Tay Ninh Rubber JSC
VN:TRC
Balance Sheet
Balance Sheet Decomposition
Tay Ninh Rubber JSC
Tay Ninh Rubber JSC
Balance Sheet
Tay Ninh 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-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
73 915
|
112 828
|
315 744
|
299 675
|
150 077
|
245 240
|
441 206
|
674 989
|
558 520
|
590 633
|
180 602
|
92 677
|
136 194
|
114 240
|
180 634
|
144 074
|
70 559
|
0
|
106 304
|
260 095
|
|
| Cash |
73 915
|
112 828
|
315 744
|
299 675
|
136 963
|
10 484
|
12 299
|
110 586
|
214 910
|
71 476
|
40 402
|
24 977
|
11 123
|
17 740
|
14 432
|
10 605
|
0
|
0
|
41 100
|
83 669
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
13 114
|
234 756
|
428 907
|
564 403
|
343 610
|
519 157
|
140 200
|
67 700
|
125 070
|
96 500
|
166 202
|
133 469
|
70 559
|
0
|
65 204
|
176 426
|
|
| Short-Term Investments |
39 107
|
31 976
|
20 213
|
18 010
|
8 650
|
9 296
|
10 449
|
32 900
|
210 350
|
292 281
|
43 775
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
7 062
|
56 393
|
672 833
|
43 566
|
19 483
|
7 269
|
36 173
|
59 605
|
107 543
|
57 153
|
39 238
|
45 003
|
39 082
|
56 757
|
45 588
|
54 804
|
43 386
|
63 474
|
57 045
|
45 736
|
|
| Accounts Receivables |
4 998
|
14 543
|
28 388
|
34 149
|
7 756
|
3 564
|
21 176
|
24 203
|
73 806
|
6 788
|
3 784
|
4 651
|
2 430
|
22 808
|
8 951
|
13 488
|
2 132
|
9 109
|
6 107
|
158
|
|
| Other Receivables |
2 064
|
41 850
|
644 445
|
9 417
|
11 727
|
3 705
|
14 997
|
35 402
|
33 737
|
50 365
|
35 454
|
40 352
|
36 652
|
33 949
|
36 637
|
41 316
|
45 518
|
54 365
|
50 938
|
45 578
|
|
| Inventory |
25 593
|
16 438
|
22 891
|
19 307
|
27 175
|
38 863
|
85 585
|
125 293
|
76 410
|
94 605
|
88 381
|
74 239
|
49 058
|
79 709
|
52 454
|
56 016
|
69 900
|
63 666
|
49 826
|
92 162
|
|
| Other Current Assets |
7 101
|
16 559
|
3 136
|
6 587
|
4 265
|
4 174
|
4 756
|
9 591
|
6 994
|
103 251
|
172 306
|
161 552
|
168 210
|
171 125
|
175 028
|
174 181
|
170 636
|
174 405
|
180 315
|
189 562
|
|
| Total Current Assets |
152 778
|
234 194
|
1 034 816
|
387 146
|
209 649
|
304 844
|
578 169
|
902 378
|
959 816
|
1 137 922
|
524 301
|
373 471
|
392 543
|
421 832
|
453 703
|
429 074
|
396 556
|
377 425
|
393 489
|
587 555
|
|
| PP&E Net |
165 065
|
163 760
|
207 442
|
308 356
|
316 922
|
323 606
|
335 411
|
350 760
|
350 835
|
608 306
|
859 882
|
1 097 988
|
1 180 749
|
1 223 333
|
1 274 819
|
1 311 452
|
1 399 901
|
1 430 897
|
1 438 179
|
1 454 137
|
|
| PP&E Gross |
165 065
|
163 760
|
207 442
|
308 356
|
316 922
|
323 606
|
335 411
|
350 760
|
350 835
|
608 306
|
859 882
|
1 097 988
|
1 180 749
|
1 223 333
|
1 274 819
|
1 311 452
|
1 399 901
|
1 430 897
|
1 438 179
|
1 454 137
|
|
| Accumulated Depreciation |
87 673
|
94 801
|
131 936
|
150 377
|
165 054
|
174 591
|
186 186
|
199 151
|
206 433
|
210 651
|
218 505
|
225 563
|
238 644
|
249 591
|
256 325
|
267 832
|
296 459
|
331 574
|
370 809
|
423 637
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 718
|
1 794
|
3 055
|
2 722
|
2 374
|
2 032
|
1 725
|
1 425
|
1 341
|
1 310
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 730
|
1 749
|
1 746
|
1 783
|
1 780
|
1 745
|
1 779
|
1 832
|
577
|
|
| Long-Term Investments |
11 005
|
26 304
|
65 954
|
86 153
|
102 032
|
129 410
|
138 287
|
146 847
|
172 349
|
183 048
|
196 871
|
171 399
|
175 088
|
174 844
|
172 368
|
172 403
|
170 232
|
168 716
|
162 068
|
150 551
|
|
| Other Long-Term Assets |
0
|
0
|
148 997
|
35 517
|
32 070
|
32 987
|
3 081
|
71 274
|
73
|
2 979
|
3 146
|
1 159
|
874
|
8 748
|
32 137
|
51 876
|
4 444
|
3 037
|
694
|
1 254
|
|
| Total Assets |
328 848
N/A
|
424 258
+29%
|
1 457 209
+243%
|
817 171
-44%
|
660 673
-19%
|
790 848
+20%
|
1 054 948
+33%
|
1 471 258
+39%
|
1 484 791
+1%
|
1 934 051
+30%
|
1 587 255
-18%
|
1 648 469
+4%
|
1 753 377
+6%
|
1 832 535
+5%
|
1 936 536
+6%
|
1 968 011
+2%
|
1 974 220
+0%
|
1 983 163
+0%
|
1 996 262
+1%
|
2 194 074
+10%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1 934
|
926
|
1 776
|
1 660
|
1 300
|
1 770
|
3 575
|
2 577
|
1 115
|
4 735
|
4 768
|
7 553
|
8 969
|
6 363
|
6 799
|
8 821
|
12 986
|
11 164
|
19 802
|
2 194
|
|
| Accrued Liabilities |
39 897
|
55 845
|
77 417
|
76 115
|
82 515
|
65 003
|
201 886
|
271 304
|
143 122
|
94 365
|
76 522
|
61 124
|
68 833
|
79 691
|
78 895
|
67 746
|
86 124
|
96 725
|
94 804
|
118 169
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32 936
|
11 200
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
3 560
|
14 795
|
13 315
|
12 389
|
11 594
|
15 044
|
4 425
|
3 699
|
374 143
|
1 401
|
0
|
33 417
|
0
|
0
|
0
|
0
|
37 623
|
40 891
|
9 805
|
|
| Other Current Liabilities |
37 561
|
45 758
|
858 181
|
215 343
|
30 890
|
42 269
|
43 282
|
51 598
|
22 877
|
54 943
|
10 769
|
29 416
|
44 052
|
22 678
|
64 582
|
86 107
|
48 736
|
44 611
|
21 404
|
149 599
|
|
| Total Current Liabilities |
79 392
|
106 089
|
952 170
|
306 433
|
127 093
|
120 636
|
263 788
|
329 904
|
170 813
|
528 187
|
93 460
|
98 093
|
155 271
|
108 731
|
150 276
|
162 675
|
180 783
|
201 323
|
176 902
|
279 767
|
|
| Long-Term Debt |
16 508
|
9 388
|
52 592
|
39 277
|
26 888
|
34 758
|
19 714
|
8 691
|
4 992
|
1 401
|
46 741
|
139 139
|
140 683
|
177 593
|
244 939
|
274 344
|
232 937
|
203 448
|
168 650
|
36 210
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
107
|
107
|
22
|
22
|
17
|
0
|
0
|
0
|
0
|
0
|
1 317
|
|
| Other Liabilities |
0
|
898
|
0
|
1 104
|
2 224
|
7 244
|
4 046
|
5 604
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
95 899
N/A
|
116 374
+21%
|
1 004 762
+763%
|
346 815
-65%
|
156 206
-55%
|
162 638
+4%
|
287 548
+77%
|
344 198
+20%
|
175 805
-49%
|
529 695
+201%
|
140 308
-74%
|
237 254
+69%
|
295 975
+25%
|
286 341
-3%
|
395 215
+38%
|
437 020
+11%
|
413 720
-5%
|
404 771
-2%
|
345 551
-15%
|
317 293
-8%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
300 000
|
|
| Retained Earnings |
0
|
85 606
|
0
|
160 933
|
69 482
|
115 424
|
204 007
|
384 061
|
304 611
|
191 866
|
143 582
|
61 979
|
102 082
|
162 041
|
95 541
|
51 078
|
79 423
|
44 896
|
68 025
|
221 412
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
23 938
|
23 938
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
43 778
|
|
| Other Equity |
232 949
|
222 278
|
452 448
|
9 423
|
134 986
|
212 786
|
287 332
|
466 938
|
748 153
|
956 268
|
1 047 143
|
1 093 014
|
1 099 098
|
1 127 931
|
1 189 558
|
1 223 691
|
1 224 856
|
1 277 274
|
1 326 463
|
1 399 147
|
|
| Total Equity |
232 949
N/A
|
307 884
+32%
|
452 448
+47%
|
470 357
+4%
|
504 468
+7%
|
628 209
+25%
|
767 400
+22%
|
1 127 060
+47%
|
1 308 986
+16%
|
1 404 356
+7%
|
1 446 947
+3%
|
1 411 215
-2%
|
1 457 402
+3%
|
1 546 194
+6%
|
1 541 321
0%
|
1 530 991
-1%
|
1 560 500
+2%
|
1 578 392
+1%
|
1 650 711
+5%
|
1 876 781
+14%
|
|
| Total Liabilities & Equity |
328 848
N/A
|
424 258
+29%
|
1 457 209
+243%
|
817 171
-44%
|
660 673
-19%
|
790 848
+20%
|
1 054 948
+33%
|
1 471 258
+39%
|
1 484 791
+1%
|
1 934 051
+30%
|
1 587 255
-18%
|
1 648 469
+4%
|
1 753 377
+6%
|
1 832 535
+5%
|
1 936 536
+6%
|
1 968 011
+2%
|
1 974 220
+0%
|
1 983 163
+0%
|
1 996 262
+1%
|
2 194 074
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
30
|
30
|
30
|
30
|
30
|
30
|
30
|
30
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
29
|
|