Birla Carbon (Thailand) PCL
SET:BCT
Balance Sheet
Balance Sheet Decomposition
Birla Carbon (Thailand) PCL
Birla Carbon (Thailand) PCL
Balance Sheet
Birla Carbon (Thailand) PCL
| Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||
| Cash & Cash Equivalents |
260
|
573
|
1 063
|
2 383
|
495
|
381
|
1 722
|
4 601
|
4 647
|
4 815
|
5 000
|
5 942
|
6 672
|
|
| Cash |
60
|
48
|
163
|
1 858
|
195
|
381
|
1 722
|
4 601
|
4 647
|
4 815
|
5 000
|
5 942
|
6 672
|
|
| Cash Equivalents |
200
|
525
|
900
|
525
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
2 633
|
646
|
1 490
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 659
|
1 735
|
1 008
|
7 226
|
925
|
1 182
|
1 283
|
1 155
|
1 084
|
2 162
|
2 524
|
2 265
|
1 904
|
|
| Accounts Receivables |
1 290
|
1 107
|
889
|
691
|
893
|
1 169
|
1 204
|
1 069
|
1 042
|
2 080
|
2 250
|
2 080
|
1 703
|
|
| Other Receivables |
369
|
628
|
119
|
6 536
|
32
|
14
|
79
|
86
|
42
|
81
|
273
|
185
|
202
|
|
| Inventory |
1 752
|
1 097
|
404
|
574
|
767
|
1 102
|
897
|
475
|
1 319
|
2 622
|
2 644
|
3 366
|
1 951
|
|
| Other Current Assets |
179
|
130
|
117
|
120
|
159
|
48
|
0
|
70
|
0
|
0
|
0
|
0
|
9
|
|
| Total Current Assets |
3 850
|
3 536
|
2 605
|
10 303
|
4 978
|
3 359
|
5 391
|
6 301
|
7 050
|
9 598
|
10 167
|
11 573
|
10 536
|
|
| PP&E Net |
2 400
|
1 739
|
1 614
|
1 536
|
1 416
|
1 319
|
1 497
|
1 351
|
1 179
|
1 080
|
1 093
|
1 990
|
3 391
|
|
| PP&E Gross |
2 400
|
1 739
|
1 614
|
1 536
|
1 416
|
1 319
|
1 497
|
1 351
|
1 179
|
1 080
|
1 093
|
1 990
|
3 391
|
|
| Accumulated Depreciation |
4 379
|
4 121
|
4 418
|
4 466
|
4 603
|
4 754
|
4 905
|
4 831
|
4 904
|
5 020
|
5 196
|
5 357
|
5 480
|
|
| Intangible Assets |
2
|
1
|
24
|
24
|
21
|
16
|
11
|
6
|
1
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
5 065
|
5 608
|
6 234
|
0
|
7 418
|
7 072
|
7 664
|
8 335
|
8 310
|
9 167
|
10 150
|
11 853
|
12 019
|
|
| Long-Term Investments |
4 500
|
4 685
|
4 592
|
4 977
|
5 250
|
6 196
|
5 200
|
5 403
|
5 736
|
7 892
|
9 438
|
11 552
|
11 012
|
|
| Other Long-Term Assets |
43
|
63
|
80
|
138
|
85
|
86
|
97
|
92
|
126
|
122
|
98
|
138
|
98
|
|
| Total Assets |
15 861
N/A
|
15 632
-1%
|
14 778
-5%
|
16 979
+15%
|
19 168
+13%
|
18 048
-6%
|
19 860
+10%
|
21 489
+8%
|
22 403
+4%
|
27 858
+24%
|
30 946
+11%
|
37 106
+20%
|
37 057
0%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
540
|
396
|
308
|
186
|
686
|
1 175
|
773
|
801
|
1 087
|
2 272
|
2 446
|
3 174
|
2 158
|
|
| Accrued Liabilities |
0
|
89
|
0
|
0
|
0
|
0
|
0
|
64
|
71
|
35
|
76
|
87
|
70
|
|
| Short-Term Debt |
759
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
872
|
994
|
1 030
|
66
|
161
|
0
|
0
|
5
|
2
|
0
|
1
|
3
|
2
|
|
| Other Current Liabilities |
187
|
239
|
438
|
747
|
416
|
436
|
583
|
391
|
295
|
377
|
147
|
613
|
1 198
|
|
| Total Current Liabilities |
2 358
|
1 717
|
1 776
|
1 000
|
1 262
|
1 611
|
1 356
|
1 262
|
1 455
|
2 684
|
2 669
|
3 876
|
3 428
|
|
| Long-Term Debt |
3 039
|
2 412
|
1 425
|
3 704
|
3 461
|
0
|
0
|
2
|
0
|
0
|
2
|
2
|
0
|
|
| Deferred Income Tax |
41
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
100
|
101
|
94
|
93
|
93
|
99
|
136
|
137
|
139
|
152
|
140
|
151
|
151
|
|
| Total Liabilities |
5 537
N/A
|
4 239
-23%
|
3 296
-22%
|
4 797
+46%
|
4 815
+0%
|
1 709
-65%
|
1 492
-13%
|
1 400
-6%
|
1 594
+14%
|
2 835
+78%
|
2 810
-1%
|
4 029
+43%
|
3 579
-11%
|
|
| Equity | ||||||||||||||
| Common Stock |
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
|
| Retained Earnings |
9 742
|
10 701
|
11 562
|
12 310
|
14 422
|
16 460
|
18 736
|
20 746
|
21 479
|
25 537
|
28 752
|
33 442
|
645 522
|
|
| Additional Paid In Capital |
930
|
930
|
930
|
930
|
930
|
930
|
930
|
930
|
930
|
930
|
930
|
930
|
930
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
98
|
7
|
83
|
12 709
|
|
| Other Equity |
648
|
537
|
1 310
|
1 358
|
1 299
|
1 352
|
1 597
|
1 888
|
1 787
|
1 645
|
1 839
|
1 513
|
690 480
|
|
| Total Equity |
10 323
N/A
|
11 393
+10%
|
11 482
+1%
|
12 182
+6%
|
14 353
+18%
|
16 338
+14%
|
18 368
+12%
|
20 089
+9%
|
20 809
+4%
|
25 023
+20%
|
28 136
+12%
|
33 076
+18%
|
33 478
+1%
|
|
| Total Liabilities & Equity |
15 861
N/A
|
15 632
-1%
|
14 778
-5%
|
16 979
+15%
|
19 168
+13%
|
18 048
-6%
|
19 860
+10%
|
21 489
+8%
|
22 403
+4%
|
27 858
+24%
|
30 946
+11%
|
37 106
+20%
|
37 057
0%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
|