ANI Joint Stocks Co
VN:SIC
Balance Sheet
Balance Sheet Decomposition
ANI Joint Stocks Co
ANI Joint Stocks Co
Balance Sheet
ANI Joint Stocks Co
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 447
|
9 486
|
3 854
|
2 103
|
14 032
|
79
|
10 081
|
887
|
539
|
4 245
|
|
| Cash |
1 447
|
9 486
|
3 854
|
168
|
13 319
|
79
|
10 081
|
887
|
539
|
3 019
|
|
| Cash Equivalents |
0
|
0
|
0
|
1 935
|
713
|
0
|
0
|
0
|
0
|
1 226
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
274 000
|
130 000
|
215 360
|
192 560
|
389 605
|
147 026
|
|
| Total Receivables |
38 805
|
55 655
|
61 667
|
45 076
|
42 460
|
129 143
|
53 981
|
70 488
|
363 198
|
244 662
|
|
| Accounts Receivables |
22 702
|
25 243
|
23 218
|
6 918
|
10 954
|
4 956
|
17 646
|
8 645
|
38 456
|
84 147
|
|
| Other Receivables |
16 103
|
30 412
|
38 449
|
38 158
|
53 414
|
134 099
|
36 335
|
79 133
|
324 742
|
160 515
|
|
| Inventory |
399 572
|
8 097
|
1 703
|
0
|
0
|
0
|
0
|
436
|
19 110
|
20 845
|
|
| Other Current Assets |
18 085
|
4 019
|
4 233
|
3 933
|
43 765
|
9 061
|
4 785
|
17 095
|
181 399
|
119 053
|
|
| Total Current Assets |
457 909
|
77 257
|
71 456
|
51 111
|
374 256
|
268 283
|
284 207
|
281 465
|
953 851
|
535 830
|
|
| PP&E Net |
204 044
|
614 556
|
615 200
|
376 658
|
513 468
|
394 048
|
83 437
|
105 888
|
620 531
|
1 169 405
|
|
| PP&E Gross |
204 044
|
614 556
|
615 200
|
376 658
|
513 468
|
394 048
|
83 437
|
105 888
|
620 531
|
1 169 405
|
|
| Accumulated Depreciation |
76 449
|
95 618
|
115 492
|
2 770
|
2 945
|
3 334
|
2 723
|
3 183
|
6 337
|
15 432
|
|
| Intangible Assets |
293
|
173
|
80
|
0
|
0
|
0
|
0
|
0
|
3 644
|
6 355
|
|
| Note Receivable |
0
|
3
|
57
|
57
|
0
|
0
|
0
|
0
|
0
|
30 568
|
|
| Long-Term Investments |
33 634
|
10 817
|
10 346
|
9 875
|
95 297
|
129 856
|
194 965
|
201 256
|
15 990
|
16 269
|
|
| Other Long-Term Assets |
2 090
|
1 073
|
329
|
148
|
0
|
48
|
230
|
606
|
5 479
|
2 186
|
|
| Total Assets |
697 970
N/A
|
703 879
+1%
|
697 469
-1%
|
437 849
-37%
|
983 021
+125%
|
792 235
-19%
|
562 839
-29%
|
589 215
+5%
|
1 599 495
+171%
|
1 760 613
+10%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
40 619
|
34 557
|
24 973
|
25 608
|
25 632
|
50 893
|
24 076
|
103 396
|
118 189
|
248 505
|
|
| Accrued Liabilities |
89 664
|
114 488
|
132 948
|
7 929
|
4 725
|
16 083
|
26 421
|
16 671
|
9 781
|
41 019
|
|
| Short-Term Debt |
0
|
0
|
14 184
|
0
|
195 072
|
84 785
|
126 876
|
0
|
323 292
|
508 132
|
|
| Current Portion of Long-Term Debt |
45 899
|
32 980
|
0
|
21 555
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
20 407
|
47 972
|
41 059
|
80 274
|
373 735
|
387 086
|
74 924
|
147 243
|
481 516
|
47 470
|
|
| Total Current Liabilities |
196 588
|
229 997
|
213 164
|
135 365
|
599 163
|
538 847
|
252 298
|
267 310
|
932 779
|
845 126
|
|
| Long-Term Debt |
264 308
|
228 650
|
221 450
|
0
|
0
|
0
|
0
|
0
|
0
|
427 106
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
485
|
763
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
333 700
|
70 516
|
|
| Other Liabilities |
84 412
|
94 020
|
97 995
|
91 194
|
156 772
|
601
|
401
|
723
|
723
|
723
|
|
| Total Liabilities |
545 309
N/A
|
552 668
+1%
|
532 609
-4%
|
226 559
-57%
|
755 934
+234%
|
539 448
-29%
|
252 699
-53%
|
268 033
+6%
|
1 267 687
+373%
|
1 344 234
+6%
|
|
| Equity | |||||||||||
| Common Stock |
80 000
|
80 000
|
80 000
|
159 997
|
159 997
|
199 995
|
239 993
|
239 993
|
239 993
|
239 993
|
|
| Retained Earnings |
2 288
|
1 335
|
12 313
|
46 746
|
57 869
|
42 202
|
58 156
|
69 198
|
79 824
|
164 395
|
|
| Additional Paid In Capital |
22 180
|
22 180
|
22 180
|
2 180
|
2 180
|
2 180
|
2 180
|
2 180
|
2 180
|
2 180
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
48 194
|
50 367
|
50 367
|
2 367
|
7 041
|
8 411
|
9 812
|
9 812
|
9 812
|
9 812
|
|
| Total Equity |
152 661
N/A
|
151 211
-1%
|
164 860
+9%
|
211 289
+28%
|
227 086
+7%
|
252 787
+11%
|
310 140
+23%
|
321 183
+4%
|
331 809
+3%
|
416 379
+25%
|
|
| Total Liabilities & Equity |
697 970
N/A
|
703 879
+1%
|
697 469
-1%
|
437 849
-37%
|
983 021
+125%
|
792 235
-19%
|
562 839
-29%
|
589 215
+5%
|
1 599 495
+171%
|
1 760 613
+10%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
26
|
26
|
26
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
|