Tay Ninh Cable Car Tour Co
VN:TCT
Balance Sheet
Balance Sheet Decomposition
Tay Ninh Cable Car Tour Co
Tay Ninh Cable Car Tour Co
Balance Sheet
Tay Ninh Cable Car Tour Co
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | 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 |
4 124
|
589
|
980
|
4 300
|
1 010
|
1 437
|
11 546
|
2 706
|
137 476
|
61 859
|
53 595
|
29 906
|
6 645
|
7 279
|
39 481
|
77 708
|
32 672
|
20 164
|
42 476
|
1 902
|
2 265
|
2 232
|
17 941
|
|
| Cash |
4 124
|
589
|
980
|
4 300
|
1 010
|
1 437
|
3 746
|
1 906
|
2 776
|
14 359
|
2 695
|
1 306
|
3 945
|
7 279
|
5 531
|
11 772
|
472
|
3 164
|
846
|
1 902
|
140
|
2 232
|
2 421
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
7 800
|
800
|
134 700
|
47 500
|
50 900
|
28 600
|
2 700
|
0
|
33 950
|
65 936
|
32 200
|
17 000
|
41 630
|
0
|
2 125
|
0
|
15 520
|
|
| Short-Term Investments |
1 386
|
8 600
|
14 250
|
18 400
|
35 400
|
52 000
|
69 500
|
99 000
|
0
|
0
|
5 000
|
40 900
|
85 700
|
122 208
|
35 250
|
0
|
120 350
|
9 241
|
9 305
|
25 465
|
23 870
|
11 595
|
11 640
|
|
| Total Receivables |
1
|
86
|
261
|
1 197
|
2 948
|
4 944
|
2 784
|
2 695
|
1 953
|
1 273
|
2 029
|
9 023
|
6 628
|
3 695
|
10 769
|
103 179
|
105 932
|
240 524
|
236 278
|
295 407
|
315 035
|
306 677
|
318 117
|
|
| Accounts Receivables |
0
|
0
|
6
|
0
|
5
|
0
|
54
|
93
|
29
|
134
|
26
|
890
|
1 163
|
436
|
320
|
0
|
846
|
1 497
|
22
|
634
|
250
|
1 056
|
5 017
|
|
| Other Receivables |
0
|
0
|
255
|
0
|
2 943
|
0
|
2 730
|
2 602
|
1 924
|
1 139
|
2 003
|
8 133
|
5 465
|
3 259
|
10 449
|
0
|
105 086
|
239 027
|
236 256
|
294 773
|
314 785
|
305 621
|
313 101
|
|
| Inventory |
494
|
644
|
1 749
|
1 772
|
1 603
|
1 693
|
1 690
|
1 380
|
1 325
|
1 496
|
1 520
|
3 822
|
3 434
|
4 392
|
3 612
|
4 875
|
3 257
|
2 667
|
871
|
5 613
|
7 818
|
9 707
|
7 692
|
|
| Other Current Assets |
1 310
|
446
|
581
|
292
|
961
|
421
|
634
|
583
|
532
|
836
|
4 163
|
8 457
|
3 327
|
5 584
|
9 116
|
3 416
|
17 942
|
71
|
62
|
456
|
73
|
294
|
140
|
|
| Total Current Assets |
7 314
|
10 365
|
17 821
|
25 962
|
41 922
|
60 495
|
86 153
|
106 364
|
141 287
|
65 464
|
66 307
|
92 108
|
105 735
|
143 159
|
98 228
|
189 178
|
280 154
|
272 667
|
288 992
|
328 844
|
349 061
|
330 505
|
355 530
|
|
| PP&E Net |
32 436
|
27 409
|
21 043
|
14 485
|
8 008
|
3 549
|
1 067
|
809
|
1 361
|
109 637
|
132 626
|
125 681
|
117 565
|
106 878
|
151 491
|
122 931
|
84 739
|
51 303
|
18 488
|
13 963
|
11 911
|
11 398
|
10 609
|
|
| PP&E Gross |
32 436
|
27 409
|
21 043
|
14 485
|
8 008
|
3 549
|
1 067
|
809
|
1 361
|
109 637
|
132 626
|
125 681
|
117 565
|
106 878
|
151 491
|
122 931
|
84 739
|
51 303
|
18 488
|
13 963
|
11 911
|
11 398
|
10 609
|
|
| Accumulated Depreciation |
25 148
|
31 528
|
38 325
|
45 164
|
51 925
|
56 441
|
59 473
|
59 603
|
59 692
|
59 038
|
74 693
|
92 243
|
111 312
|
130 488
|
149 771
|
191 739
|
213 864
|
244 019
|
276 834
|
281 182
|
284 156
|
284 440
|
284 655
|
|
| Intangible Assets |
332
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
72
|
157
|
90
|
28
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
469
|
1 219
|
2 179
|
2 179
|
2 119
|
2 019
|
2 019
|
1 869
|
1 123
|
922
|
922
|
1 843
|
1 843
|
706
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
283
|
141
|
376
|
522
|
1 225
|
787
|
754
|
1 910
|
1 391
|
1 227
|
646
|
662
|
2 623
|
3 346
|
1 846
|
3 068
|
858
|
46
|
323
|
704
|
1 130
|
1 227
|
|
| Total Assets |
40 551
N/A
|
39 276
-3%
|
41 184
+5%
|
43 123
+5%
|
52 571
+22%
|
67 288
+28%
|
90 026
+34%
|
109 795
+22%
|
145 681
+33%
|
177 414
+22%
|
201 081
+13%
|
220 279
+10%
|
225 804
+3%
|
253 366
+12%
|
253 064
0%
|
314 028
+24%
|
368 118
+17%
|
324 918
-12%
|
307 553
-5%
|
343 130
+12%
|
361 676
+5%
|
343 033
-5%
|
367 367
+7%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
14
|
68
|
13
|
0
|
36
|
41
|
183
|
471
|
40
|
216
|
706
|
990
|
1 634
|
1 034
|
1 346
|
7 355
|
17 477
|
22 729
|
9 755
|
14 467
|
21 416
|
2 428
|
1 854
|
|
| Accrued Liabilities |
1 252
|
1 094
|
2 543
|
2 190
|
2 550
|
2 673
|
3 096
|
3 621
|
3 137
|
4 123
|
3 589
|
4 877
|
5 916
|
8 281
|
7 382
|
1 707
|
1 307
|
1 045
|
1 221
|
3 294
|
4 283
|
1 761
|
2 568
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3 500
|
3 500
|
3 000
|
0
|
1 888
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1 339
|
668
|
1 647
|
278
|
164
|
101
|
5 627
|
6 015
|
10 464
|
3 332
|
110
|
1 875
|
3 822
|
398
|
1 297
|
206
|
3 323
|
331
|
514
|
6 096
|
4 750
|
3 193
|
7 227
|
|
| Total Current Liabilities |
6 105
|
5 330
|
7 203
|
2 468
|
4 638
|
2 815
|
8 906
|
10 107
|
13 641
|
7 671
|
9 406
|
7 742
|
11 372
|
9 713
|
10 026
|
9 269
|
22 107
|
24 105
|
11 489
|
23 857
|
30 448
|
7 383
|
11 648
|
|
| Long-Term Debt |
11 388
|
7 888
|
4 888
|
4 888
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
231
|
179
|
212
|
606
|
741
|
973
|
1 181
|
1 343
|
1 519
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
17 493
N/A
|
13 218
-24%
|
12 322
-7%
|
7 536
-39%
|
4 851
-36%
|
3 421
-29%
|
9 646
+182%
|
11 080
+15%
|
14 823
+34%
|
9 013
-39%
|
10 925
+21%
|
7 742
-29%
|
11 372
+47%
|
9 713
-15%
|
10 026
+3%
|
9 269
-8%
|
22 107
+139%
|
24 105
+9%
|
11 489
-52%
|
23 857
+108%
|
30 448
+28%
|
7 383
-76%
|
11 648
+58%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
15 985
|
15 985
|
15 985
|
15 985
|
15 985
|
15 985
|
31 970
|
31 970
|
31 970
|
31 970
|
31 970
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
127 880
|
|
| Retained Earnings |
3 908
|
5 210
|
6 315
|
7 489
|
13 528
|
18 908
|
24 602
|
25 390
|
45 619
|
51 049
|
44 934
|
52 076
|
34 866
|
43 173
|
37 306
|
99 026
|
140 279
|
121 515
|
116 766
|
139 975
|
151 929
|
156 352
|
176 420
|
|
| Other Equity |
3 165
|
4 862
|
6 562
|
12 113
|
18 207
|
28 973
|
23 808
|
41 355
|
53 269
|
85 382
|
113 252
|
32 580
|
51 686
|
72 600
|
77 852
|
77 852
|
77 852
|
51 419
|
51 419
|
51 419
|
51 419
|
51 419
|
51 419
|
|
| Total Equity |
23 058
N/A
|
26 058
+13%
|
28 862
+11%
|
35 587
+23%
|
47 720
+34%
|
63 866
+34%
|
80 379
+26%
|
98 715
+23%
|
130 858
+33%
|
168 401
+29%
|
190 156
+13%
|
212 536
+12%
|
214 432
+1%
|
243 653
+14%
|
243 038
0%
|
304 759
+25%
|
346 011
+14%
|
300 813
-13%
|
296 064
-2%
|
319 274
+8%
|
331 228
+4%
|
335 650
+1%
|
355 718
+6%
|
|
| Total Liabilities & Equity |
40 551
N/A
|
39 276
-3%
|
41 184
+5%
|
43 123
+5%
|
52 571
+22%
|
67 288
+28%
|
90 026
+34%
|
109 795
+22%
|
145 681
+33%
|
177 414
+22%
|
201 081
+13%
|
220 279
+10%
|
225 804
+3%
|
253 366
+12%
|
253 064
0%
|
314 028
+24%
|
368 118
+17%
|
324 918
-12%
|
307 553
-5%
|
343 130
+12%
|
361 676
+5%
|
343 033
-5%
|
367 367
+7%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
|