Pruksa Holding PCL
SET:PSH
Balance Sheet
Balance Sheet Decomposition
Pruksa Holding PCL
Pruksa Holding PCL
Balance Sheet
Pruksa Holding PCL
| Dec-2002 | 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 |
160
|
315
|
137
|
1 434
|
402
|
1 027
|
1 526
|
846
|
1 439
|
837
|
716
|
954
|
464
|
1 335
|
585
|
1 348
|
1 445
|
1 774
|
1 337
|
3 348
|
3 877
|
3 970
|
2 452
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 054
|
259
|
133
|
254
|
226
|
691
|
176
|
362
|
594
|
1 577
|
890
|
2 870
|
3 874
|
3 562
|
2 432
|
|
| Cash Equivalents |
160
|
315
|
137
|
1 434
|
402
|
1 027
|
1 526
|
846
|
385
|
578
|
583
|
700
|
238
|
644
|
409
|
986
|
851
|
197
|
447
|
478
|
3
|
408
|
20
|
|
| Short-Term Investments |
19
|
55
|
19
|
46
|
47
|
54
|
3
|
2 305
|
191
|
1 193
|
850
|
861
|
448
|
326
|
246
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
1 558
|
|
| Total Receivables |
9
|
5
|
3
|
8
|
12
|
15
|
38
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
320
|
509
|
551
|
241
|
1 224
|
|
| Accounts Receivables |
9
|
5
|
3
|
8
|
12
|
15
|
38
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
320
|
509
|
551
|
234
|
598
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
626
|
|
| Inventory |
2 366
|
4 356
|
7 490
|
6 775
|
7 359
|
8 194
|
12 622
|
13 202
|
27 923
|
36 160
|
37 818
|
48 687
|
53 827
|
57 590
|
60 670
|
64 680
|
73 831
|
77 577
|
67 991
|
57 882
|
49 451
|
42 347
|
38 784
|
|
| Other Current Assets |
203
|
120
|
70
|
248
|
164
|
226
|
237
|
691
|
1 805
|
726
|
1 604
|
1 789
|
1 212
|
1 258
|
203
|
201
|
392
|
242
|
205
|
136
|
234
|
352
|
670
|
|
| Total Current Assets |
2 755
|
4 850
|
7 719
|
8 511
|
7 983
|
9 517
|
14 427
|
17 104
|
31 358
|
38 916
|
40 989
|
52 291
|
55 950
|
60 509
|
61 705
|
66 228
|
75 668
|
79 756
|
69 853
|
61 876
|
54 114
|
46 918
|
44 688
|
|
| PP&E Net |
171
|
492
|
1 037
|
1 150
|
1 202
|
1 314
|
1 506
|
1 299
|
2 159
|
2 468
|
2 220
|
2 702
|
3 890
|
3 872
|
3 683
|
4 633
|
4 739
|
5 238
|
6 638
|
7 069
|
8 362
|
6 351
|
5 931
|
|
| PP&E Gross |
171
|
492
|
1 037
|
1 150
|
1 202
|
1 314
|
1 506
|
1 299
|
2 159
|
2 468
|
2 220
|
2 702
|
3 890
|
3 872
|
3 683
|
4 633
|
4 739
|
5 238
|
6 638
|
7 069
|
8 362
|
6 351
|
5 931
|
|
| Accumulated Depreciation |
172
|
167
|
185
|
271
|
372
|
428
|
580
|
734
|
933
|
1 236
|
1 444
|
1 692
|
1 849
|
1 984
|
2 168
|
2 328
|
2 645
|
2 994
|
3 102
|
3 214
|
1 568
|
1 568
|
1 016
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
79
|
87
|
123
|
173
|
187
|
253
|
271
|
314
|
334
|
334
|
346
|
427
|
496
|
678
|
732
|
725
|
670
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
301
|
249
|
9
|
0
|
898
|
935
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
128
|
128
|
611
|
541
|
340
|
353
|
748
|
814
|
819
|
826
|
2 209
|
4 937
|
13 280
|
13 210
|
|
| Other Long-Term Assets |
2
|
6
|
27
|
181
|
202
|
264
|
280
|
381
|
323
|
297
|
297
|
338
|
377
|
275
|
268
|
301
|
279
|
241
|
210
|
210
|
511
|
375
|
453
|
|
| Total Assets |
2 929
N/A
|
5 348
+83%
|
8 783
+64%
|
9 843
+12%
|
9 386
-5%
|
11 095
+18%
|
16 292
+47%
|
18 871
+16%
|
34 091
+81%
|
41 982
+23%
|
43 821
+4%
|
56 194
+28%
|
61 029
+9%
|
65 309
+7%
|
66 344
+2%
|
72 244
+9%
|
81 845
+13%
|
86 782
+6%
|
78 273
-10%
|
72 052
-8%
|
68 656
-5%
|
68 548
0%
|
65 887
-4%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
193
|
795
|
842
|
345
|
645
|
834
|
836
|
1 149
|
2 997
|
1 479
|
1 995
|
5 288
|
4 223
|
5 868
|
1 995
|
2 379
|
2 284
|
2 191
|
1 277
|
1 350
|
1 972
|
1 222
|
768
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
685
|
519
|
1 025
|
1 716
|
1 366
|
1 612
|
1 910
|
2 193
|
2 481
|
2 505
|
2 295
|
2 481
|
2 860
|
2 934
|
2 785
|
|
| Short-Term Debt |
413
|
809
|
1 072
|
671
|
317
|
0
|
1 993
|
0
|
3 501
|
5 988
|
1 529
|
6 698
|
2 048
|
0
|
1 898
|
2 800
|
5 600
|
6 000
|
1 500
|
4
|
3
|
3 494
|
6 128
|
|
| Current Portion of Long-Term Debt |
0
|
100
|
370
|
1 100
|
221
|
0
|
400
|
600
|
503
|
3 345
|
7 740
|
257
|
3 251
|
6 001
|
6 000
|
6 000
|
6 400
|
7 150
|
7 072
|
10 018
|
2 859
|
7 738
|
3 420
|
|
| Other Current Liabilities |
342
|
388
|
491
|
607
|
374
|
814
|
1 715
|
2 558
|
1 985
|
2 495
|
2 993
|
3 038
|
3 087
|
2 728
|
5 723
|
4 267
|
7 609
|
5 497
|
3 920
|
4 049
|
3 394
|
1 474
|
2 450
|
|
| Total Current Liabilities |
947
|
2 091
|
2 775
|
2 723
|
1 557
|
1 648
|
4 945
|
4 307
|
9 671
|
13 827
|
15 281
|
16 997
|
13 976
|
16 209
|
17 527
|
17 639
|
24 374
|
23 343
|
16 065
|
17 902
|
11 087
|
16 863
|
15 551
|
|
| Long-Term Debt |
0
|
400
|
2 228
|
850
|
491
|
1 219
|
1 207
|
1 500
|
9 107
|
10 973
|
8 258
|
14 008
|
17 002
|
14 000
|
12 000
|
15 500
|
15 100
|
17 950
|
17 067
|
9 603
|
11 263
|
5 173
|
6 181
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
205
|
206
|
207
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
1
|
9
|
751
|
750
|
704
|
736
|
740
|
748
|
1 607
|
1 716
|
1 668
|
|
| Other Liabilities |
27
|
0
|
0
|
0
|
0
|
21
|
31
|
41
|
50
|
186
|
200
|
257
|
344
|
882
|
653
|
445
|
497
|
1 697
|
1 355
|
474
|
523
|
471
|
481
|
|
| Total Liabilities |
974
N/A
|
2 491
+156%
|
5 003
+101%
|
3 573
-29%
|
2 049
-43%
|
2 889
+41%
|
6 182
+114%
|
5 848
-5%
|
18 828
+222%
|
24 986
+33%
|
23 739
-5%
|
31 263
+32%
|
31 323
+0%
|
31 082
-1%
|
30 931
0%
|
34 335
+11%
|
40 674
+18%
|
43 726
+8%
|
35 227
-19%
|
28 727
-18%
|
24 685
-14%
|
24 429
-1%
|
24 088
-1%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
920
|
1 388
|
1 700
|
2 125
|
2 174
|
2 180
|
2 191
|
2 207
|
2 207
|
2 209
|
2 213
|
2 223
|
2 227
|
2 231
|
2 186
|
2 187
|
2 189
|
2 189
|
2 189
|
2 189
|
2 189
|
2 189
|
2 189
|
|
| Retained Earnings |
1 034
|
1 469
|
2 080
|
2 888
|
3 802
|
4 664
|
6 557
|
9 454
|
11 728
|
13 459
|
16 491
|
21 184
|
25 891
|
30 253
|
31 491
|
33 951
|
37 188
|
39 101
|
39 100
|
39 352
|
40 023
|
40 192
|
38 893
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
1 257
|
1 362
|
1 362
|
1 362
|
1 362
|
1 362
|
1 396
|
1 452
|
1 594
|
1 672
|
1 778
|
1 790
|
1 819
|
1 873
|
1 873
|
1 873
|
1 873
|
1 873
|
1 901
|
1 901
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
125
|
986
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
69
|
74
|
70
|
84
|
35
|
54
|
47
|
78
|
106
|
115
|
89
|
112
|
38
|
198
|
|
| Total Equity |
1 954
N/A
|
2 857
+46%
|
3 780
+32%
|
6 270
+66%
|
7 338
+17%
|
8 206
+12%
|
10 110
+23%
|
13 023
+29%
|
15 263
+17%
|
16 996
+11%
|
20 081
+18%
|
24 931
+24%
|
29 706
+19%
|
34 227
+15%
|
35 413
+3%
|
37 909
+7%
|
41 171
+9%
|
43 056
+5%
|
43 047
0%
|
43 324
+1%
|
43 971
+1%
|
44 119
+0%
|
41 798
-5%
|
|
| Total Liabilities & Equity |
2 929
N/A
|
5 348
+83%
|
8 783
+64%
|
9 843
+12%
|
9 386
-5%
|
11 095
+18%
|
16 292
+47%
|
18 871
+16%
|
34 091
+81%
|
41 982
+23%
|
43 821
+4%
|
56 194
+28%
|
61 029
+9%
|
65 309
+7%
|
66 344
+2%
|
72 244
+9%
|
81 845
+13%
|
86 782
+6%
|
78 273
-10%
|
72 052
-8%
|
68 656
-5%
|
68 548
0%
|
65 887
-4%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
2 125
|
2 125
|
2 125
|
2 125
|
2 174
|
2 180
|
2 191
|
2 207
|
2 207
|
2 209
|
2 213
|
2 223
|
2 224
|
2 224
|
2 186
|
2 187
|
2 189
|
2 189
|
2 189
|
2 189
|
2 189
|
2 189
|
2 189
|
|