Vinacomin - Nui Beo Coal JSC (HNX:NBC)

HNX:NBC Balance Sheet

Financials in millions VND. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	6,622	3,277	1,834	3,096	3,884
Cash & Short-Term Investments	6,622	3,277	1,834	3,096	3,884
Cash Growth	102.06%	78.68%	-40.77%	-20.27%	13.13%
Accounts Receivable	836,099	670,327	985,712	131,457	104,333
Other Receivables	7,254	28,737	7,395	14,448	4,830
Receivables	843,353	699,064	993,107	145,906	109,164
Inventory	181,453	73,791	192,521	611,994	733,228
Prepaid Expenses	32,945	38,923	28,373	61,959	32,566
Other Current Assets	-	-	42.4	-	1,639
Total Current Assets	1,064,373	815,055	1,215,879	822,956	880,480
Property, Plant & Equipment	1,360,303	1,647,152	2,032,065	2,416,316	2,439,362
Other Intangible Assets	-	2,147	2,210	2,274	2,337
Long-Term Deferred Tax Assets	38,705	38,705	29,474	-	-
Other Long-Term Assets	115,724	91,550	93,617	233,631	239,131
Total Assets	2,579,104	2,594,609	3,373,244	3,475,176	3,561,311
Accounts Payable	487,337	406,803	376,865	387,675	349,096
Accrued Expenses	268,842	170,541	195,156	110,533	96,023
Short-Term Debt	966,653	979,989	1,089,968	998,389	869,393
Current Income Taxes Payable	4,529	29,818	144,668	61,871	42,617
Other Current Liabilities	213,659	30,796	223,362	23,426	23,546
Total Current Liabilities	1,941,019	1,617,947	2,030,018	1,581,894	1,380,675
Long-Term Debt	107,200	402,147	854,287	1,412,572	1,706,299
Other Long-Term Liabilities	6,190	36.37	113.93	191.49	269.06
Total Liabilities	2,054,409	2,020,130	2,884,420	2,994,658	3,087,243
Common Stock	369,991	369,991	369,991	369,991	369,991
Retained Earnings	154,789	204,572	118,918	110,611	104,161
Comprehensive Income & Other	-84.67	-84.67	-84.67	-84.67	-84.67
Shareholders' Equity	524,695	574,479	488,825	480,517	474,068
Total Liabilities & Equity	2,579,104	2,594,609	3,373,244	3,475,176	3,561,311
Total Debt	1,073,853	1,382,137	1,944,255	2,410,961	2,575,692
Net Cash (Debt)	-1,067,231	-1,378,859	-1,942,421	-2,407,865	-2,571,808
Net Cash Per Share	-28836.32	-37264.17	-52506.75	-65076.40	-69530.79
Filing Date Shares Outstanding	37	37	37	37	36.98
Total Common Shares Outstanding	37	37	37	37	36.98
Working Capital	-876,646	-802,892	-814,140	-758,939	-500,195
Book Value Per Share	14181.29	15526.82	13211.79	12987.26	12818.10
Tangible Book Value	524,695	572,332	486,614	478,243	471,731
Tangible Book Value Per Share	14181.29	15468.80	13152.05	12925.81	12754.90
Buildings	1,699,769	-	-	-	-
Machinery	3,183,404	-	-	-	-
Construction In Progress	88,176	73,145	72,870	77,123	614,562

Source: S&P Capital IQ. Standard template. Financial Sources.