PCS Machine Group Holding PCL
SET:PCSGH
Balance Sheet
Balance Sheet Decomposition
PCS Machine Group Holding PCL
PCS Machine Group Holding PCL
Balance Sheet
PCS Machine Group Holding 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 |
130
|
140
|
384
|
319
|
798
|
1 811
|
1 062
|
1 498
|
502
|
1 153
|
803
|
1 029
|
794
|
1 269
|
363
|
|
| Cash |
130
|
140
|
0
|
319
|
798
|
1 062
|
1 062
|
1 498
|
502
|
1 153
|
803
|
1 029
|
794
|
1 269
|
363
|
|
| Cash Equivalents |
0
|
0
|
384
|
0
|
0
|
750
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
300
|
0
|
300
|
18
|
0
|
895
|
432
|
944
|
616
|
1 831
|
|
| Total Receivables |
512
|
549
|
915
|
853
|
0
|
813
|
689
|
813
|
961
|
782
|
721
|
897
|
831
|
651
|
614
|
|
| Accounts Receivables |
477
|
544
|
908
|
801
|
0
|
751
|
685
|
751
|
930
|
730
|
690
|
787
|
742
|
580
|
572
|
|
| Other Receivables |
35
|
5
|
7
|
52
|
0
|
62
|
4
|
62
|
31
|
52
|
31
|
111
|
90
|
71
|
41
|
|
| Inventory |
480
|
823
|
739
|
670
|
0
|
506
|
558
|
506
|
701
|
749
|
654
|
778
|
689
|
626
|
470
|
|
| Other Current Assets |
24
|
56
|
37
|
12
|
0
|
2
|
41
|
2
|
93
|
24
|
9
|
26
|
21
|
30
|
14
|
|
| Total Current Assets |
1 145
|
1 568
|
2 076
|
1 853
|
0
|
3 119
|
2 350
|
3 119
|
2 276
|
2 708
|
3 083
|
3 163
|
3 280
|
3 193
|
3 292
|
|
| PP&E Net |
2 977
|
3 501
|
3 858
|
3 699
|
0
|
2 390
|
2 796
|
2 390
|
2 947
|
2 539
|
2 452
|
2 016
|
1 830
|
2 086
|
2 018
|
|
| PP&E Gross |
2 977
|
3 501
|
0
|
3 699
|
0
|
2 390
|
2 796
|
2 390
|
2 947
|
2 539
|
2 452
|
2 016
|
1 830
|
2 086
|
2 018
|
|
| Accumulated Depreciation |
1 454
|
1 845
|
0
|
2 525
|
3 075
|
3 634
|
3 634
|
4 085
|
4 613
|
5 185
|
5 682
|
6 172
|
6 157
|
5 856
|
5 922
|
|
| Intangible Assets |
3
|
4
|
6
|
9
|
0
|
3
|
6
|
3
|
3
|
11
|
12
|
5
|
4
|
3
|
11
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
17
|
29
|
17
|
240
|
6
|
0
|
0
|
41
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
152
|
140
|
150
|
0
|
601
|
600
|
533
|
|
| Other Long-Term Assets |
0
|
0
|
5
|
6
|
0
|
15
|
12
|
15
|
23
|
32
|
41
|
453
|
72
|
44
|
53
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
4 125
N/A
|
5 073
+23%
|
5 945
+17%
|
5 567
-6%
|
0
N/A
|
5 544
N/A
|
5 193
-6%
|
5 544
+7%
|
5 641
+2%
|
5 437
-4%
|
5 738
+6%
|
5 636
-2%
|
5 827
+3%
|
5 926
+2%
|
5 907
0%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
183
|
267
|
460
|
202
|
0
|
279
|
173
|
279
|
300
|
271
|
242
|
275
|
295
|
207
|
159
|
|
| Accrued Liabilities |
25
|
32
|
0
|
62
|
55
|
32
|
25
|
32
|
81
|
137
|
86
|
123
|
119
|
62
|
59
|
|
| Short-Term Debt |
700
|
730
|
200
|
3 500
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
0
|
0
|
4
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
37
|
34
|
32
|
13
|
13
|
|
| Other Current Liabilities |
108
|
144
|
121
|
90
|
0
|
62
|
51
|
62
|
84
|
91
|
163
|
162
|
146
|
274
|
116
|
|
| Total Current Liabilities |
1 017
|
1 173
|
781
|
3 854
|
55
|
374
|
249
|
374
|
467
|
504
|
572
|
595
|
593
|
560
|
347
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
4
|
10
|
289
|
253
|
205
|
169
|
167
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
14
|
8
|
5
|
10
|
10
|
9
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
15
|
19
|
23
|
30
|
0
|
72
|
60
|
72
|
76
|
131
|
137
|
158
|
157
|
173
|
193
|
|
| Total Liabilities |
1 032
N/A
|
1 192
+15%
|
804
-33%
|
3 884
+383%
|
0
N/A
|
446
N/A
|
309
-31%
|
446
+44%
|
578
+29%
|
658
+14%
|
1 004
+53%
|
1 011
+1%
|
965
-5%
|
912
-6%
|
716
-21%
|
|
| Equity | ||||||||||||||||
| Common Stock |
1 150
|
1 150
|
1 150
|
1 156
|
0
|
1 545
|
1 545
|
1 545
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
|
| Retained Earnings |
1 943
|
2 731
|
3 991
|
527
|
0
|
831
|
617
|
831
|
785
|
542
|
498
|
393
|
614
|
737
|
912
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
2 897
|
2 897
|
2 897
|
2 742
|
2 742
|
2 742
|
2 742
|
2 742
|
2 742
|
2 742
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
175
|
175
|
175
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
29
|
32
|
34
|
19
|
10
|
12
|
|
| Total Equity |
3 093
N/A
|
3 881
+25%
|
5 141
+32%
|
1 683
-67%
|
0
N/A
|
5 098
N/A
|
4 884
-4%
|
5 098
+4%
|
5 063
-1%
|
4 780
-6%
|
4 734
-1%
|
4 625
-2%
|
4 861
+5%
|
5 014
+3%
|
5 191
+4%
|
|
| Total Liabilities & Equity |
4 125
N/A
|
5 073
+23%
|
5 945
+17%
|
5 567
-6%
|
0
N/A
|
5 544
N/A
|
5 193
-6%
|
5 544
+7%
|
5 641
+2%
|
5 437
-4%
|
5 738
+6%
|
5 636
-2%
|
5 827
+3%
|
5 926
+2%
|
5 907
0%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
1 150
|
1 150
|
1 150
|
1 156
|
0
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
|