PM Thoresen Asia Holdings PCL
SET:PMTA
Balance Sheet
Balance Sheet Decomposition
PM Thoresen Asia Holdings PCL
PM Thoresen Asia Holdings PCL
Balance Sheet
PM Thoresen Asia Holdings PCL
| 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 |
260
|
297
|
473
|
307
|
203
|
227
|
341
|
346
|
282
|
414
|
372
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
260
|
297
|
473
|
307
|
203
|
227
|
341
|
346
|
282
|
414
|
372
|
|
| Short-Term Investments |
85
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
142
|
264
|
427
|
296
|
249
|
493
|
485
|
607
|
862
|
679
|
534
|
|
| Accounts Receivables |
139
|
254
|
396
|
278
|
228
|
466
|
468
|
510
|
809
|
662
|
516
|
|
| Other Receivables |
3
|
10
|
31
|
18
|
21
|
28
|
18
|
97
|
53
|
17
|
18
|
|
| Inventory |
544
|
725
|
465
|
730
|
1 040
|
779
|
658
|
870
|
953
|
661
|
782
|
|
| Other Current Assets |
60
|
32
|
14
|
36
|
33
|
21
|
19
|
31
|
23
|
15
|
8
|
|
| Total Current Assets |
1 090
|
1 318
|
1 381
|
1 369
|
1 525
|
1 520
|
1 504
|
1 854
|
2 120
|
1 769
|
1 696
|
|
| PP&E Net |
521
|
643
|
622
|
630
|
591
|
502
|
563
|
579
|
679
|
724
|
704
|
|
| PP&E Gross |
521
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
377
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
9
|
8
|
6
|
5
|
6
|
6
|
8
|
8
|
8
|
|
| Total Assets |
1 613
N/A
|
1 962
+22%
|
2 012
+3%
|
2 007
0%
|
2 121
+6%
|
2 027
-4%
|
2 073
+2%
|
2 440
+18%
|
2 808
+15%
|
2 501
-11%
|
2 408
-4%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
160
|
239
|
197
|
218
|
158
|
175
|
175
|
258
|
189
|
206
|
160
|
|
| Short-Term Debt |
219
|
93
|
0
|
106
|
366
|
348
|
239
|
289
|
674
|
390
|
309
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
4
|
|
| Other Current Liabilities |
60
|
81
|
116
|
106
|
77
|
76
|
95
|
106
|
119
|
127
|
127
|
|
| Total Current Liabilities |
439
|
413
|
313
|
431
|
601
|
599
|
514
|
658
|
987
|
728
|
599
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
93
|
100
|
114
|
104
|
109
|
|
| Other Liabilities |
10
|
10
|
11
|
9
|
10
|
9
|
10
|
11
|
11
|
11
|
12
|
|
| Total Liabilities |
449
N/A
|
423
-6%
|
324
-24%
|
440
+36%
|
611
+39%
|
608
0%
|
616
+1%
|
768
+25%
|
1 113
+45%
|
843
-24%
|
719
-15%
|
|
| Equity | ||||||||||||
| Common Stock |
931
|
1 012
|
1 012
|
1 012
|
1 012
|
1 012
|
1 012
|
1 012
|
1 012
|
1 012
|
1 012
|
|
| Retained Earnings |
22
|
255
|
419
|
492
|
428
|
422
|
465
|
528
|
555
|
583
|
692
|
|
| Additional Paid In Capital |
0
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
|
| Other Equity |
211
|
211
|
197
|
2
|
10
|
75
|
81
|
72
|
68
|
3
|
76
|
|
| Total Equity |
1 164
N/A
|
1 538
+32%
|
1 689
+10%
|
1 567
-7%
|
1 511
-4%
|
1 419
-6%
|
1 456
+3%
|
1 672
+15%
|
1 695
+1%
|
1 658
-2%
|
1 689
+2%
|
|
| Total Liabilities & Equity |
1 613
N/A
|
1 962
+22%
|
2 012
+3%
|
2 007
0%
|
2 121
+6%
|
2 027
-4%
|
2 073
+2%
|
2 440
+18%
|
2 808
+15%
|
2 501
-11%
|
2 408
-4%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
93
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
|