Vicem Energy and Environment JSC
VN:VTV
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V
|
Vicem Energy and Environment JSC
VN:VTV
|
VN |
|
Japan Display Inc
TSE:6740
|
JP |
|
I
|
Ingenieur Gudang Bhd
KLSE:INGENIEU
|
MY |
|
Ono Sokki Co Ltd
TSE:6858
|
JP |
|
Egdon Resources PLC
LSE:EDR
|
UK |
|
Nipro Corp
TSE:8086
|
JP |
|
D
|
Dutch Lady Milk Industries Bhd
KLSE:DLADY
|
MY |
Balance Sheet
Balance Sheet Decomposition
Vicem Energy and Environment JSC
Vicem Energy and Environment JSC
Balance Sheet
Vicem Energy and Environment 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 |
4 650
|
15 331
|
2 037
|
81 281
|
103 739
|
140 377
|
29 705
|
158 411
|
273 768
|
183 365
|
209 542
|
101 510
|
22 427
|
107 096
|
27 117
|
40 965
|
4 596
|
102 040
|
11 825
|
41 390
|
7 170
|
95 720
|
|
| Cash |
4 650
|
15 331
|
2 037
|
81 281
|
103 739
|
90 377
|
29 705
|
158 411
|
273 768
|
183 365
|
209 542
|
101 510
|
22 427
|
107 096
|
27 117
|
40 965
|
4 596
|
102 040
|
11 825
|
41 390
|
7 170
|
95 720
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
50 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
30 000
|
0
|
0
|
170 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
44 643
|
36 255
|
47 620
|
20 887
|
89 159
|
92 912
|
114 528
|
242 778
|
355 070
|
456 328
|
508 564
|
602 659
|
699 607
|
629 759
|
672 041
|
440 867
|
425 105
|
395 979
|
824 242
|
780 844
|
711 432
|
388 272
|
|
| Accounts Receivables |
43 054
|
34 239
|
46 468
|
19 304
|
85 291
|
90 315
|
103 632
|
223 755
|
347 245
|
442 374
|
484 516
|
565 247
|
637 076
|
579 175
|
625 095
|
403 836
|
398 049
|
366 222
|
782 700
|
774 753
|
706 000
|
381 675
|
|
| Other Receivables |
1 589
|
2 016
|
1 152
|
1 583
|
3 868
|
2 597
|
10 896
|
19 023
|
7 825
|
13 954
|
24 048
|
37 412
|
62 530
|
50 584
|
46 946
|
37 031
|
27 056
|
29 757
|
41 542
|
6 091
|
5 432
|
6 597
|
|
| Inventory |
10 143
|
19 776
|
23 907
|
28 564
|
89 354
|
69 289
|
125 628
|
267 809
|
156 650
|
183 142
|
241 254
|
281 282
|
487 065
|
319 679
|
413 894
|
371 912
|
240 972
|
198 082
|
378 961
|
16 878
|
20 631
|
23 218
|
|
| Other Current Assets |
428
|
715
|
2 382
|
5 048
|
2 773
|
1 261
|
2 491
|
1 827
|
1 261
|
1 089
|
4 689
|
9 661
|
22 060
|
44 801
|
38 908
|
832
|
1 391
|
915
|
13 003
|
1 379
|
422
|
1 816
|
|
| Total Current Assets |
59 865
|
72 076
|
75 946
|
165 779
|
285 025
|
303 839
|
442 351
|
670 826
|
786 749
|
823 925
|
964 048
|
995 112
|
1 231 158
|
1 101 335
|
1 151 960
|
854 575
|
672 064
|
697 016
|
1 228 032
|
840 492
|
739 656
|
509 026
|
|
| PP&E Net |
10 333
|
9 626
|
7 871
|
7 069
|
18 278
|
209 577
|
179 719
|
134 425
|
225 368
|
127 279
|
232 461
|
289 408
|
409 979
|
556 219
|
27 959
|
26 374
|
23 564
|
20 601
|
18 078
|
15 438
|
13 368
|
11 516
|
|
| PP&E Gross |
10 333
|
9 626
|
7 871
|
7 069
|
18 278
|
209 577
|
179 719
|
134 425
|
225 368
|
127 279
|
232 461
|
289 408
|
409 979
|
556 219
|
27 959
|
26 374
|
23 564
|
20 601
|
18 078
|
15 438
|
13 368
|
11 516
|
|
| Accumulated Depreciation |
13 210
|
13 573
|
15 448
|
17 888
|
16 679
|
44 027
|
75 793
|
127 422
|
219 782
|
316 327
|
380 598
|
419 107
|
419 453
|
20 733
|
23 396
|
25 527
|
28 525
|
31 488
|
24 306
|
26 946
|
29 016
|
29 577
|
|
| Intangible Assets |
500
|
475
|
52
|
115
|
79
|
290
|
268
|
264
|
0
|
0
|
0
|
0
|
850
|
1 067
|
986
|
904
|
850
|
850
|
235
|
235
|
235
|
235
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
70
|
70
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
254 478
|
251 432
|
243 489
|
227 629
|
218 651
|
209 673
|
200 696
|
191 718
|
|
| Other Long-Term Assets |
246
|
602
|
524
|
329
|
432
|
1 032
|
1 115
|
3 081
|
7 933
|
9 818
|
12 675
|
2 275
|
4 463
|
4 769
|
861
|
93
|
1 175
|
503
|
44
|
0
|
0
|
1 109
|
|
| Total Assets |
70 944
N/A
|
82 779
+17%
|
84 393
+2%
|
173 293
+105%
|
303 814
+75%
|
514 738
+69%
|
623 452
+21%
|
808 595
+30%
|
1 020 050
+26%
|
961 022
-6%
|
1 209 184
+26%
|
1 286 794
+6%
|
1 646 450
+28%
|
1 663 389
+1%
|
1 436 313
-14%
|
1 133 450
-21%
|
941 212
-17%
|
946 599
+1%
|
1 465 040
+55%
|
1 065 838
-27%
|
953 955
-10%
|
713 604
-25%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
33 510
|
21 581
|
19 377
|
19 166
|
117 944
|
99 862
|
45 753
|
110 091
|
257 477
|
317 144
|
371 040
|
315 552
|
371 561
|
121 890
|
111 245
|
37 410
|
97 760
|
207 953
|
278 255
|
76 296
|
140 850
|
150 675
|
|
| Accrued Liabilities |
2 408
|
2 387
|
3 938
|
7 373
|
14 355
|
18 926
|
42 431
|
54 554
|
50 607
|
42 945
|
102 234
|
31 169
|
30 509
|
15 338
|
33 217
|
13 302
|
10 864
|
17 201
|
23 426
|
26 406
|
19 579
|
10 521
|
|
| Short-Term Debt |
10 000
|
15 000
|
12 000
|
32 000
|
32 000
|
50 000
|
50 000
|
150 000
|
166 021
|
84 000
|
267 593
|
450 443
|
666 211
|
852 280
|
786 600
|
603 000
|
355 000
|
250 000
|
679 500
|
498 124
|
342 980
|
101 129
|
|
| Current Portion of Long-Term Debt |
320
|
320
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
525
|
525
|
525
|
44
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
474
|
20 919
|
23 699
|
5 090
|
7 666
|
61 409
|
10 561
|
13 405
|
12 757
|
16 534
|
10 375
|
39 347
|
96 654
|
136 820
|
18 148
|
13 209
|
26 177
|
8 571
|
9 929
|
6 108
|
8 716
|
10 995
|
|
| Total Current Liabilities |
46 713
|
60 207
|
59 013
|
63 630
|
171 965
|
230 197
|
148 745
|
328 050
|
486 862
|
460 623
|
751 242
|
836 511
|
1 164 935
|
1 126 327
|
949 736
|
667 446
|
490 326
|
483 769
|
991 111
|
606 934
|
512 125
|
273 320
|
|
| Long-Term Debt |
753
|
433
|
0
|
0
|
0
|
135 613
|
135 613
|
126 317
|
149 179
|
112 435
|
56 538
|
33 945
|
50 000
|
54 081
|
1 094
|
569
|
44
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
119
|
146
|
290
|
339
|
521
|
676
|
0
|
0
|
0
|
0
|
0
|
0
|
44 191
|
50 557
|
49 134
|
49 111
|
47 887
|
47 090
|
45 723
|
43 538
|
|
| Total Liabilities |
47 466
N/A
|
60 641
+28%
|
59 131
-2%
|
63 776
+8%
|
172 254
+170%
|
366 150
+113%
|
284 879
-22%
|
455 043
+60%
|
636 041
+40%
|
573 058
-10%
|
807 780
+41%
|
870 456
+8%
|
1 214 935
+40%
|
1 180 409
-3%
|
995 021
-16%
|
718 572
-28%
|
539 504
-25%
|
532 880
-1%
|
1 038 997
+95%
|
654 025
-37%
|
557 848
-15%
|
316 858
-43%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
25 000
|
65 000
|
65 000
|
65 000
|
156 000
|
156 000
|
156 000
|
156 000
|
156 000
|
311 998
|
311 998
|
311 998
|
311 998
|
311 998
|
311 998
|
311 998
|
311 998
|
311 998
|
311 998
|
311 998
|
|
| Retained Earnings |
0
|
0
|
0
|
2 444
|
0
|
0
|
0
|
0
|
30 734
|
24 782
|
31 751
|
30 976
|
36 977
|
83 296
|
41 608
|
15 193
|
2 024
|
14 034
|
26 358
|
12 129
|
3 577
|
2 938
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
40 000
|
40 000
|
40 224
|
128 663
|
128 663
|
128 663
|
128 663
|
128 663
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
2 328
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
23 478
|
22 139
|
261
|
2 073
|
28 887
|
43 365
|
53 910
|
68 890
|
68 612
|
78 519
|
84 991
|
73 364
|
82 539
|
87 686
|
87 686
|
87 686
|
87 686
|
87 686
|
87 686
|
87 686
|
87 686
|
87 686
|
|
| Total Equity |
23 478
N/A
|
22 139
-6%
|
25 261
+14%
|
109 517
+334%
|
131 560
+20%
|
148 588
+13%
|
338 573
+128%
|
353 553
+4%
|
384 009
+9%
|
387 964
+1%
|
401 404
+3%
|
416 338
+4%
|
431 515
+4%
|
482 981
+12%
|
441 293
-9%
|
414 878
-6%
|
401 708
-3%
|
413 719
+3%
|
426 043
+3%
|
411 814
-3%
|
396 107
-4%
|
396 746
+0%
|
|
| Total Liabilities & Equity |
70 944
N/A
|
82 779
+17%
|
84 393
+2%
|
173 293
+105%
|
303 814
+75%
|
514 738
+69%
|
623 452
+21%
|
808 595
+30%
|
1 020 050
+26%
|
961 022
-6%
|
1 209 184
+26%
|
1 286 794
+6%
|
1 646 450
+28%
|
1 663 389
+1%
|
1 436 313
-14%
|
1 133 450
-21%
|
941 212
-17%
|
946 599
+1%
|
1 465 040
+55%
|
1 065 838
-27%
|
953 955
-10%
|
713 604
-25%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
7
|
7
|
7
|
14
|
14
|
14
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
|