POSCO Thainox PCL
SET:INOX
Balance Sheet
Balance Sheet Decomposition
POSCO Thainox PCL
POSCO Thainox PCL
Balance Sheet
POSCO Thainox PCL
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | 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 |
840
|
3 186
|
2 959
|
4 798
|
856
|
1 262
|
780
|
3 027
|
2 406
|
1 293
|
511
|
538
|
1 289
|
1 384
|
910
|
1 549
|
1 142
|
1 054
|
2 693
|
1 110
|
2 305
|
3 047
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
733
|
511
|
0
|
1 289
|
1 384
|
910
|
1 549
|
1 142
|
1 054
|
2 693
|
1 110
|
2 305
|
3 047
|
|
| Cash Equivalents |
840
|
3 186
|
2 959
|
4 798
|
856
|
1 262
|
780
|
3 027
|
2 406
|
560
|
0
|
538
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
152
|
314
|
318
|
0
|
544
|
1 238
|
1 038
|
461
|
526
|
832
|
2 141
|
1 692
|
698
|
17
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 184
|
1 744
|
1 331
|
1 157
|
882
|
674
|
553
|
422
|
698
|
1 799
|
1 923
|
2 094
|
2 020
|
2 457
|
2 317
|
2 501
|
2 271
|
3 223
|
3 315
|
2 892
|
2 091
|
2 682
|
|
| Accounts Receivables |
2 184
|
1 744
|
1 253
|
1 055
|
839
|
607
|
519
|
407
|
650
|
1 525
|
1 792
|
2 064
|
1 949
|
2 355
|
2 180
|
2 282
|
2 217
|
3 200
|
3 300
|
2 758
|
1 954
|
2 522
|
|
| Other Receivables |
0
|
0
|
78
|
102
|
43
|
67
|
34
|
15
|
48
|
274
|
131
|
30
|
71
|
102
|
137
|
220
|
54
|
23
|
15
|
134
|
137
|
160
|
|
| Inventory |
2 337
|
4 293
|
2 209
|
3 622
|
5 117
|
3 929
|
3 412
|
3 403
|
4 651
|
3 828
|
3 595
|
4 213
|
3 083
|
3 190
|
3 852
|
3 469
|
3 912
|
3 163
|
4 500
|
4 384
|
4 177
|
3 503
|
|
| Other Current Assets |
68
|
111
|
34
|
44
|
13
|
2
|
22
|
13
|
23
|
17
|
51
|
276
|
5
|
59
|
149
|
304
|
276
|
117
|
171
|
248
|
212
|
28
|
|
| Total Current Assets |
5 429
|
9 333
|
6 534
|
9 621
|
7 020
|
6 182
|
5 085
|
6 865
|
8 322
|
8 174
|
7 118
|
7 583
|
6 923
|
7 922
|
9 369
|
9 515
|
8 300
|
7 574
|
10 679
|
8 635
|
8 785
|
9 260
|
|
| PP&E Net |
9 154
|
10 015
|
9 201
|
9 036
|
9 325
|
9 708
|
8 836
|
8 490
|
6 851
|
6 465
|
4 676
|
4 421
|
4 009
|
3 764
|
3 442
|
3 208
|
3 229
|
3 189
|
3 001
|
2 773
|
2 592
|
2 541
|
|
| PP&E Gross |
9 154
|
10 015
|
9 201
|
9 036
|
9 325
|
9 708
|
8 836
|
8 490
|
6 851
|
6 465
|
4 676
|
4 421
|
4 009
|
3 764
|
3 442
|
3 208
|
3 229
|
3 189
|
3 001
|
2 773
|
2 592
|
2 541
|
|
| Accumulated Depreciation |
4 975
|
6 811
|
7 626
|
8 436
|
9 226
|
10 047
|
7 095
|
7 747
|
8 368
|
8 913
|
8 556
|
9 026
|
9 178
|
9 550
|
9 873
|
10 111
|
10 364
|
10 523
|
10 652
|
10 755
|
11 043
|
11 305
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
5
|
9
|
16
|
12
|
11
|
8
|
5
|
3
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
144
|
138
|
106
|
73
|
37
|
10
|
2
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
4
|
4
|
1
|
6
|
6
|
14
|
18
|
17
|
92
|
123
|
178
|
18
|
76
|
33
|
37
|
45
|
47
|
48
|
52
|
58
|
58
|
59
|
|
| Other Long-Term Assets |
72
|
63
|
11
|
108
|
876
|
557
|
1 343
|
1 340
|
11
|
8
|
11
|
11
|
21
|
49
|
31
|
23
|
39
|
82
|
102
|
141
|
181
|
109
|
|
| Total Assets |
14 659
N/A
|
19 415
+32%
|
15 746
-19%
|
18 771
+19%
|
17 226
-8%
|
16 461
-4%
|
15 282
-7%
|
16 712
+9%
|
15 275
-9%
|
14 770
-3%
|
11 983
-19%
|
12 182
+2%
|
11 172
-8%
|
11 878
+6%
|
12 962
+9%
|
12 843
-1%
|
11 637
-9%
|
10 906
-6%
|
13 842
+27%
|
11 611
-16%
|
11 618
+0%
|
11 971
+3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
3 430
|
5 958
|
3 371
|
6 003
|
4 286
|
4 139
|
878
|
2 794
|
4 012
|
3 908
|
2 986
|
2 818
|
2 300
|
2 386
|
3 255
|
2 896
|
2 151
|
1 521
|
3 373
|
1 974
|
2 294
|
2 214
|
|
| Accrued Liabilities |
0
|
0
|
371
|
219
|
110
|
79
|
35
|
34
|
76
|
44
|
26
|
33
|
55
|
31
|
88
|
109
|
73
|
68
|
149
|
126
|
95
|
111
|
|
| Short-Term Debt |
1 495
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
246
|
596
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
46
|
79
|
839
|
1 459
|
73
|
59
|
80
|
34
|
0
|
0
|
0
|
0
|
0
|
20
|
16
|
11
|
18
|
21
|
|
| Other Current Liabilities |
506
|
428
|
23
|
149
|
184
|
995
|
131
|
166
|
104
|
135
|
56
|
52
|
46
|
200
|
415
|
242
|
287
|
157
|
287
|
133
|
85
|
153
|
|
| Total Current Liabilities |
5 431
|
6 386
|
3 765
|
6 370
|
4 626
|
5 291
|
1 883
|
4 452
|
4 264
|
4 147
|
3 395
|
3 534
|
2 401
|
2 617
|
3 758
|
3 247
|
2 510
|
1 766
|
3 824
|
2 243
|
2 493
|
2 499
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
341
|
412
|
2 022
|
384
|
181
|
119
|
39
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
6
|
4
|
24
|
12
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
37
|
37
|
39
|
45
|
52
|
59
|
64
|
72
|
74
|
81
|
88
|
76
|
78
|
85
|
108
|
112
|
172
|
192
|
186
|
156
|
154
|
168
|
|
| Total Liabilities |
5 468
N/A
|
6 423
+17%
|
3 804
-41%
|
6 415
+69%
|
5 019
-22%
|
5 779
+15%
|
3 986
-31%
|
4 926
+24%
|
4 519
-8%
|
4 347
-4%
|
3 634
-16%
|
3 609
-1%
|
2 479
-31%
|
2 702
+9%
|
3 866
+43%
|
3 392
-12%
|
2 682
-21%
|
1 979
-26%
|
4 017
+103%
|
2 403
-40%
|
2 672
+11%
|
2 678
+0%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
7 670
|
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
|
| Retained Earnings |
1 521
|
4 660
|
3 859
|
4 274
|
4 123
|
2 600
|
3 168
|
3 658
|
752
|
589
|
193
|
445
|
565
|
1 049
|
968
|
1 323
|
827
|
799
|
1 698
|
1 081
|
819
|
1 165
|
|
| Additional Paid In Capital |
0
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
332
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
250
|
250
|
250
|
250
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1 876
|
1 706
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
9 191
N/A
|
12 992
+41%
|
11 941
-8%
|
12 356
+3%
|
12 207
-1%
|
10 682
-12%
|
11 296
+6%
|
11 786
+4%
|
10 756
-9%
|
10 423
-3%
|
8 349
-20%
|
8 573
+3%
|
8 693
+1%
|
9 176
+6%
|
9 096
-1%
|
9 451
+4%
|
8 954
-5%
|
8 927
0%
|
9 826
+10%
|
9 209
-6%
|
8 947
-3%
|
9 292
+4%
|
|
| Total Liabilities & Equity |
14 659
N/A
|
19 415
+32%
|
15 746
-19%
|
18 771
+19%
|
17 226
-8%
|
16 461
-4%
|
15 282
-7%
|
16 712
+9%
|
15 275
-9%
|
14 770
-3%
|
11 983
-19%
|
12 182
+2%
|
11 172
-8%
|
11 878
+6%
|
12 962
+9%
|
12 843
-1%
|
11 637
-9%
|
10 906
-6%
|
13 842
+27%
|
11 611
-16%
|
11 618
+0%
|
11 971
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
7 670
|
8 000
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
7 796
|
|