Ekarat Engineering PCL
SET:AKR
Balance Sheet
Balance Sheet Decomposition
Ekarat Engineering PCL
Ekarat Engineering PCL
Balance Sheet
Ekarat Engineering PCL
| Dec-2002 | Dec-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
17
|
19
|
34
|
46
|
103
|
68
|
67
|
38
|
88
|
88
|
113
|
206
|
3
|
87
|
65
|
52
|
52
|
41
|
61
|
127
|
89
|
261
|
257
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
107
|
200
|
0
|
86
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
17
|
19
|
34
|
46
|
103
|
68
|
67
|
38
|
88
|
3
|
6
|
6
|
3
|
1
|
65
|
52
|
52
|
41
|
61
|
127
|
89
|
261
|
257
|
|
| Short-Term Investments |
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
209
|
137
|
394
|
328
|
404
|
356
|
380
|
210
|
286
|
476
|
322
|
341
|
470
|
438
|
454
|
250
|
277
|
424
|
267
|
289
|
395
|
357
|
522
|
|
| Accounts Receivables |
198
|
120
|
370
|
297
|
328
|
297
|
314
|
200
|
264
|
444
|
299
|
276
|
436
|
407
|
454
|
250
|
277
|
424
|
267
|
289
|
395
|
357
|
522
|
|
| Other Receivables |
11
|
17
|
25
|
31
|
76
|
59
|
67
|
10
|
22
|
31
|
23
|
64
|
34
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
179
|
221
|
299
|
390
|
409
|
432
|
700
|
451
|
425
|
458
|
516
|
345
|
379
|
473
|
403
|
516
|
424
|
430
|
380
|
888
|
949
|
809
|
799
|
|
| Other Current Assets |
13
|
11
|
20
|
38
|
30
|
32
|
30
|
17
|
18
|
8
|
17
|
23
|
0
|
18
|
6
|
3
|
3
|
15
|
9
|
35
|
22
|
12
|
63
|
|
| Total Current Assets |
419
|
391
|
746
|
801
|
946
|
888
|
1 178
|
716
|
818
|
1 029
|
968
|
914
|
1 147
|
1 016
|
928
|
822
|
755
|
910
|
717
|
1 339
|
1 455
|
1 440
|
1 641
|
|
| PP&E Net |
280
|
407
|
375
|
562
|
983
|
1 625
|
1 552
|
1 540
|
1 239
|
1 182
|
1 130
|
1 145
|
1 105
|
1 065
|
1 134
|
1 121
|
711
|
661
|
696
|
637
|
633
|
701
|
641
|
|
| PP&E Gross |
280
|
407
|
375
|
562
|
983
|
1 625
|
1 552
|
1 540
|
1 239
|
1 182
|
1 130
|
1 145
|
1 105
|
1 065
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
546
|
875
|
985
|
356
|
405
|
463
|
561
|
646
|
968
|
1 086
|
1 173
|
1 242
|
0
|
1 401
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
3
|
35
|
32
|
0
|
0
|
0
|
15
|
13
|
10
|
8
|
7
|
3
|
2
|
2
|
10
|
10
|
9
|
9
|
0
|
0
|
11
|
23
|
21
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
7
|
11
|
11
|
19
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
18
|
21
|
20
|
11
|
1
|
1
|
1
|
1
|
|
| Long-Term Investments |
21
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
21
|
21
|
22
|
19
|
|
| Other Long-Term Assets |
42
|
14
|
11
|
13
|
10
|
11
|
6
|
4
|
10
|
36
|
42
|
47
|
16
|
26
|
39
|
40
|
118
|
114
|
103
|
78
|
75
|
61
|
58
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
765
N/A
|
864
+13%
|
1 175
+36%
|
1 387
+18%
|
1 958
+41%
|
2 532
+29%
|
2 759
+9%
|
2 272
-18%
|
2 078
-9%
|
2 255
+9%
|
2 148
-5%
|
2 110
-2%
|
2 272
+8%
|
2 110
-7%
|
2 119
+0%
|
2 012
-5%
|
1 616
-20%
|
1 715
+6%
|
1 530
-11%
|
2 076
+36%
|
2 196
+6%
|
2 247
+2%
|
2 382
+6%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
147
|
123
|
245
|
78
|
119
|
114
|
258
|
134
|
244
|
413
|
201
|
224
|
304
|
206
|
300
|
270
|
241
|
192
|
110
|
251
|
248
|
171
|
184
|
|
| Accrued Liabilities |
33
|
71
|
71
|
39
|
41
|
47
|
69
|
170
|
46
|
71
|
86
|
52
|
75
|
58
|
63
|
56
|
35
|
58
|
24
|
29
|
64
|
88
|
118
|
|
| Short-Term Debt |
119
|
63
|
224
|
449
|
79
|
129
|
412
|
305
|
1 299
|
1 365
|
11
|
10
|
68
|
141
|
219
|
210
|
215
|
217
|
38
|
222
|
211
|
220
|
126
|
|
| Current Portion of Long-Term Debt |
81
|
56
|
107
|
61
|
61
|
326
|
150
|
826
|
11
|
8
|
40
|
101
|
109
|
117
|
119
|
34
|
32
|
33
|
41
|
34
|
36
|
35
|
17
|
|
| Other Current Liabilities |
28
|
76
|
191
|
77
|
271
|
196
|
92
|
70
|
86
|
105
|
135
|
84
|
116
|
83
|
44
|
43
|
36
|
60
|
41
|
84
|
107
|
90
|
112
|
|
| Total Current Liabilities |
408
|
390
|
839
|
705
|
571
|
813
|
981
|
1 504
|
1 685
|
1 962
|
472
|
471
|
673
|
605
|
745
|
614
|
559
|
560
|
255
|
620
|
666
|
605
|
558
|
|
| Long-Term Debt |
1 746
|
1 752
|
271
|
62
|
154
|
519
|
705
|
19
|
8
|
2
|
1 265
|
307
|
218
|
117
|
115
|
120
|
102
|
88
|
60
|
92
|
82
|
66
|
59
|
|
| Minority Interest |
63
|
5
|
180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
21
|
44
|
55
|
62
|
69
|
77
|
75
|
92
|
152
|
84
|
86
|
82
|
84
|
|
| Total Liabilities |
2 091
N/A
|
2 147
+3%
|
930
-57%
|
766
-18%
|
726
-5%
|
1 331
+83%
|
1 686
+27%
|
1 523
-10%
|
1 693
+11%
|
1 976
+17%
|
1 758
-11%
|
821
-53%
|
946
+15%
|
784
-17%
|
929
+19%
|
811
-13%
|
735
-9%
|
741
+1%
|
467
-37%
|
796
+70%
|
834
+5%
|
752
-10%
|
702
-7%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
1 253
|
1 253
|
508
|
608
|
790
|
790
|
790
|
790
|
790
|
790
|
632
|
1 075
|
1 075
|
1 075
|
1 075
|
1 075
|
1 075
|
1 075
|
1 075
|
1 177
|
1 177
|
1 177
|
1 178
|
|
| Retained Earnings |
1 738
|
1 700
|
165
|
8
|
145
|
114
|
13
|
338
|
702
|
807
|
242
|
214
|
251
|
252
|
116
|
126
|
194
|
101
|
12
|
78
|
159
|
292
|
476
|
|
| Additional Paid In Capital |
108
|
108
|
108
|
5
|
297
|
297
|
297
|
297
|
297
|
297
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
26
|
26
|
|
| Other Equity |
949
|
943
|
205
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 326
N/A
|
1 283
+3%
|
245
N/A
|
621
+153%
|
1 232
+98%
|
1 201
-3%
|
1 074
-11%
|
749
-30%
|
385
-49%
|
279
-27%
|
391
+40%
|
1 289
+230%
|
1 326
+3%
|
1 327
+0%
|
1 190
-10%
|
1 201
+1%
|
881
-27%
|
974
+11%
|
1 063
+9%
|
1 281
+21%
|
1 362
+6%
|
1 495
+10%
|
1 679
+12%
|
|
| Total Liabilities & Equity |
765
N/A
|
864
+13%
|
1 175
+36%
|
1 387
+18%
|
1 958
+41%
|
2 532
+29%
|
2 759
+9%
|
2 272
-18%
|
2 078
-9%
|
2 255
+9%
|
2 148
-5%
|
2 110
-2%
|
2 272
+8%
|
2 110
-7%
|
2 119
+0%
|
2 012
-5%
|
1 616
-20%
|
1 715
+6%
|
1 530
-11%
|
2 076
+36%
|
2 196
+6%
|
2 247
+2%
|
2 382
+6%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
1 002
|
1 002
|
1 002
|
1 002
|
1 002
|
1 002
|
1 002
|
1 002
|
1 002
|
1 002
|
1 002
|
1 343
|
1 343
|
1 343
|
1 343
|
1 343
|
1 343
|
1 343
|
1 343
|
1 472
|
1 472
|
1 472
|
1 472
|
|
| Preferred Shares Outstanding |
95
|
95
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|