Polyplex Thailand PCL
SET:PTL
Balance Sheet
Balance Sheet Decomposition
Polyplex Thailand PCL
Polyplex Thailand PCL
Balance Sheet
Polyplex Thailand PCL
| Mar-2003 | Mar-2004 | 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 |
20
|
26
|
391
|
164
|
130
|
87
|
433
|
711
|
1 231
|
1 532
|
1 468
|
979
|
964
|
1 076
|
731
|
1 330
|
856
|
1 204
|
1 720
|
2 201
|
2 347
|
1 623
|
1 395
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
979
|
964
|
1 076
|
731
|
1 330
|
856
|
1 204
|
1 720
|
2 201
|
2 347
|
1 623
|
1 395
|
|
| Cash Equivalents |
20
|
26
|
391
|
164
|
130
|
87
|
433
|
711
|
1 229
|
1 530
|
1 468
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
101
|
0
|
0
|
0
|
349
|
0
|
165
|
0
|
94
|
6
|
5
|
2
|
7
|
5
|
13
|
0
|
151
|
72
|
194
|
363
|
59
|
|
| Total Receivables |
0
|
354
|
701
|
754
|
863
|
1 498
|
1 412
|
1 259
|
2 153
|
1 397
|
1 448
|
1 720
|
1 843
|
1 974
|
1 867
|
2 106
|
2 220
|
2 617
|
2 459
|
4 178
|
3 581
|
3 786
|
3 570
|
|
| Accounts Receivables |
0
|
339
|
629
|
648
|
789
|
1 442
|
1 386
|
1 228
|
2 118
|
1 397
|
1 384
|
1 681
|
1 766
|
1 921
|
1 796
|
1 965
|
2 120
|
2 411
|
2 268
|
4 035
|
3 462
|
3 661
|
3 453
|
|
| Other Receivables |
0
|
15
|
72
|
106
|
74
|
56
|
26
|
31
|
35
|
0
|
64
|
39
|
76
|
53
|
71
|
141
|
100
|
206
|
192
|
143
|
118
|
124
|
118
|
|
| Inventory |
35
|
145
|
306
|
871
|
662
|
767
|
960
|
1 116
|
1 732
|
1 929
|
1 790
|
2 207
|
1 850
|
1 769
|
1 766
|
2 131
|
2 527
|
2 419
|
2 950
|
5 259
|
5 207
|
5 432
|
5 636
|
|
| Other Current Assets |
13
|
28
|
6
|
24
|
25
|
25
|
49
|
75
|
177
|
107
|
82
|
92
|
105
|
92
|
101
|
80
|
100
|
125
|
92
|
93
|
263
|
331
|
227
|
|
| Total Current Assets |
68
|
554
|
1 504
|
1 813
|
1 680
|
2 377
|
3 202
|
3 161
|
5 459
|
4 964
|
4 882
|
5 004
|
4 767
|
4 913
|
4 471
|
5 652
|
5 716
|
6 366
|
7 373
|
11 804
|
11 592
|
11 535
|
10 888
|
|
| PP&E Net |
927
|
1 615
|
2 257
|
3 768
|
3 999
|
5 902
|
5 660
|
5 687
|
6 459
|
6 614
|
11 538
|
14 169
|
10 962
|
10 531
|
9 749
|
9 310
|
9 898
|
11 018
|
12 282
|
13 324
|
13 408
|
14 843
|
14 769
|
|
| PP&E Gross |
0
|
1 615
|
2 257
|
3 768
|
3 999
|
5 902
|
5 660
|
5 687
|
6 459
|
6 614
|
11 538
|
14 169
|
10 962
|
10 531
|
9 749
|
9 310
|
9 898
|
11 018
|
12 282
|
13 324
|
13 408
|
14 843
|
14 769
|
|
| Accumulated Depreciation |
0
|
69
|
172
|
326
|
545
|
795
|
1 111
|
1 414
|
1 756
|
2 093
|
2 409
|
3 203
|
3 625
|
4 919
|
5 519
|
6 221
|
6 816
|
7 384
|
8 249
|
9 343
|
10 427
|
11 781
|
12 121
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
2
|
3
|
2
|
1
|
1
|
2
|
3
|
10
|
8
|
5
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
7
|
5
|
4
|
4
|
4
|
4
|
4
|
7
|
7
|
7
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
245
|
313
|
524
|
227
|
163
|
|
| Other Long-Term Assets |
0
|
0
|
4
|
12
|
152
|
13
|
13
|
14
|
10
|
9
|
27
|
391
|
422
|
178
|
172
|
168
|
232
|
102
|
125
|
118
|
195
|
232
|
165
|
|
| Other Assets |
0
|
0
|
0
|
7
|
5
|
4
|
4
|
4
|
4
|
4
|
7
|
7
|
7
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Total Assets |
995
N/A
|
2 169
+118%
|
3 766
+74%
|
5 602
+49%
|
5 838
+4%
|
8 299
+42%
|
8 881
+7%
|
8 867
0%
|
11 933
+35%
|
11 593
-3%
|
16 457
+42%
|
19 581
+19%
|
16 166
-17%
|
15 631
-3%
|
14 399
-8%
|
15 136
+5%
|
15 851
+5%
|
17 490
+10%
|
20 029
+15%
|
25 562
+28%
|
25 722
+1%
|
26 841
+4%
|
25 989
-3%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
40
|
297
|
426
|
472
|
567
|
774
|
511
|
808
|
1 089
|
1 032
|
1 041
|
1 154
|
1 206
|
1 008
|
1 149
|
1 113
|
1 135
|
1 099
|
1 326
|
2 112
|
1 958
|
2 534
|
1 997
|
|
| Accrued Liabilities |
0
|
0
|
68
|
50
|
27
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
49
|
0
|
0
|
24
|
238
|
77
|
104
|
52
|
194
|
327
|
1 044
|
1 650
|
2 546
|
2 462
|
714
|
1 676
|
1 596
|
907
|
650
|
1 353
|
1 194
|
833
|
1 455
|
|
| Current Portion of Long-Term Debt |
29
|
860
|
0
|
278
|
156
|
253
|
298
|
454
|
387
|
364
|
455
|
1 008
|
264
|
164
|
502
|
410
|
421
|
147
|
259
|
353
|
425
|
342
|
354
|
|
| Other Current Liabilities |
94
|
73
|
52
|
71
|
93
|
212
|
483
|
183
|
392
|
251
|
408
|
522
|
347
|
453
|
335
|
366
|
456
|
701
|
750
|
1 169
|
757
|
678
|
820
|
|
| Total Current Liabilities |
212
|
1 230
|
546
|
894
|
1 081
|
1 316
|
1 396
|
1 497
|
2 062
|
1 973
|
2 948
|
4 334
|
4 363
|
4 088
|
2 700
|
3 566
|
3 606
|
2 854
|
2 985
|
4 987
|
4 333
|
4 387
|
4 626
|
|
| Long-Term Debt |
453
|
0
|
0
|
1 225
|
1 233
|
2 653
|
2 886
|
2 353
|
1 505
|
1 251
|
5 302
|
6 589
|
4 150
|
3 314
|
2 004
|
1 001
|
594
|
1 506
|
1 374
|
2 051
|
1 585
|
1 608
|
1 180
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
268
|
536
|
453
|
377
|
362
|
|
| Minority Interest |
0
|
0
|
0
|
13
|
14
|
14
|
20
|
20
|
26
|
27
|
101
|
111
|
7
|
13
|
24
|
25
|
32
|
34
|
62
|
95
|
163
|
223
|
257
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
1
|
2
|
2
|
4
|
3
|
10
|
17
|
20
|
22
|
26
|
28
|
30
|
40
|
56
|
63
|
67
|
82
|
106
|
99
|
|
| Total Liabilities |
665
N/A
|
1 230
+85%
|
546
-56%
|
2 133
+291%
|
2 330
+9%
|
3 985
+71%
|
4 305
+8%
|
3 874
-10%
|
3 597
-7%
|
3 260
-9%
|
8 368
+157%
|
11 054
+32%
|
8 542
-23%
|
7 441
-13%
|
4 757
-36%
|
4 622
-3%
|
4 272
-8%
|
4 603
+8%
|
4 752
+3%
|
7 735
+63%
|
6 617
-14%
|
6 700
+1%
|
6 524
-3%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
352
|
592
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
800
|
900
|
900
|
900
|
900
|
900
|
900
|
900
|
900
|
900
|
|
| Retained Earnings |
23
|
344
|
1 065
|
1 346
|
1 464
|
2 142
|
2 544
|
3 211
|
6 482
|
6 479
|
6 736
|
6 172
|
6 560
|
6 355
|
7 721
|
8 409
|
10 111
|
11 289
|
13 515
|
15 782
|
17 033
|
17 015
|
17 828
|
|
| Additional Paid In Capital |
0
|
0
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 370
|
1 908
|
1 908
|
1 908
|
1 908
|
1 908
|
1 908
|
1 908
|
1 908
|
1 908
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
15
|
4
|
5
|
|
| Other Equity |
1
|
2
|
16
|
47
|
126
|
3
|
138
|
389
|
316
|
317
|
818
|
185
|
1 105
|
335
|
887
|
703
|
1 341
|
1 210
|
1 050
|
755
|
721
|
314
|
1 176
|
|
| Total Equity |
330
N/A
|
939
+185%
|
3 220
+243%
|
3 469
+8%
|
3 508
+1%
|
4 315
+23%
|
4 576
+6%
|
4 993
+9%
|
8 336
+67%
|
8 333
0%
|
8 088
-3%
|
8 527
+5%
|
7 625
-11%
|
8 191
+7%
|
9 642
+18%
|
10 514
+9%
|
11 579
+10%
|
12 887
+11%
|
15 277
+19%
|
17 827
+17%
|
19 105
+7%
|
20 141
+5%
|
19 465
-3%
|
|
| Total Liabilities & Equity |
995
N/A
|
2 169
+118%
|
3 766
+74%
|
5 602
+49%
|
5 838
+4%
|
8 299
+42%
|
8 881
+7%
|
8 867
0%
|
11 933
+35%
|
11 593
-3%
|
16 457
+42%
|
19 581
+19%
|
16 166
-17%
|
15 631
-3%
|
14 399
-8%
|
15 136
+5%
|
15 851
+5%
|
17 490
+10%
|
20 029
+15%
|
25 562
+28%
|
25 722
+1%
|
26 841
+4%
|
25 989
-3%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
71
|
119
|
804
|
804
|
804
|
804
|
804
|
804
|
804
|
804
|
804
|
804
|
804
|
804
|
900
|
900
|
900
|
900
|
900
|
900
|
900
|
900
|
900
|
|
| Preferred Shares Outstanding |
474
|
474
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|