Cat Loi JSC (HOSE:CLC)

Cat Loi JSC 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	Jan 1, 2023	Dec 31, 2021	Jan 1, 2021
Cash & Equivalents	32,039	27,685	24,019	61,972	55,820
Cash & Short-Term Investments	32,039	27,685	24,019	61,972	55,820
Cash Growth	15.73%	15.26%	-61.24%	11.02%	37.44%
Accounts Receivable	338,550	311,890	257,308	192,709	172,510
Other Receivables	-	2.52	2.52	2,006	-
Receivables	338,550	311,893	257,310	194,715	172,510
Inventory	1,391,722	1,094,837	1,026,571	742,317	599,567
Prepaid Expenses	12,579	7,346	11,986	7,511	10,252
Other Current Assets	66,392	11,028	21,102	8,102	866.76
Total Current Assets	1,841,282	1,452,789	1,340,989	1,014,617	839,016
Property, Plant & Equipment	106,981	107,892	33,513	27,651	54,292
Long-Term Investments	3,229	-	-	-	8,844
Other Intangible Assets	3,623	4,518	4,163	4,458	4,844
Other Long-Term Assets	160.38	1,593	6,448	11,917	4,624
Total Assets	1,955,276	1,566,793	1,385,113	1,058,642	911,620
Accounts Payable	323,457	324,172	207,098	111,294	117,208
Accrued Expenses	42,006	44,525	52,243	43,155	31,059
Short-Term Debt	645,046	310,377	273,980	111,754	22,785
Current Income Taxes Payable	9,317	11,616	9,305	9,921	8,383
Other Current Liabilities	4,869	-	340.3	1,243	1,040
Total Current Liabilities	1,024,695	690,690	542,966	277,367	180,476
Other Long-Term Liabilities	20,777	506	506	506	506
Total Liabilities	1,045,472	691,196	543,472	277,873	180,982
Common Stock	262,076	262,076	262,076	262,076	262,076
Additional Paid-In Capital	64,847	64,847	64,847	64,847	64,847
Retained Earnings	582,880	548,674	514,717	453,846	403,715
Shareholders' Equity	909,804	875,597	841,641	780,770	730,638
Total Liabilities & Equity	1,955,276	1,566,793	1,385,113	1,058,642	911,620
Total Debt	645,046	310,377	273,980	111,754	22,785
Net Cash (Debt)	-613,007	-282,692	-249,961	-49,783	33,035
Net Cash Per Share	-23390.43	-10786.65	-9537.75	-1899.55	1260.53
Filing Date Shares Outstanding	26.21	26.21	26.21	26.21	26.21
Total Common Shares Outstanding	26.21	26.21	26.21	26.21	26.21
Working Capital	816,587	762,099	798,022	737,250	658,540
Book Value Per Share	34715.28	33410.08	32114.39	29791.75	27878.89
Tangible Book Value	906,181	871,079	837,478	776,312	725,795
Tangible Book Value Per Share	34577.04	33237.67	31955.55	29621.66	27694.07
Buildings	33,308	32,589	32,589	31,860	31,040
Machinery	828,047	714,266	709,998	670,792	667,746
Construction In Progress	105.19	87,548	10.79	254.75	186.95

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