Vinacomin Northern Coal Trading JSC
VN:TMB
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Vinacomin Northern Coal Trading JSC
VN:TMB
|
VN |
|
P
|
Paragon 28 Inc
NYSE:FNA
|
US |
Balance Sheet
Balance Sheet Decomposition
Vinacomin Northern Coal Trading JSC
Vinacomin Northern Coal Trading JSC
Balance Sheet
Vinacomin Northern Coal Trading JSC
| 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 |
14 688
|
12 378
|
23 743
|
16 283
|
16 277
|
16 003
|
13 809
|
39 961
|
27 465
|
17 767
|
69 783
|
|
| Cash |
14 688
|
12 378
|
23 743
|
16 283
|
16 277
|
16 003
|
13 809
|
39 961
|
27 465
|
17 767
|
69 783
|
|
| Total Receivables |
724 255
|
412 798
|
144 478
|
85 745
|
192 010
|
305 325
|
139 662
|
131 843
|
1 063 945
|
1 064 105
|
604 982
|
|
| Accounts Receivables |
642 327
|
377 157
|
132 227
|
39 188
|
74 292
|
106 986
|
98 788
|
96 838
|
954 600
|
1 009 885
|
149 710
|
|
| Other Receivables |
81 928
|
35 641
|
12 251
|
46 557
|
117 718
|
198 339
|
40 874
|
35 004
|
109 345
|
54 220
|
455 272
|
|
| Inventory |
1 031 836
|
664 532
|
297 996
|
611 208
|
1 295 536
|
2 148 904
|
759 799
|
2 000 990
|
2 757 354
|
2 844 014
|
2 515 146
|
|
| Other Current Assets |
1 706
|
2 157
|
117 358
|
4 668
|
3 291
|
3 889
|
3 215
|
2 067
|
6 100
|
15 479
|
11 841
|
|
| Total Current Assets |
1 772 485
|
1 091 864
|
583 575
|
717 904
|
1 507 115
|
2 474 120
|
916 485
|
2 174 861
|
3 854 865
|
3 941 366
|
3 201 752
|
|
| PP&E Net |
57 020
|
64 908
|
57 151
|
58 624
|
52 903
|
50 195
|
41 767
|
43 255
|
42 968
|
54 508
|
73 719
|
|
| PP&E Gross |
57 020
|
64 908
|
57 151
|
58 624
|
52 903
|
50 195
|
41 767
|
43 255
|
42 968
|
54 508
|
73 719
|
|
| Accumulated Depreciation |
87 354
|
96 882
|
107 312
|
115 929
|
124 271
|
127 268
|
131 857
|
134 769
|
138 156
|
142 445
|
135 668
|
|
| Intangible Assets |
34 805
|
33 974
|
32 991
|
32 008
|
40 152
|
38 993
|
42 285
|
40 255
|
2 688
|
2 943
|
1 651
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 290
|
|
| Other Long-Term Assets |
6 085
|
2 537
|
622
|
4 595
|
5 609
|
6 469
|
10 315
|
10 443
|
42 908
|
43 717
|
39 509
|
|
| Total Assets |
1 870 395
N/A
|
1 193 284
-36%
|
674 340
-43%
|
813 131
+21%
|
1 605 778
+97%
|
2 569 776
+60%
|
1 010 851
-61%
|
2 268 814
+124%
|
3 943 428
+74%
|
4 042 533
+3%
|
3 319 921
-18%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
1 215 168
|
600 880
|
65 634
|
304 449
|
564 194
|
1 008 745
|
211 394
|
683 912
|
593 628
|
699 595
|
775 224
|
|
| Accrued Liabilities |
31 076
|
14 229
|
18 609
|
17 915
|
20 651
|
35 957
|
34 785
|
53 743
|
68 723
|
60 522
|
58 335
|
|
| Short-Term Debt |
450 000
|
400 000
|
360 114
|
270 048
|
149 636
|
1 224 642
|
424 000
|
0
|
2 419 854
|
2 286 187
|
1 172 240
|
|
| Other Current Liabilities |
13 045
|
11 566
|
51 346
|
45 803
|
645 536
|
42 458
|
55 033
|
1 080 632
|
165 450
|
151 220
|
443 183
|
|
| Total Current Liabilities |
1 709 289
|
1 026 675
|
495 703
|
638 214
|
1 380 018
|
2 311 801
|
725 213
|
1 818 286
|
3 247 654
|
3 197 524
|
2 448 981
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
1 709 289
N/A
|
1 026 675
-40%
|
495 703
-52%
|
638 214
+29%
|
1 380 018
+116%
|
2 311 801
+68%
|
725 213
-69%
|
1 818 286
+151%
|
3 247 654
+79%
|
3 197 524
-2%
|
2 448 981
-23%
|
|
| Equity | ||||||||||||
| Common Stock |
50 000
|
100 000
|
100 000
|
100 000
|
150 000
|
150 000
|
150 000
|
150 000
|
150 000
|
150 000
|
150 000
|
|
| Retained Earnings |
0
|
5 504
|
17 380
|
13 659
|
62 506
|
75 969
|
91 614
|
238 166
|
424 997
|
474 746
|
440 781
|
|
| Other Equity |
111 106
|
61 106
|
61 257
|
61 257
|
13 254
|
32 006
|
44 024
|
62 362
|
120 777
|
220 264
|
280 159
|
|
| Total Equity |
161 106
N/A
|
166 609
+3%
|
178 637
+7%
|
174 916
-2%
|
225 760
+29%
|
257 975
+14%
|
285 638
+11%
|
450 528
+58%
|
695 774
+54%
|
845 010
+21%
|
870 940
+3%
|
|
| Total Liabilities & Equity |
1 870 395
N/A
|
1 193 284
-36%
|
674 340
-43%
|
813 131
+21%
|
1 605 778
+97%
|
2 569 776
+60%
|
1 010 851
-61%
|
2 268 814
+124%
|
3 943 428
+74%
|
4 042 533
+3%
|
3 319 921
-18%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
8
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|