Bangkok Lab and Cosmetic PCL
SET:BLC
Balance Sheet
Balance Sheet Decomposition
Bangkok Lab and Cosmetic PCL
Bangkok Lab and Cosmetic PCL
Balance Sheet
Bangkok Lab and Cosmetic PCL
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
2
|
10
|
8
|
22
|
38
|
90
|
180
|
|
| Cash Equivalents |
2
|
10
|
8
|
22
|
38
|
90
|
180
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
885
|
550
|
|
| Total Receivables |
180
|
324
|
302
|
254
|
312
|
369
|
408
|
|
| Accounts Receivables |
179
|
294
|
288
|
245
|
302
|
347
|
380
|
|
| Other Receivables |
1
|
30
|
15
|
9
|
10
|
22
|
28
|
|
| Inventory |
137
|
257
|
340
|
344
|
401
|
393
|
373
|
|
| Other Current Assets |
0
|
3
|
4
|
5
|
7
|
7
|
6
|
|
| Total Current Assets |
319
|
594
|
655
|
624
|
757
|
1 744
|
1 517
|
|
| PP&E Net |
243
|
317
|
332
|
385
|
384
|
415
|
540
|
|
| Intangible Assets |
4
|
5
|
5
|
5
|
4
|
7
|
16
|
|
| Other Long-Term Assets |
31
|
75
|
68
|
65
|
68
|
74
|
165
|
|
| Total Assets |
596
N/A
|
991
+66%
|
1 059
+7%
|
1 079
+2%
|
1 213
+12%
|
2 240
+85%
|
2 238
0%
|
|
| Liabilities | ||||||||
| Accounts Payable |
89
|
128
|
124
|
106
|
153
|
193
|
137
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
9
|
|
| Short-Term Debt |
227
|
397
|
402
|
388
|
379
|
200
|
84
|
|
| Current Portion of Long-Term Debt |
32
|
40
|
43
|
76
|
62
|
58
|
35
|
|
| Other Current Liabilities |
28
|
93
|
99
|
80
|
122
|
87
|
102
|
|
| Total Current Liabilities |
376
|
659
|
669
|
650
|
715
|
443
|
367
|
|
| Long-Term Debt |
38
|
64
|
146
|
107
|
104
|
76
|
43
|
|
| Deferred Income Tax |
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
11
|
9
|
9
|
13
|
20
|
19
|
|
| Other Liabilities |
32
|
104
|
110
|
108
|
113
|
126
|
143
|
|
| Total Liabilities |
445
N/A
|
839
+88%
|
934
+11%
|
881
-6%
|
944
+7%
|
665
-30%
|
571
-14%
|
|
| Equity | ||||||||
| Common Stock |
130
|
130
|
180
|
200
|
240
|
300
|
300
|
|
| Retained Earnings |
21
|
29
|
55
|
32
|
2
|
97
|
182
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
1 148
|
1 148
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
31
|
37
|
|
| Other Equity |
0
|
51
|
0
|
31
|
31
|
31
|
37
|
|
| Total Equity |
151
N/A
|
153
+1%
|
125
-18%
|
198
+58%
|
268
+35%
|
1 576
+487%
|
1 666
+6%
|
|
| Total Liabilities & Equity |
596
N/A
|
991
+66%
|
1 059
+7%
|
1 079
+2%
|
1 213
+12%
|
2 240
+85%
|
2 238
0%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
150
|
150
|
150
|
150
|
150
|
600
|
600
|
|