Buriram Sugar PCL
SET:BRR
Balance Sheet
Balance Sheet Decomposition
Buriram Sugar PCL
Buriram Sugar PCL
Balance Sheet
Buriram Sugar 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
33
|
64
|
67
|
34
|
349
|
214
|
85
|
229
|
179
|
41
|
60
|
69
|
989
|
262
|
777
|
|
| Cash |
33
|
0
|
67
|
34
|
349
|
214
|
85
|
229
|
179
|
41
|
60
|
69
|
989
|
262
|
777
|
|
| Cash Equivalents |
0
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
554
|
550
|
950
|
1 112
|
1 028
|
872
|
1 136
|
1 026
|
1 195
|
879
|
742
|
715
|
960
|
1 189
|
1 071
|
|
| Accounts Receivables |
452
|
550
|
940
|
1 104
|
958
|
824
|
1 091
|
999
|
1 135
|
815
|
719
|
654
|
902
|
1 119
|
960
|
|
| Other Receivables |
102
|
0
|
10
|
8
|
70
|
48
|
45
|
26
|
60
|
64
|
23
|
61
|
59
|
70
|
111
|
|
| Inventory |
441
|
896
|
626
|
666
|
611
|
715
|
582
|
1 061
|
1 338
|
912
|
568
|
1 333
|
985
|
911
|
974
|
|
| Other Current Assets |
38
|
78
|
37
|
47
|
119
|
196
|
293
|
340
|
259
|
238
|
120
|
107
|
156
|
293
|
240
|
|
| Total Current Assets |
1 066
|
1 588
|
1 680
|
1 858
|
2 106
|
1 997
|
2 096
|
2 655
|
2 971
|
2 070
|
1 491
|
2 224
|
3 090
|
2 656
|
3 063
|
|
| PP&E Net |
68
|
662
|
1 127
|
1 800
|
3 052
|
4 265
|
4 685
|
4 811
|
5 432
|
5 675
|
5 546
|
5 350
|
5 213
|
5 205
|
4 997
|
|
| PP&E Gross |
68
|
662
|
1 127
|
1 800
|
3 052
|
4 265
|
4 685
|
4 811
|
5 432
|
5 675
|
5 546
|
5 350
|
5 213
|
5 205
|
4 997
|
|
| Accumulated Depreciation |
70
|
255
|
266
|
310
|
384
|
518
|
758
|
950
|
1 221
|
1 641
|
1 841
|
2 125
|
2 388
|
2 596
|
2 830
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
12
|
17
|
28
|
26
|
31
|
31
|
27
|
24
|
21
|
20
|
17
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
156
|
0
|
0
|
175
|
190
|
287
|
212
|
157
|
128
|
79
|
|
| Long-Term Investments |
1 061
|
2
|
2
|
2
|
2
|
2
|
2
|
1 229
|
1 214
|
1 117
|
1 020
|
1 108
|
933
|
879
|
750
|
|
| Other Long-Term Assets |
1
|
261
|
247
|
237
|
214
|
328
|
416
|
511
|
453
|
347
|
291
|
139
|
44
|
11
|
14
|
|
| Total Assets |
2 197
N/A
|
2 513
+14%
|
3 056
+22%
|
3 898
+28%
|
5 386
+38%
|
6 764
+26%
|
7 227
+7%
|
9 233
+28%
|
10 276
+11%
|
9 429
-8%
|
8 663
-8%
|
9 057
+5%
|
9 459
+4%
|
8 899
-6%
|
8 921
+0%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
719
|
1 113
|
417
|
617
|
282
|
302
|
175
|
332
|
135
|
84
|
230
|
117
|
225
|
169
|
184
|
|
| Accrued Liabilities |
91
|
0
|
219
|
21
|
43
|
70
|
46
|
146
|
195
|
215
|
93
|
41
|
72
|
102
|
124
|
|
| Short-Term Debt |
90
|
360
|
874
|
1 515
|
2 209
|
1 475
|
1 710
|
1 136
|
2 618
|
2 612
|
1 108
|
1 622
|
783
|
247
|
157
|
|
| Current Portion of Long-Term Debt |
170
|
63
|
87
|
100
|
170
|
315
|
1 791
|
634
|
598
|
514
|
492
|
614
|
605
|
569
|
1 520
|
|
| Other Current Liabilities |
28
|
157
|
169
|
270
|
199
|
186
|
411
|
302
|
515
|
563
|
390
|
800
|
886
|
971
|
732
|
|
| Total Current Liabilities |
1 098
|
1 694
|
1 765
|
2 523
|
2 904
|
2 349
|
4 133
|
2 549
|
4 062
|
3 988
|
2 313
|
3 193
|
2 571
|
2 058
|
2 717
|
|
| Long-Term Debt |
152
|
818
|
829
|
707
|
463
|
2 254
|
977
|
4 177
|
3 676
|
3 522
|
4 402
|
3 838
|
4 201
|
3 776
|
2 284
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
30
|
18
|
0
|
2
|
3
|
|
| Minority Interest |
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
19
|
35
|
47
|
|
| Other Liabilities |
0
|
15
|
21
|
33
|
31
|
26
|
24
|
34
|
38
|
57
|
62
|
69
|
73
|
71
|
75
|
|
| Total Liabilities |
1 249
N/A
|
2 527
+102%
|
2 616
+4%
|
3 263
+25%
|
3 398
+4%
|
4 639
+37%
|
5 135
+11%
|
6 762
+32%
|
7 777
+15%
|
7 568
-3%
|
6 809
-10%
|
7 120
+5%
|
6 826
-4%
|
5 872
-14%
|
5 031
-14%
|
|
| Equity | ||||||||||||||||
| Common Stock |
200
|
200
|
320
|
508
|
677
|
677
|
677
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
|
| Retained Earnings |
748
|
214
|
121
|
116
|
357
|
495
|
461
|
704
|
732
|
95
|
80
|
165
|
874
|
1 269
|
2 132
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
12
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
10
|
10
|
10
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
17
|
20
|
20
|
|
| Total Equity |
947
N/A
|
14
N/A
|
440
N/A
|
635
+44%
|
1 988
+213%
|
2 126
+7%
|
2 092
-2%
|
2 471
+18%
|
2 499
+1%
|
1 862
-26%
|
1 854
0%
|
1 937
+4%
|
2 633
+36%
|
3 026
+15%
|
3 889
+29%
|
|
| Total Liabilities & Equity |
2 197
N/A
|
2 513
+14%
|
3 056
+22%
|
3 898
+28%
|
5 386
+38%
|
6 764
+26%
|
7 227
+7%
|
9 233
+28%
|
10 276
+11%
|
9 429
-8%
|
8 663
-8%
|
9 057
+5%
|
9 459
+4%
|
8 899
-6%
|
8 921
+0%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
240
|
240
|
384
|
609
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
|