Thong Nhat Rubber JSC
VN:TNC
Balance Sheet
Balance Sheet Decomposition
Thong Nhat Rubber JSC
Thong Nhat Rubber JSC
Balance Sheet
Thong Nhat Rubber JSC
| 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 |
27 225
|
34 796
|
59 649
|
99 131
|
19 064
|
24 216
|
71 656
|
140 095
|
197 672
|
139 520
|
144 160
|
154 471
|
136 536
|
118 324
|
31 859
|
1 257
|
22 514
|
2 905
|
3 983
|
10 620
|
15 057
|
6 728
|
|
| Cash |
27 225
|
34 796
|
59 649
|
99 131
|
19 064
|
24 216
|
21 656
|
24 219
|
27 596
|
29 520
|
33 944
|
44 122
|
16 208
|
38 324
|
6 859
|
1 257
|
14 514
|
2 905
|
3 983
|
10 620
|
15 057
|
6 728
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
50 000
|
115 876
|
170 076
|
110 000
|
110 216
|
110 349
|
120 328
|
80 000
|
25 000
|
0
|
8 000
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
5 030
|
15 083
|
15 000
|
5 000
|
30 000
|
60 000
|
40 000
|
0
|
0
|
10 000
|
10 000
|
10 000
|
20 000
|
50 000
|
115 000
|
168 000
|
147 000
|
165 000
|
165 000
|
136 100
|
136 100
|
156 100
|
|
| Total Receivables |
11 534
|
8 967
|
23 383
|
17 031
|
33 541
|
25 618
|
25 796
|
17 894
|
18 112
|
36 099
|
21 537
|
5 064
|
12 641
|
4 491
|
7 099
|
10 968
|
9 130
|
16 152
|
20 862
|
12 076
|
10 165
|
28 100
|
|
| Accounts Receivables |
4 591
|
7 454
|
20 707
|
14 455
|
30 104
|
21 197
|
19 147
|
7 377
|
8 026
|
22 123
|
5 951
|
2 902
|
9 389
|
2 254
|
2 159
|
3 677
|
1 693
|
5 628
|
13 740
|
1 814
|
4 522
|
21 005
|
|
| Other Receivables |
6 943
|
1 513
|
2 676
|
2 576
|
3 437
|
4 421
|
6 649
|
10 517
|
10 086
|
13 976
|
15 586
|
2 162
|
3 252
|
2 238
|
4 940
|
7 290
|
7 437
|
10 525
|
7 122
|
10 261
|
5 643
|
7 095
|
|
| Inventory |
7 605
|
9 818
|
9 452
|
8 373
|
37 254
|
15 560
|
20 224
|
49 699
|
33 963
|
32 540
|
28 254
|
16 971
|
13 054
|
18 477
|
17 248
|
25 518
|
24 912
|
39 482
|
51 884
|
42 658
|
51 266
|
38 697
|
|
| Other Current Assets |
5 998
|
4 355
|
5 535
|
6 668
|
3 681
|
5 905
|
7 683
|
2 601
|
1 998
|
774
|
656
|
1 388
|
1 585
|
1 201
|
4 068
|
340
|
4 901
|
478
|
589
|
1 116
|
821
|
280
|
|
| Total Current Assets |
57 392
|
73 019
|
113 019
|
136 204
|
123 539
|
131 298
|
165 360
|
210 290
|
251 746
|
218 934
|
204 606
|
187 893
|
183 816
|
192 494
|
175 274
|
206 082
|
208 457
|
224 017
|
242 318
|
202 570
|
213 409
|
229 905
|
|
| PP&E Net |
23 694
|
119 888
|
112 152
|
102 396
|
108 169
|
104 888
|
101 680
|
104 473
|
99 373
|
101 841
|
100 493
|
104 921
|
112 874
|
114 944
|
116 905
|
116 934
|
115 780
|
128 154
|
128 320
|
128 694
|
119 527
|
110 308
|
|
| PP&E Gross |
23 694
|
119 888
|
112 152
|
102 396
|
108 169
|
104 888
|
101 680
|
104 473
|
99 373
|
101 841
|
100 493
|
104 921
|
112 874
|
114 944
|
116 905
|
116 934
|
115 780
|
128 154
|
128 320
|
128 694
|
119 527
|
110 308
|
|
| Accumulated Depreciation |
18 267
|
24 093
|
28 686
|
33 991
|
41 327
|
48 987
|
55 830
|
59 672
|
62 479
|
61 438
|
61 154
|
54 404
|
59 010
|
63 085
|
66 276
|
69 271
|
73 779
|
81 317
|
88 327
|
84 810
|
88 669
|
92 868
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
340
|
283
|
227
|
170
|
113
|
57
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
27 681
|
27 721
|
27 721
|
27 721
|
27 671
|
27 651
|
26 811
|
26 811
|
26 811
|
26 811
|
26 811
|
26 811
|
26 811
|
26 811
|
46 811
|
26 811
|
57 311
|
27 311
|
30 511
|
31 611
|
33 111
|
34 911
|
|
| Other Long-Term Assets |
138
|
15 933
|
13 655
|
9 986
|
6 652
|
4 688
|
14 524
|
2 035
|
1 937
|
480
|
354
|
1 171
|
1 363
|
1 098
|
1 871
|
4 000
|
2 465
|
6 237
|
2 861
|
3 854
|
7 297
|
7 291
|
|
| Total Assets |
108 905
N/A
|
236 560
+117%
|
266 548
+13%
|
276 307
+4%
|
266 031
-4%
|
268 526
+1%
|
308 375
+15%
|
343 609
+11%
|
379 867
+11%
|
348 066
-8%
|
332 605
-4%
|
321 079
-3%
|
325 090
+1%
|
335 517
+3%
|
340 975
+2%
|
353 885
+4%
|
384 012
+9%
|
385 720
+0%
|
404 010
+5%
|
366 729
-9%
|
373 344
+2%
|
382 415
+2%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
1 540
|
1 125
|
1 661
|
1 602
|
786
|
476
|
352
|
1 822
|
3 078
|
3 829
|
2 348
|
1 320
|
301
|
1 578
|
1 141
|
918
|
753
|
540
|
1 037
|
1 493
|
2 928
|
2 686
|
|
| Accrued Liabilities |
5 217
|
9 024
|
5 196
|
4 737
|
12 546
|
17 162
|
23 183
|
27 817
|
28 881
|
22 886
|
23 313
|
11 424
|
14 392
|
15 775
|
16 871
|
14 348
|
18 476
|
19 909
|
21 329
|
23 983
|
25 551
|
23 300
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
2 420
|
1 184
|
1 184
|
1 184
|
1 184
|
1 184
|
1 184
|
247
|
247
|
247
|
247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
9 580
|
8 995
|
37 341
|
50 878
|
29 572
|
5 335
|
10 357
|
4 623
|
15 992
|
4 887
|
4 993
|
5 897
|
2 964
|
5 893
|
3 192
|
3 581
|
3 088
|
17 602
|
28 871
|
8 719
|
4 202
|
6 453
|
|
| Total Current Liabilities |
18 756
|
20 327
|
45 381
|
58 399
|
44 088
|
24 157
|
35 076
|
34 510
|
48 198
|
31 849
|
30 901
|
18 640
|
17 657
|
23 246
|
21 204
|
18 848
|
22 318
|
38 051
|
51 237
|
34 195
|
32 681
|
32 439
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
701
|
360
|
307
|
583
|
737
|
608
|
2 000
|
0
|
0
|
0
|
0
|
0
|
6 000
|
9 000
|
17 000
|
9 000
|
9 000
|
0
|
393
|
393
|
|
| Total Liabilities |
18 756
N/A
|
20 327
+8%
|
46 082
+127%
|
58 760
+28%
|
44 395
-24%
|
24 739
-44%
|
35 813
+45%
|
35 118
-2%
|
50 198
+43%
|
31 849
-37%
|
30 901
-3%
|
18 640
-40%
|
17 657
-5%
|
23 246
+32%
|
27 204
+17%
|
27 848
+2%
|
39 318
+41%
|
47 051
+20%
|
60 237
+28%
|
34 195
-43%
|
33 074
-3%
|
32 832
-1%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
192 500
|
|
| Retained Earnings |
0
|
0
|
19 250
|
1 854
|
6 223
|
30 481
|
52 681
|
75 462
|
78 145
|
45 942
|
23 975
|
21 613
|
22 976
|
26 753
|
27 194
|
38 063
|
56 721
|
50 694
|
55 798
|
34 202
|
41 937
|
51 250
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
90 149
|
216 233
|
8 716
|
23 194
|
22 913
|
20 806
|
27 380
|
40 529
|
59 023
|
77 775
|
85 228
|
88 326
|
91 958
|
93 018
|
94 078
|
95 474
|
95 474
|
95 474
|
95 474
|
105 833
|
105 833
|
105 833
|
|
| Total Equity |
90 149
N/A
|
216 233
+140%
|
220 466
+2%
|
217 548
-1%
|
221 636
+2%
|
243 786
+10%
|
272 561
+12%
|
308 491
+13%
|
329 669
+7%
|
316 217
-4%
|
301 704
-5%
|
302 439
+0%
|
307 433
+2%
|
312 271
+2%
|
313 771
+0%
|
326 037
+4%
|
344 695
+6%
|
338 668
-2%
|
343 772
+2%
|
332 534
-3%
|
340 270
+2%
|
349 583
+3%
|
|
| Total Liabilities & Equity |
108 905
N/A
|
236 560
+117%
|
266 548
+13%
|
276 307
+4%
|
266 031
-4%
|
268 526
+1%
|
308 375
+15%
|
343 609
+11%
|
379 867
+11%
|
348 066
-8%
|
332 605
-4%
|
321 079
-3%
|
325 090
+1%
|
335 517
+3%
|
340 975
+2%
|
353 885
+4%
|
384 012
+9%
|
385 720
+0%
|
404 010
+5%
|
366 729
-9%
|
373 344
+2%
|
382 415
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
19
|
|