Bangkok Airways PCL
SET:BA
Balance Sheet
Balance Sheet Decomposition
Bangkok Airways PCL
Bangkok Airways PCL
Balance Sheet
Bangkok Airways PCL
| 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 |
712
|
1 359
|
3 665
|
2 552
|
2 175
|
4 628
|
3 051
|
3 545
|
4 348
|
5 273
|
2 181
|
2 126
|
3 592
|
12 978
|
8 236
|
9 560
|
|
| Cash |
0
|
32
|
36
|
51
|
168
|
125
|
68
|
58
|
54
|
62
|
46
|
48
|
51
|
61
|
59
|
62
|
|
| Cash Equivalents |
712
|
1 327
|
3 629
|
2 501
|
2 007
|
4 503
|
2 983
|
3 487
|
4 294
|
5 211
|
2 135
|
2 078
|
3 541
|
12 917
|
8 177
|
9 498
|
|
| Short-Term Investments |
0
|
26
|
60
|
511
|
11 525
|
8 615
|
7 618
|
6 451
|
3 300
|
4 046
|
0
|
0
|
3 055
|
651
|
5 303
|
464
|
|
| Total Receivables |
2 183
|
1 813
|
3 281
|
1 679
|
1 705
|
1 847
|
1 966
|
1 854
|
1 713
|
1 535
|
401
|
373
|
1 185
|
1 472
|
1 390
|
1 423
|
|
| Accounts Receivables |
1 156
|
1 144
|
1 479
|
1 556
|
1 502
|
1 634
|
1 846
|
1 704
|
1 710
|
1 507
|
361
|
314
|
1 180
|
1 469
|
1 378
|
1 422
|
|
| Other Receivables |
1 027
|
669
|
1 802
|
123
|
203
|
213
|
119
|
150
|
4
|
29
|
40
|
59
|
5
|
3
|
12
|
1
|
|
| Inventory |
137
|
187
|
231
|
228
|
272
|
306
|
369
|
479
|
542
|
510
|
477
|
438
|
465
|
489
|
507
|
517
|
|
| Other Current Assets |
535
|
569
|
607
|
743
|
883
|
449
|
1 188
|
2 052
|
1 527
|
1 225
|
198
|
169
|
312
|
484
|
749
|
260
|
|
| Total Current Assets |
3 567
|
3 955
|
7 844
|
5 715
|
16 561
|
15 846
|
14 192
|
14 381
|
11 430
|
12 589
|
3 257
|
3 106
|
8 608
|
16 074
|
16 186
|
12 224
|
|
| PP&E Net |
7 000
|
7 148
|
6 379
|
6 339
|
7 034
|
9 559
|
12 793
|
14 503
|
15 520
|
15 608
|
17 539
|
15 894
|
13 689
|
11 714
|
12 103
|
11 967
|
|
| PP&E Gross |
7 000
|
7 148
|
6 379
|
6 339
|
7 034
|
9 559
|
12 793
|
14 503
|
15 520
|
15 608
|
17 539
|
15 894
|
13 689
|
11 714
|
12 103
|
11 967
|
|
| Accumulated Depreciation |
5 533
|
6 057
|
6 211
|
5 337
|
5 860
|
6 560
|
7 374
|
8 447
|
9 050
|
8 675
|
8 400
|
9 079
|
9 178
|
8 928
|
9 314
|
9 492
|
|
| Intangible Assets |
1 218
|
760
|
761
|
776
|
829
|
759
|
708
|
663
|
597
|
590
|
483
|
382
|
291
|
208
|
178
|
90
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
247
|
212
|
200
|
56
|
0
|
0
|
0
|
70
|
190
|
155
|
214
|
468
|
1 166
|
944
|
935
|
806
|
|
| Long-Term Investments |
7 867
|
12 883
|
16 111
|
16 560
|
23 101
|
29 708
|
31 688
|
27 568
|
33 451
|
32 229
|
28 544
|
28 555
|
37 814
|
28 490
|
26 018
|
24 535
|
|
| Other Long-Term Assets |
3 092
|
2 493
|
713
|
948
|
1 055
|
1 141
|
907
|
757
|
853
|
710
|
565
|
534
|
677
|
452
|
495
|
776
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
22 990
N/A
|
27 451
+19%
|
32 008
+17%
|
30 393
-5%
|
48 579
+60%
|
57 013
+17%
|
60 289
+6%
|
57 942
-4%
|
62 067
+7%
|
61 908
0%
|
50 602
-18%
|
48 939
-3%
|
62 246
+27%
|
57 881
-7%
|
55 917
-3%
|
50 399
-10%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
1 554
|
1 277
|
1 290
|
1 576
|
1 686
|
1 637
|
2 094
|
2 113
|
2 130
|
2 022
|
628
|
596
|
1 284
|
1 339
|
1 471
|
1 273
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
492
|
418
|
403
|
130
|
143
|
307
|
1 727
|
1 889
|
1 930
|
|
| Short-Term Debt |
1 331
|
1 199
|
1 670
|
671
|
0
|
0
|
0
|
30
|
35
|
50
|
1 105
|
917
|
768
|
1 598
|
1 446
|
1 925
|
|
| Current Portion of Long-Term Debt |
684
|
1 043
|
1 262
|
1 437
|
1 119
|
500
|
465
|
553
|
726
|
1 073
|
5 205
|
19 847
|
10 772
|
2 161
|
2 380
|
2 376
|
|
| Other Current Liabilities |
1 888
|
2 830
|
3 276
|
3 910
|
3 930
|
4 388
|
4 769
|
5 127
|
5 031
|
5 708
|
3 610
|
2 302
|
4 096
|
4 142
|
4 720
|
4 677
|
|
| Total Current Liabilities |
5 457
|
6 349
|
7 497
|
7 594
|
6 734
|
6 525
|
7 328
|
8 315
|
8 340
|
9 257
|
10 677
|
23 803
|
17 227
|
10 967
|
11 906
|
12 181
|
|
| Long-Term Debt |
15 230
|
15 391
|
14 167
|
12 770
|
12 299
|
13 858
|
15 060
|
16 016
|
16 834
|
16 568
|
15 029
|
6 669
|
7 293
|
10 950
|
9 528
|
6 893
|
|
| Deferred Income Tax |
1 012
|
1 541
|
2 405
|
2 486
|
3 712
|
5 040
|
5 295
|
4 576
|
5 330
|
5 060
|
3 956
|
4 311
|
5 651
|
3 591
|
2 976
|
2 213
|
|
| Minority Interest |
123
|
132
|
198
|
111
|
123
|
139
|
76
|
73
|
67
|
57
|
14
|
36
|
55
|
76
|
75
|
48
|
|
| Other Liabilities |
130
|
181
|
220
|
351
|
402
|
494
|
617
|
649
|
785
|
1 019
|
1 334
|
994
|
15 311
|
15 466
|
15 650
|
15 838
|
|
| Total Liabilities |
21 952
N/A
|
23 593
+7%
|
24 486
+4%
|
23 313
-5%
|
23 270
0%
|
26 056
+12%
|
28 376
+9%
|
29 629
+4%
|
31 356
+6%
|
31 960
+2%
|
31 010
-3%
|
35 741
+15%
|
45 427
+27%
|
40 897
-10%
|
39 986
-2%
|
37 174
-7%
|
|
| Equity | |||||||||||||||||
| Common Stock |
1 200
|
1 200
|
1 213
|
1 580
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
2 100
|
|
| Retained Earnings |
2 941
|
3 560
|
2 444
|
3 886
|
518
|
276
|
452
|
237
|
179
|
85
|
5 601
|
14 133
|
16 193
|
1 051
|
2 498
|
3 349
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
270
|
9 319
|
9 319
|
9 319
|
9 319
|
9 319
|
9 319
|
9 319
|
9 320
|
9 219
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
2 783
|
6 220
|
8 755
|
9 116
|
9 116
|
19 261
|
20 041
|
16 657
|
19 837
|
18 935
|
14 431
|
16 455
|
21 706
|
13 841
|
11 331
|
8 127
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
367
|
492
|
492
|
465
|
0
|
0
|
0
|
362
|
|
| Other Equity |
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
167
|
78
|
14
|
8
|
2
|
11
|
|
| Total Equity |
1 038
N/A
|
3 857
+272%
|
7 522
+95%
|
7 080
-6%
|
25 309
+257%
|
30 956
+22%
|
31 913
+3%
|
28 313
-11%
|
30 711
+8%
|
29 948
-2%
|
19 591
-35%
|
13 198
-33%
|
16 818
+27%
|
16 984
+1%
|
15 931
-6%
|
13 225
-17%
|
|
| Total Liabilities & Equity |
22 990
N/A
|
27 451
+19%
|
32 008
+17%
|
30 393
-5%
|
48 579
+60%
|
57 013
+17%
|
60 289
+6%
|
57 942
-4%
|
62 067
+7%
|
61 908
0%
|
50 602
-18%
|
48 939
-3%
|
62 246
+27%
|
57 881
-7%
|
55 917
-3%
|
50 399
-10%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
1 213
|
1 213
|
1 213
|
1 580
|
2 100
|
2 100
|
2 100
|
2 100
|
2 070
|
2 060
|
2 060
|
2 060
|
2 100
|
2 100
|
2 100
|
2 074
|
|