Chaopraya Mahanakorn PCL
SET:CMC
Balance Sheet
Balance Sheet Decomposition
Chaopraya Mahanakorn PCL
Chaopraya Mahanakorn PCL
Balance Sheet
Chaopraya Mahanakorn PCL
| 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 |
48
|
31
|
358
|
60
|
93
|
119
|
63
|
35
|
292
|
392
|
262
|
190
|
|
| Cash |
48
|
31
|
358
|
60
|
0
|
119
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
93
|
0
|
63
|
35
|
292
|
392
|
262
|
190
|
|
| Short-Term Investments |
0
|
0
|
3
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
225
|
0
|
|
| Total Receivables |
8
|
0
|
0
|
31
|
20
|
29
|
119
|
89
|
101
|
153
|
163
|
81
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
1
|
14
|
119
|
89
|
100
|
153
|
162
|
81
|
|
| Other Receivables |
8
|
0
|
0
|
31
|
18
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
4 150
|
0
|
0
|
4 315
|
4 435
|
3 448
|
3 381
|
3 283
|
2 347
|
2 507
|
3 610
|
3 894
|
|
| Other Current Assets |
78
|
11
|
16
|
103
|
20
|
33
|
44
|
14
|
15
|
39
|
63
|
24
|
|
| Total Current Assets |
4 284
|
11
|
16
|
4 509
|
4 567
|
3 632
|
3 607
|
3 421
|
2 755
|
3 091
|
4 323
|
4 189
|
|
| PP&E Net |
234
|
0
|
0
|
193
|
143
|
218
|
198
|
200
|
1 137
|
1 264
|
1 676
|
1 390
|
|
| PP&E Gross |
234
|
0
|
0
|
193
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
109
|
137
|
162
|
178
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
5
|
10
|
14
|
12
|
10
|
8
|
11
|
10
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
577
|
0
|
0
|
952
|
953
|
1 268
|
1 178
|
1 662
|
1 539
|
1 539
|
1 288
|
1 202
|
|
| Other Long-Term Assets |
180
|
0
|
0
|
241
|
282
|
138
|
192
|
241
|
138
|
218
|
281
|
258
|
|
| Total Assets |
5 275
N/A
|
0
N/A
|
0
N/A
|
5 900
N/A
|
5 956
+1%
|
5 270
-12%
|
5 197
-1%
|
5 544
+7%
|
5 577
+1%
|
6 123
+10%
|
7 577
+24%
|
7 046
-7%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
242
|
0
|
147
|
125
|
123
|
111
|
306
|
295
|
237
|
308
|
347
|
313
|
|
| Accrued Liabilities |
22
|
16
|
25
|
10
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
407
|
0
|
0
|
629
|
581
|
233
|
696
|
529
|
259
|
136
|
189
|
188
|
|
| Current Portion of Long-Term Debt |
1 233
|
0
|
0
|
1 786
|
1 373
|
942
|
203
|
604
|
270
|
783
|
1 107
|
1 120
|
|
| Other Current Liabilities |
440
|
0
|
0
|
350
|
253
|
169
|
91
|
35
|
12
|
13
|
34
|
26
|
|
| Total Current Liabilities |
2 344
|
16
|
172
|
2 900
|
2 336
|
1 459
|
1 297
|
1 464
|
778
|
1 240
|
1 676
|
1 646
|
|
| Long-Term Debt |
1 604
|
0
|
0
|
1 345
|
1 833
|
1 160
|
1 265
|
1 411
|
2 088
|
2 293
|
3 522
|
3 249
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
|
| Other Liabilities |
64
|
0
|
0
|
23
|
26
|
24
|
24
|
26
|
27
|
25
|
24
|
25
|
|
| Total Liabilities |
4 012
N/A
|
0
N/A
|
0
N/A
|
4 268
N/A
|
4 195
-2%
|
2 643
-37%
|
2 586
-2%
|
2 901
+12%
|
2 893
0%
|
3 559
+23%
|
5 224
+47%
|
4 919
-6%
|
|
| Equity | |||||||||||||
| Common Stock |
750
|
0
|
0
|
750
|
750
|
1 000
|
1 000
|
1 000
|
1 029
|
1 029
|
1 067
|
1 102
|
|
| Retained Earnings |
537
|
0
|
0
|
906
|
1 034
|
1 182
|
1 166
|
1 199
|
1 211
|
1 091
|
842
|
581
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
468
|
468
|
468
|
468
|
468
|
468
|
468
|
|
| Other Equity |
24
|
0
|
0
|
24
|
24
|
23
|
24
|
24
|
24
|
24
|
24
|
24
|
|
| Total Equity |
1 263
N/A
|
0
N/A
|
0
N/A
|
1 632
N/A
|
1 761
+8%
|
2 627
+49%
|
2 610
-1%
|
2 643
+1%
|
2 684
+2%
|
2 563
-4%
|
2 353
-8%
|
2 127
-10%
|
|
| Total Liabilities & Equity |
5 275
N/A
|
0
N/A
|
0
N/A
|
5 900
N/A
|
5 956
+1%
|
5 270
-12%
|
5 197
-1%
|
5 544
+7%
|
5 577
+1%
|
6 123
+10%
|
7 577
+24%
|
7 046
-7%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
750
|
0
|
0
|
771
|
800
|
1 102
|
1 102
|
1 102
|
1 029
|
1 102
|
1 102
|
1 102
|
|