Alpha Seven Group JSC
VN:DL1
Balance Sheet
Balance Sheet Decomposition
Alpha Seven Group JSC
Alpha Seven Group JSC
Balance Sheet
Alpha Seven Group JSC
| 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 |
426
|
2 554
|
603
|
355
|
233
|
497
|
269
|
1 174
|
3 484
|
100 596
|
6 536
|
942
|
478
|
202 975
|
15 512
|
4 214
|
151 076
|
281 069
|
|
| Cash |
426
|
2 554
|
603
|
355
|
233
|
297
|
269
|
1 174
|
3 484
|
29 343
|
6 536
|
942
|
478
|
202 975
|
15 512
|
4 214
|
151 076
|
281 069
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
200
|
0
|
0
|
0
|
71 253
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
800
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300 000
|
89 520
|
151 020
|
203 000
|
|
| Total Receivables |
4 834
|
9 289
|
14 233
|
13 293
|
17 629
|
20 705
|
26 889
|
29 034
|
158 683
|
201 777
|
303 922
|
552 290
|
241 362
|
198 335
|
375 579
|
471 111
|
781 769
|
651 506
|
|
| Accounts Receivables |
3 085
|
256
|
945
|
392
|
376
|
137
|
161
|
395
|
119 491
|
127 684
|
174 795
|
439 200
|
44 351
|
7 371
|
28 105
|
265 834
|
353 896
|
152 093
|
|
| Other Receivables |
1 749
|
9 033
|
13 288
|
12 901
|
17 253
|
20 568
|
26 728
|
28 639
|
39 191
|
74 094
|
129 127
|
113 089
|
197 010
|
190 964
|
347 474
|
205 277
|
427 872
|
499 412
|
|
| Inventory |
535
|
0
|
42
|
117
|
18
|
0
|
0
|
0
|
43 619
|
450 947
|
515 037
|
1 122
|
1 122
|
26 704
|
22 278
|
18 446
|
85 060
|
51 564
|
|
| Other Current Assets |
120
|
110
|
186
|
4 097
|
792
|
858
|
1 397
|
520
|
5 879
|
1 222 258
|
941 755
|
3 510
|
2 178
|
297 575
|
2 514
|
98 658
|
29 279
|
50 615
|
|
| Total Current Assets |
5 915
|
11 952
|
15 064
|
17 863
|
19 472
|
22 060
|
28 556
|
30 729
|
211 665
|
1 975 579
|
1 767 250
|
557 864
|
245 139
|
725 588
|
715 883
|
681 950
|
1 199 216
|
1 237 753
|
|
| PP&E Net |
16 550
|
19 041
|
22 767
|
22 037
|
23 891
|
22 994
|
25 281
|
23 765
|
33 579
|
22 579
|
19 970
|
15 227
|
35 477
|
117 593
|
843 235
|
802 850
|
786 082
|
1 241 610
|
|
| PP&E Gross |
16 550
|
19 041
|
22 767
|
22 037
|
23 891
|
22 994
|
25 281
|
23 765
|
33 579
|
22 579
|
19 970
|
15 227
|
35 477
|
117 593
|
843 235
|
802 850
|
786 082
|
1 241 610
|
|
| Accumulated Depreciation |
807
|
2 409
|
3 733
|
5 072
|
6 646
|
8 396
|
10 355
|
12 805
|
38 869
|
18 040
|
18 357
|
17 264
|
18 900
|
32 466
|
169 430
|
215 424
|
1 086 101
|
1 898 450
|
|
| Intangible Assets |
54
|
34
|
15
|
0
|
0
|
0
|
0
|
98
|
84
|
70
|
56
|
42
|
94
|
180
|
334
|
287
|
78 082
|
108 730
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 246
|
56 759
|
51 011
|
0
|
0
|
658
|
74 351
|
66 089
|
146 287
|
353 346
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
184
|
271 072
|
547 182
|
307 393
|
390 583
|
284 380
|
605 717
|
169 284
|
2 064
|
288 674
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
448 498
|
658 486
|
881 538
|
666 019
|
677 784
|
271 716
|
30 088
|
|
| Other Long-Term Assets |
1 187
|
777
|
654
|
413
|
392
|
253
|
58
|
383
|
695
|
660
|
314
|
68
|
504
|
762
|
31 046
|
28 963
|
86 748
|
130 087
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 246
|
56 759
|
51 011
|
0
|
0
|
658
|
74 351
|
66 089
|
146 287
|
353 346
|
|
| Total Assets |
23 706
N/A
|
31 804
+34%
|
38 501
+21%
|
40 313
+5%
|
43 755
+9%
|
45 307
+4%
|
53 894
+19%
|
54 974
+2%
|
247 452
+350%
|
2 326 718
+840%
|
2 385 784
+3%
|
1 329 092
-44%
|
1 330 282
+0%
|
2 010 699
+51%
|
2 936 584
+46%
|
2 427 206
-17%
|
2 570 195
+6%
|
3 390 289
+32%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
439
|
17
|
1 489
|
549
|
588
|
400
|
698
|
269
|
7 479
|
49 057
|
42 726
|
28 818
|
66 591
|
36 260
|
24 897
|
33 032
|
113 646
|
688 530
|
|
| Accrued Liabilities |
135
|
241
|
577
|
1 092
|
1 349
|
1 348
|
1 315
|
1 241
|
1 487
|
8 864
|
24 786
|
932
|
1 664
|
8 583
|
44 060
|
67 871
|
97 898
|
46 705
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
800
|
0
|
0
|
0
|
0
|
278 968
|
426 099
|
55 550
|
41 200
|
440 046
|
121 070
|
216 685
|
252 018
|
425 890
|
|
| Current Portion of Long-Term Debt |
0
|
3 030
|
3 232
|
2 153
|
33
|
150
|
1 123
|
1 110
|
25 407
|
1 501
|
1 256
|
0
|
86 923
|
0
|
400 000
|
67 982
|
0
|
0
|
|
| Other Current Liabilities |
1 901
|
2 048
|
1 203
|
1 111
|
1 662
|
924
|
2 175
|
738
|
9 691
|
106 460
|
259 863
|
25 908
|
21 891
|
14 024
|
8 878
|
21 675
|
106 441
|
178 028
|
|
| Total Current Liabilities |
2 475
|
5 336
|
6 501
|
4 904
|
4 432
|
2 822
|
5 310
|
3 358
|
44 064
|
444 849
|
754 730
|
111 208
|
218 269
|
498 914
|
598 905
|
339 263
|
570 003
|
1 339 152
|
|
| Long-Term Debt |
9 711
|
5 047
|
2 185
|
33
|
0
|
450
|
3 820
|
2 710
|
13 560
|
21 485
|
189 422
|
144 045
|
2 550
|
360 000
|
998 619
|
676 370
|
625 837
|
687 941
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
260
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 018
|
2 079
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 059
|
16 830
|
14 933
|
2 904
|
2 929
|
0
|
141 616
|
169 998
|
134 440
|
114 287
|
|
| Other Liabilities |
0
|
0
|
487
|
372
|
258
|
216
|
95
|
0
|
0
|
803 607
|
371 657
|
0
|
200
|
200
|
12 092
|
14 034
|
980
|
0
|
|
| Total Liabilities |
12 186
N/A
|
10 383
-15%
|
9 174
-12%
|
5 309
-42%
|
4 689
-12%
|
3 488
-26%
|
9 225
+164%
|
6 068
-34%
|
64 943
+970%
|
1 286 771
+1 881%
|
1 330 743
+3%
|
258 158
-81%
|
223 948
-13%
|
859 114
+284%
|
1 751 231
+104%
|
1 199 665
-31%
|
1 333 279
+11%
|
2 143 459
+61%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
9 500
|
15 000
|
18 000
|
20 700
|
24 839
|
28 565
|
31 420
|
31 420
|
168 925
|
1 011 774
|
1 011 774
|
1 011 774
|
1 011 774
|
1 011 774
|
1 062 361
|
1 062 361
|
1 062 361
|
1 168 587
|
|
| Retained Earnings |
2 020
|
4 411
|
9 208
|
7 910
|
5 194
|
4 222
|
4 217
|
8 453
|
11 665
|
26 460
|
41 554
|
57 448
|
92 847
|
138 099
|
121 279
|
163 466
|
164 151
|
61 336
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 256
|
1 049
|
1 049
|
1 049
|
1 049
|
1 049
|
1 049
|
1 049
|
1 049
|
1 049
|
|
| Other Equity |
0
|
2 010
|
2 119
|
6 395
|
9 033
|
9 033
|
9 033
|
9 033
|
663
|
663
|
663
|
663
|
663
|
663
|
663
|
663
|
9 354
|
15 858
|
|
| Total Equity |
11 520
N/A
|
21 421
+86%
|
29 327
+37%
|
35 004
+19%
|
39 066
+12%
|
41 819
+7%
|
44 670
+7%
|
48 906
+9%
|
182 509
+273%
|
1 039 947
+470%
|
1 055 041
+1%
|
1 070 934
+2%
|
1 106 333
+3%
|
1 151 586
+4%
|
1 185 353
+3%
|
1 227 540
+4%
|
1 236 916
+1%
|
1 246 830
+1%
|
|
| Total Liabilities & Equity |
23 706
N/A
|
31 804
+34%
|
38 501
+21%
|
40 313
+5%
|
43 755
+9%
|
45 307
+4%
|
53 894
+19%
|
54 974
+2%
|
247 452
+350%
|
2 326 718
+840%
|
2 385 784
+3%
|
1 329 092
-44%
|
1 330 282
+0%
|
2 010 699
+51%
|
2 936 584
+46%
|
2 427 206
-17%
|
2 570 195
+6%
|
3 390 289
+32%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
4
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
34
|
106
|
106
|
106
|
106
|
106
|
106
|
117
|
117
|
117
|
|