
80 768
|
180 535
|
92 946
|
97 155
|
80 770
|
35 613
|
44 794
|
72 805
|
25 429
|
26 482
|
34 536
|
11 703
|
|
| Cash |
35 621
|
10 768
|
104 535
|
14 946
|
46 155
|
10 770
|
10 613
|
24 794
|
42 805
|
25 429
|
26 482
|
34 536
|
11 703
|
|
| Cash Equivalents |
15 817
|
70 000
|
76 000
|
78 000
|
51 000
|
70 000
|
25 000
|
20 000
|
30 000
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
300
|
0
|
0
|
75 000
|
30 000
|
148 000
|
65 000
|
84 000
|
190 000
|
160 000
|
80 000
|
210 000
|
|
| Total Receivables |
143 062
|
104 210
|
441 872
|
331 189
|
68 141
|
87 946
|
73 411
|
381 387
|
236 638
|
61 007
|
51 807
|
221 231
|
73 392
|
|
| Accounts Receivables |
35 807
|
7 620
|
438 114
|
310 715
|
47 796
|
66 456
|
54 193
|
349 600
|
208 179
|
31 155
|
21 270
|
206 424
|
56 643
|
|
| Other Receivables |
107 255
|
96 590
|
3 757
|
20 474
|
20 345
|
21 490
|
19 218
|
31 786
|
28 459
|
29 852
|
30 538
|
14 807
|
16 749
|
|
| Inventory |
142 104
|
117 375
|
290 215
|
90 258
|
102 721
|
151 144
|
135 172
|
251 602
|
134 763
|
128 845
|
122 344
|
116 970
|
100 686
|
|
| Other Current Assets |
8 941
|
61 137
|
5 074
|
5 567
|
332
|
1 560
|
579
|
23 412
|
1 348
|
746
|
920
|
10 195
|
18 743
|
|
| Total Current Assets |
345 545
|
363 790
|
917 695
|
519 960
|
343 350
|
351 421
|
392 776
|
766 194
|
529 554
|
406 026
|
361 554
|
462 932
|
414 524
|
|
| PP&E Net |
424 274
|
338 505
|
193 897
|
123 375
|
99 232
|
85 289
|
73 103
|
62 749
|
51 476
|
40 777
|
33 876
|
29 363
|
27 733
|
|
| PP&E Gross |
424 274
|
338 505
|
193 897
|
123 375
|
99 232
|
0
|
73 103
|
62 749
|
51 476
|
40 777
|
33 876
|
29 363
|
27 733
|
|
| Accumulated Depreciation |
145 486
|
231 866
|
231 866
|
475 197
|
493 518
|
0
|
526 128
|
539 307
|
551 176
|
561 867
|
568 947
|
575 922
|
581 988
|
|
| Intangible Assets |
23
|
0
|
0
|
946
|
792
|
722
|
531
|
339
|
1 169
|
896
|
359
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
481
|
481
|
136
|
136
|
0
|
34
|
|
| Other Long-Term Assets |
12 476
|
4 363
|
8 562
|
2 158
|
489
|
717
|
879
|
4 420
|
4 996
|
4 588
|
4 108
|
5 702
|
11 676
|
|
| Total Assets |
782 318
N/A
|
706 659
-10%
|
1 120 154
+59%
|
646 439
-42%
|
443 862
-31%
|
438 148
-1%
|
467 289
+7%
|
834 184
+79%
|
587 675
-30%
|
452 423
-23%
|
400 034
-12%
|
497 997
+24%
|
453 967
-9%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
49 090
|
52 047
|
89 149
|
14 948
|
8 542
|
14 834
|
13 871
|
70 037
|
25 448
|
5 987
|
4 249
|
24 181
|
43 201
|
|
| Accrued Liabilities |
23 200
|
9 959
|
36 567
|
21 038
|
11 520
|
15 418
|
14 527
|
13 006
|
27 736
|
13 412
|
7 278
|
9 208
|
16 166
|
|
| Short-Term Debt |
0
|
0
|
0
|
24 868
|
0
|
0
|
0
|
169 909
|
0
|
0
|
0
|
85 444
|
0
|
|
| Current Portion of Long-Term Debt |
99 890
|
80 751
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
111 686
|
70 246
|
359 646
|
66 489
|
76 073
|
3 899
|
3 006
|
183 399
|
91 865
|
52 291
|
22 227
|
4 788
|
9 418
|
|
| Total Current Liabilities |
283 865
|
213 003
|
585 963
|
127 344
|
96 134
|
34 151
|
31 404
|
436 352
|
145 049
|
71 691
|
33 754
|
123 622
|
68 785
|
|
| Long-Term Debt |
162 178
|
100 870
|
29 751
|
5 627
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
30 258
|
82 081
|
82 081
|
46 630
|
0
|
0
|
8 796
|
17 429
|
31 518
|
1 056
|
167
|
4 968
|
3 399
|
|
| Total Liabilities |
476 301
N/A
|
395 954
-17%
|
674 124
+70%
|
179 601
-73%
|
96 134
-46%
|
34 151
-64%
|
40 200
+18%
|
453 780
+1 029%
|
176 567
-61%
|
72 746
-59%
|
33 921
-53%
|
128 590
+279%
|
72 183
-44%
|
|
| Equity | ||||||||||||||
| Common Stock |
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
216 000
|
|
| Retained Earnings |
75 330
|
78 160
|
203 298
|
198 855
|
104 996
|
161 265
|
184 357
|
137 672
|
168 376
|
136 945
|
123 381
|
126 675
|
139 052
|
|
| Additional Paid In Capital |
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
9 850
|
|
| Other Equity |
4 837
|
6 696
|
16 882
|
42 133
|
16 882
|
16 882
|
16 882
|
16 882
|
16 882
|
16 882
|
16 882
|
16 882
|
16 882
|
|
| Total Equity |
306 017
N/A
|
310 706
+2%
|
446 030
+44%
|
466 838
+5%
|
347 728
-26%
|
403 997
+16%
|
427 089
+6%
|
380 404
-11%
|
411 108
+8%
|
379 676
-8%
|
366 113
-4%
|
369 407
+1%
|
381 784
+3%
|
|
| Total Liabilities & Equity |
782 318
N/A
|
706 659
-10%
|
1 120 154
+59%
|
646 439
-42%
|
443 862
-31%
|
438 148
-1%
|
467 289
+7%
|
834 184
+79%
|
587 675
-30%
|
452 423
-23%
|
400 034
-12%
|
497 997
+24%
|
453 967
-9%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
22
|
|