Rojana Industrial Park PCL
SET:ROJNA
Balance Sheet
Balance Sheet Decomposition
Rojana Industrial Park PCL
Rojana Industrial Park PCL
Balance Sheet
Rojana Industrial Park PCL
| Dec-2001 | 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 |
28
|
27
|
152
|
189
|
282
|
127
|
662
|
520
|
912
|
253
|
272
|
251
|
140
|
743
|
1 439
|
410
|
299
|
889
|
2 033
|
813
|
2 473
|
2 861
|
1 776
|
4 733
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
243
|
235
|
140
|
743
|
1 439
|
410
|
299
|
889
|
2 033
|
813
|
2 473
|
2 861
|
1 776
|
4 733
|
|
| Cash Equivalents |
28
|
27
|
152
|
189
|
282
|
127
|
662
|
520
|
912
|
253
|
29
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
22
|
0
|
1 829
|
1 592
|
3 231
|
3 755
|
5 234
|
6 433
|
7 223
|
6 838
|
|
| Total Receivables |
383
|
601
|
650
|
1 263
|
1 069
|
2 057
|
2 442
|
1 525
|
780
|
877
|
176
|
337
|
1 261
|
0
|
1 633
|
1 590
|
1 760
|
1 866
|
1 836
|
2 842
|
3 122
|
3 046
|
2 069
|
2 125
|
|
| Accounts Receivables |
383
|
601
|
650
|
1 263
|
1 069
|
2 057
|
2 442
|
1 525
|
780
|
877
|
176
|
262
|
1 261
|
0
|
1 361
|
1 204
|
1 578
|
1 682
|
1 672
|
1 493
|
1 838
|
2 201
|
1 778
|
1 750
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
0
|
0
|
272
|
386
|
182
|
184
|
164
|
1 349
|
1 284
|
845
|
290
|
374
|
|
| Inventory |
1 687
|
1 593
|
2 049
|
1 943
|
2 583
|
1 963
|
2 636
|
4 732
|
5 038
|
4 966
|
6 026
|
7 061
|
4 918
|
0
|
7 595
|
7 561
|
6 969
|
6 540
|
6 508
|
8 267
|
9 501
|
9 745
|
7 876
|
5 033
|
|
| Other Current Assets |
22
|
620
|
599
|
651
|
539
|
712
|
980
|
447
|
518
|
1 169
|
2 959
|
3 214
|
1 353
|
152
|
1 600
|
43 010
|
1 378
|
1 846
|
1 173
|
1 915
|
1 934
|
991
|
2 845
|
539
|
|
| Total Current Assets |
2 119
|
2 841
|
3 450
|
4 046
|
4 473
|
4 859
|
6 721
|
7 224
|
7 249
|
7 266
|
9 472
|
10 862
|
7 674
|
152
|
12 290
|
52 571
|
12 235
|
12 733
|
14 781
|
17 593
|
22 264
|
23 075
|
21 789
|
19 267
|
|
| PP&E Net |
538
|
5 021
|
5 575
|
5 667
|
6 692
|
7 467
|
8 952
|
9 969
|
9 853
|
10 254
|
12 089
|
17 908
|
18 996
|
0
|
20 221
|
22 185
|
22 353
|
21 352
|
20 718
|
20 483
|
19 625
|
18 772
|
17 904
|
17 119
|
|
| PP&E Gross |
538
|
5 021
|
5 575
|
5 667
|
6 692
|
7 467
|
8 952
|
9 969
|
9 853
|
10 254
|
12 089
|
17 908
|
18 996
|
0
|
20 221
|
22 185
|
22 353
|
21 352
|
20 718
|
20 483
|
19 625
|
18 772
|
17 904
|
17 119
|
|
| Accumulated Depreciation |
209
|
778
|
973
|
1 203
|
1 413
|
1 700
|
2 049
|
2 438
|
2 930
|
3 463
|
4 956
|
7 897
|
5 873
|
6 932
|
7 925
|
8 743
|
9 923
|
10 822
|
11 971
|
13 619
|
15 018
|
16 510
|
18 132
|
19 407
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
197
|
200
|
200
|
195
|
181
|
169
|
152
|
116
|
107
|
0
|
93
|
2
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
|
| Goodwill |
0
|
0
|
0
|
30
|
28
|
27
|
25
|
0
|
0
|
0
|
0
|
235
|
235
|
1 171
|
1 171
|
0
|
0
|
0
|
0
|
14
|
45
|
44
|
12
|
11
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
1 375
|
1 371
|
107
|
351
|
36
|
41
|
51
|
|
| Long-Term Investments |
420
|
114
|
520
|
630
|
1 599
|
2 602
|
3 812
|
3 472
|
3 418
|
4 275
|
4 183
|
4 638
|
4 852
|
0
|
40 996
|
2 128
|
11 064
|
9 044
|
12 387
|
11 499
|
5 586
|
6 479
|
7 503
|
10 606
|
|
| Other Long-Term Assets |
1
|
19
|
102
|
91
|
87
|
74
|
58
|
45
|
38
|
82
|
55
|
54
|
30
|
0
|
1 154
|
90
|
175
|
255
|
238
|
21
|
15
|
135
|
446
|
440
|
|
| Other Assets |
0
|
0
|
0
|
30
|
28
|
27
|
25
|
0
|
0
|
0
|
0
|
235
|
235
|
1 171
|
1 171
|
0
|
0
|
0
|
0
|
14
|
45
|
44
|
12
|
11
|
|
| Total Assets |
3 078
N/A
|
7 995
+160%
|
9 646
+21%
|
10 404
+8%
|
13 019
+25%
|
15 176
+17%
|
19 718
+30%
|
20 906
+6%
|
20 739
-1%
|
22 047
+6%
|
25 952
+18%
|
33 813
+30%
|
31 894
-6%
|
0
N/A
|
76 005
N/A
|
76 976
+1%
|
45 829
-40%
|
44 760
-2%
|
49 495
+11%
|
49 717
+0%
|
47 887
-4%
|
48 541
+1%
|
47 696
-2%
|
47 496
0%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4
|
227
|
209
|
154
|
230
|
427
|
532
|
548
|
407
|
378
|
614
|
367
|
1 099
|
0
|
785
|
378
|
1 017
|
1 277
|
626
|
502
|
799
|
1 035
|
1 516
|
761
|
|
| Accrued Liabilities |
43
|
62
|
108
|
104
|
132
|
164
|
165
|
295
|
77
|
307
|
135
|
451
|
259
|
0
|
200
|
174
|
169
|
360
|
380
|
300
|
366
|
371
|
443
|
436
|
|
| Short-Term Debt |
1
|
160
|
827
|
1 152
|
763
|
1 240
|
1 934
|
1 731
|
1 944
|
3 091
|
3 005
|
5 619
|
1 708
|
0
|
7 541
|
6 278
|
2 745
|
3 969
|
1 697
|
1 297
|
1 291
|
1 497
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
100
|
339
|
377
|
481
|
843
|
1 015
|
1 846
|
1 344
|
2 049
|
1 146
|
1 086
|
869
|
2 087
|
0
|
6 053
|
1 764
|
2 552
|
2 223
|
5 067
|
4 092
|
5 609
|
5 942
|
3 974
|
5 863
|
|
| Other Current Liabilities |
190
|
446
|
370
|
259
|
851
|
591
|
2 279
|
1 592
|
1 519
|
1 602
|
6 562
|
3 997
|
2 933
|
0
|
1 595
|
26 122
|
1 238
|
1 041
|
1 240
|
1 494
|
1 539
|
1 669
|
5 357
|
4 109
|
|
| Total Current Liabilities |
337
|
1 234
|
1 891
|
2 151
|
2 819
|
3 436
|
6 756
|
5 510
|
5 996
|
6 523
|
11 402
|
11 303
|
8 087
|
0
|
16 174
|
34 716
|
7 722
|
8 869
|
9 010
|
7 686
|
9 604
|
10 514
|
11 291
|
11 168
|
|
| Long-Term Debt |
366
|
3 201
|
3 746
|
3 667
|
5 260
|
6 404
|
6 934
|
8 481
|
7 044
|
7 159
|
8 153
|
12 935
|
13 894
|
0
|
31 922
|
17 003
|
19 871
|
17 990
|
20 546
|
20 470
|
17 984
|
17 127
|
15 309
|
11 356
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
728
|
0
|
80
|
144
|
541
|
678
|
738
|
861
|
607
|
942
|
|
| Minority Interest |
0
|
1 006
|
1 196
|
1 323
|
1 479
|
1 456
|
1 500
|
1 678
|
2 099
|
2 350
|
2 041
|
2 632
|
3 044
|
0
|
13 453
|
13 215
|
4 796
|
5 076
|
5 245
|
5 629
|
2 937
|
2 728
|
2 815
|
2 984
|
|
| Other Liabilities |
51
|
18
|
21
|
32
|
42
|
35
|
32
|
36
|
179
|
142
|
82
|
299
|
144
|
0
|
1 841
|
110
|
317
|
167
|
339
|
522
|
531
|
483
|
555
|
825
|
|
| Total Liabilities |
754
N/A
|
5 459
+624%
|
6 854
+26%
|
7 173
+5%
|
9 599
+34%
|
11 332
+18%
|
15 222
+34%
|
15 705
+3%
|
15 318
-2%
|
16 174
+6%
|
21 679
+34%
|
27 168
+25%
|
25 168
-7%
|
0
N/A
|
64 118
N/A
|
65 044
+1%
|
32 786
-50%
|
32 247
-2%
|
35 680
+11%
|
34 985
-2%
|
31 794
-9%
|
31 713
0%
|
30 577
-4%
|
27 275
-11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
600
|
600
|
600
|
609
|
630
|
677
|
764
|
833
|
899
|
969
|
1 160
|
1 370
|
1 432
|
0
|
1 967
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
|
| Retained Earnings |
1 104
|
1 316
|
1 572
|
1 909
|
2 101
|
2 397
|
2 609
|
2 966
|
3 092
|
3 452
|
1 108
|
2 597
|
2 316
|
0
|
4 451
|
4 290
|
5 400
|
4 859
|
5 885
|
7 091
|
8 448
|
9 184
|
9 578
|
12 577
|
|
| Additional Paid In Capital |
620
|
620
|
620
|
638
|
681
|
773
|
944
|
1 081
|
1 211
|
1 419
|
1 992
|
2 607
|
2 788
|
0
|
5 471
|
5 622
|
5 622
|
5 622
|
5 622
|
5 622
|
5 624
|
5 624
|
5 624
|
5 624
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
11
|
288
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
75
|
7
|
2
|
179
|
321
|
220
|
33
|
14
|
71
|
191
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
103
|
0
|
|
| Total Equity |
2 324
N/A
|
2 536
+9%
|
2 792
+10%
|
3 231
+16%
|
3 419
+6%
|
3 844
+12%
|
4 495
+17%
|
5 202
+16%
|
5 422
+4%
|
5 872
+8%
|
4 273
-27%
|
6 645
+56%
|
6 726
+1%
|
0
N/A
|
11 887
N/A
|
11 932
+0%
|
13 043
+9%
|
12 512
-4%
|
13 815
+10%
|
14 732
+7%
|
16 092
+9%
|
16 828
+5%
|
17 119
+2%
|
20 221
+18%
|
|
| Total Liabilities & Equity |
3 078
N/A
|
7 995
+160%
|
9 646
+21%
|
10 404
+8%
|
13 019
+25%
|
15 176
+17%
|
19 718
+30%
|
20 906
+6%
|
20 739
-1%
|
22 047
+6%
|
25 952
+18%
|
33 813
+30%
|
31 894
-6%
|
0
N/A
|
76 005
N/A
|
76 976
+1%
|
45 829
-40%
|
44 760
-2%
|
49 495
+11%
|
49 717
+0%
|
47 887
-4%
|
48 541
+1%
|
47 696
-2%
|
47 496
0%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
622
|
622
|
622
|
631
|
653
|
701
|
791
|
864
|
932
|
1 004
|
1 202
|
1 420
|
1 484
|
0
|
1 967
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
2 020
|
|