Lohakit Metal PCL
SET:LHK
Balance Sheet
Balance Sheet Decomposition
Lohakit Metal PCL
Lohakit Metal PCL
Balance Sheet
Lohakit Metal PCL
| Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | 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 |
12
|
25
|
30
|
34
|
23
|
45
|
34
|
54
|
87
|
64
|
135
|
178
|
237
|
489
|
314
|
211
|
318
|
288
|
240
|
416
|
361
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
12
|
25
|
30
|
34
|
23
|
45
|
34
|
54
|
87
|
64
|
135
|
178
|
237
|
489
|
314
|
211
|
318
|
288
|
240
|
416
|
361
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
5
|
20
|
5
|
21
|
5
|
4
|
107
|
74
|
8
|
3
|
15
|
0
|
|
| Total Receivables |
452
|
541
|
437
|
503
|
308
|
503
|
571
|
542
|
855
|
758
|
779
|
762
|
680
|
706
|
673
|
542
|
556
|
662
|
606
|
503
|
577
|
|
| Accounts Receivables |
452
|
541
|
437
|
503
|
308
|
503
|
571
|
542
|
855
|
758
|
778
|
762
|
680
|
706
|
673
|
542
|
556
|
662
|
606
|
503
|
577
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
575
|
481
|
736
|
655
|
466
|
463
|
525
|
554
|
896
|
832
|
824
|
664
|
793
|
663
|
716
|
589
|
506
|
746
|
633
|
519
|
641
|
|
| Other Current Assets |
46
|
14
|
18
|
15
|
16
|
16
|
14
|
7
|
7
|
8
|
8
|
5
|
6
|
3
|
6
|
4
|
4
|
10
|
5
|
4
|
7
|
|
| Total Current Assets |
1 085
|
1 060
|
1 221
|
1 206
|
814
|
1 027
|
1 144
|
1 156
|
1 916
|
1 666
|
1 765
|
1 614
|
1 737
|
1 866
|
1 714
|
1 453
|
1 458
|
1 714
|
1 486
|
1 456
|
1 585
|
|
| PP&E Net |
190
|
419
|
393
|
369
|
376
|
342
|
333
|
350
|
448
|
549
|
545
|
519
|
449
|
412
|
544
|
582
|
552
|
522
|
495
|
460
|
437
|
|
| PP&E Gross |
190
|
419
|
393
|
369
|
376
|
342
|
333
|
350
|
448
|
549
|
545
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
295
|
312
|
356
|
410
|
459
|
515
|
567
|
613
|
686
|
759
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
7
|
4
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
0
|
2
|
3
|
3
|
3
|
7
|
8
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
6
|
8
|
9
|
20
|
10
|
11
|
12
|
14
|
15
|
13
|
15
|
16
|
18
|
20
|
11
|
13
|
|
| Other Long-Term Assets |
1
|
26
|
26
|
26
|
7
|
7
|
7
|
8
|
49
|
71
|
73
|
72
|
71
|
68
|
74
|
66
|
64
|
62
|
63
|
63
|
63
|
|
| Total Assets |
1 277
N/A
|
1 505
+18%
|
1 640
+9%
|
1 602
-2%
|
1 203
-25%
|
1 386
+15%
|
1 493
+8%
|
1 523
+2%
|
2 433
+60%
|
2 297
-6%
|
2 396
+4%
|
2 217
-7%
|
2 271
+2%
|
2 362
+4%
|
2 346
-1%
|
2 119
-10%
|
2 093
-1%
|
2 319
+11%
|
2 066
-11%
|
1 996
-3%
|
2 106
+6%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
420
|
327
|
296
|
150
|
87
|
262
|
224
|
200
|
501
|
469
|
407
|
0
|
532
|
564
|
517
|
368
|
349
|
524
|
410
|
383
|
431
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
274
|
651
|
572
|
574
|
398
|
323
|
307
|
266
|
470
|
273
|
379
|
253
|
54
|
36
|
92
|
56
|
43
|
57
|
69
|
45
|
80
|
|
| Current Portion of Long-Term Debt |
4
|
5
|
55
|
55
|
40
|
9
|
2
|
4
|
4
|
8
|
8
|
3
|
1
|
0
|
0
|
0
|
3
|
1
|
3
|
4
|
2
|
|
| Other Current Liabilities |
34
|
38
|
27
|
43
|
21
|
34
|
46
|
33
|
61
|
58
|
51
|
28
|
38
|
41
|
29
|
16
|
26
|
40
|
25
|
22
|
27
|
|
| Total Current Liabilities |
732
|
1 021
|
949
|
821
|
547
|
629
|
579
|
508
|
1 039
|
810
|
848
|
647
|
624
|
641
|
638
|
440
|
421
|
622
|
507
|
453
|
540
|
|
| Long-Term Debt |
3
|
8
|
131
|
40
|
4
|
4
|
3
|
10
|
8
|
8
|
5
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
5
|
2
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
66
|
130
|
169
|
182
|
193
|
194
|
200
|
214
|
221
|
218
|
198
|
158
|
161
|
154
|
159
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
25
|
28
|
23
|
30
|
31
|
37
|
41
|
43
|
38
|
35
|
29
|
32
|
34
|
|
| Total Liabilities |
736
N/A
|
1 029
+40%
|
1 080
+5%
|
861
-20%
|
551
-36%
|
633
+15%
|
648
+2%
|
664
+2%
|
1 242
+87%
|
1 027
-17%
|
1 068
+4%
|
873
-18%
|
856
-2%
|
892
+4%
|
900
+1%
|
702
-22%
|
659
-6%
|
816
+24%
|
702
-14%
|
642
-9%
|
735
+14%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
240
|
240
|
240
|
320
|
320
|
320
|
320
|
320
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
|
| Retained Earnings |
104
|
39
|
123
|
90
|
2
|
103
|
194
|
208
|
288
|
368
|
425
|
442
|
513
|
567
|
542
|
513
|
532
|
601
|
462
|
451
|
469
|
|
| Additional Paid In Capital |
197
|
197
|
197
|
331
|
331
|
331
|
331
|
331
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
520
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
541
N/A
|
476
-12%
|
560
+18%
|
741
+32%
|
653
-12%
|
754
+16%
|
845
+12%
|
858
+2%
|
1 191
+39%
|
1 270
+7%
|
1 327
+5%
|
1 344
+1%
|
1 416
+5%
|
1 470
+4%
|
1 446
-2%
|
1 417
-2%
|
1 434
+1%
|
1 503
+5%
|
1 364
-9%
|
1 354
-1%
|
1 372
+1%
|
|
| Total Liabilities & Equity |
1 277
N/A
|
1 505
+18%
|
1 640
+9%
|
1 602
-2%
|
1 203
-25%
|
1 386
+15%
|
1 493
+8%
|
1 523
+2%
|
2 433
+60%
|
2 297
-6%
|
2 396
+4%
|
2 217
-7%
|
2 271
+2%
|
2 362
+4%
|
2 346
-1%
|
2 119
-10%
|
2 093
-1%
|
2 319
+11%
|
2 066
-11%
|
1 996
-3%
|
2 106
+6%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
240
|
240
|
240
|
320
|
320
|
320
|
320
|
320
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
|