Sri Trang Agro Industry PCL
SET:STA
Balance Sheet
Balance Sheet Decomposition
Sri Trang Agro Industry PCL
Sri Trang Agro Industry PCL
Balance Sheet
Sri Trang Agro Industry PCL
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
2 197
|
1 675
|
2 242
|
4 259
|
2 382
|
0
|
0
|
0
|
6 986
|
7 921
|
5 266
|
|
| Cash |
2 197
|
1 675
|
2 242
|
4 259
|
2 382
|
0
|
0
|
0
|
6 986
|
7 921
|
5 266
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
264
|
0
|
5 213
|
1 510
|
0
|
|
| Total Receivables |
4 591
|
8 791
|
8 331
|
6 820
|
5 585
|
9 504
|
9 757
|
7 790
|
8 331
|
13 021
|
11 053
|
|
| Accounts Receivables |
4 164
|
8 442
|
7 652
|
6 201
|
5 539
|
9 405
|
9 594
|
7 634
|
7 241
|
11 131
|
9 045
|
|
| Other Receivables |
427
|
349
|
680
|
619
|
46
|
99
|
163
|
156
|
1 089
|
1 890
|
2 008
|
|
| Inventory |
13 960
|
20 931
|
17 123
|
12 452
|
13 494
|
19 032
|
32 578
|
25 261
|
26 959
|
41 072
|
31 454
|
|
| Other Current Assets |
783
|
415
|
653
|
695
|
1 083
|
2 393
|
2 377
|
3 612
|
863
|
1 060
|
922
|
|
| Total Current Assets |
21 531
|
31 812
|
28 349
|
24 226
|
22 543
|
57 375
|
67 787
|
59 164
|
48 353
|
64 584
|
48 695
|
|
| PP&E Net |
16 407
|
17 339
|
26 022
|
28 433
|
30 048
|
29 907
|
40 191
|
50 951
|
53 188
|
51 597
|
48 659
|
|
| PP&E Gross |
16 407
|
17 339
|
26 022
|
28 433
|
30 048
|
29 907
|
40 191
|
50 951
|
53 188
|
51 597
|
48 659
|
|
| Accumulated Depreciation |
5 431
|
6 476
|
6 759
|
8 981
|
11 293
|
13 574
|
16 096
|
16 350
|
19 421
|
22 018
|
25 709
|
|
| Intangible Assets |
330
|
481
|
460
|
426
|
386
|
451
|
461
|
457
|
427
|
376
|
387
|
|
| Goodwill |
0
|
0
|
2 954
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
|
| Note Receivable |
0
|
366
|
575
|
702
|
660
|
492
|
547
|
355
|
433
|
376
|
269
|
|
| Long-Term Investments |
4 942
|
5 400
|
1 072
|
1 139
|
1 196
|
1 230
|
1 714
|
2 452
|
5 725
|
10 591
|
12 132
|
|
| Other Long-Term Assets |
669
|
561
|
276
|
313
|
323
|
487
|
653
|
530
|
437
|
508
|
449
|
|
| Other Assets |
0
|
0
|
2 954
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
3 175
|
|
| Total Assets |
43 879
N/A
|
55 959
+28%
|
59 708
+7%
|
58 414
-2%
|
58 331
0%
|
93 117
+60%
|
114 527
+23%
|
117 084
+2%
|
111 737
-5%
|
131 208
+17%
|
113 765
-13%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
1 614
|
1 608
|
1 401
|
1 338
|
1 050
|
1 511
|
1 428
|
1 216
|
1 533
|
1 636
|
1 659
|
|
| Accrued Liabilities |
825
|
801
|
622
|
664
|
671
|
0
|
0
|
0
|
0
|
0
|
20
|
|
| Short-Term Debt |
13 446
|
23 434
|
21 786
|
15 767
|
16 949
|
22 162
|
21 640
|
5 890
|
5 495
|
26 482
|
14 551
|
|
| Current Portion of Long-Term Debt |
1 326
|
5 406
|
1 034
|
2 295
|
2 642
|
3 899
|
2 288
|
3 155
|
4 810
|
7 489
|
6 093
|
|
| Other Current Liabilities |
624
|
1 588
|
1 014
|
1 072
|
1 161
|
4 849
|
5 454
|
4 202
|
2 927
|
4 153
|
2 986
|
|
| Total Current Liabilities |
17 836
|
32 836
|
25 856
|
21 136
|
22 472
|
32 420
|
30 810
|
14 463
|
14 766
|
39 760
|
25 308
|
|
| Long-Term Debt |
4 353
|
2 871
|
9 486
|
9 722
|
9 345
|
6 134
|
17 368
|
31 515
|
27 115
|
20 106
|
21 137
|
|
| Deferred Income Tax |
152
|
119
|
745
|
774
|
607
|
648
|
820
|
1 469
|
1 264
|
1 167
|
571
|
|
| Minority Interest |
94
|
64
|
369
|
1 706
|
1 369
|
15 326
|
18 396
|
17 798
|
17 806
|
18 608
|
17 994
|
|
| Other Liabilities |
204
|
220
|
343
|
371
|
418
|
518
|
480
|
451
|
447
|
479
|
543
|
|
| Total Liabilities |
22 639
N/A
|
36 111
+60%
|
36 800
+2%
|
33 709
-8%
|
34 212
+1%
|
55 046
+61%
|
67 875
+23%
|
65 695
-3%
|
61 397
-7%
|
80 120
+30%
|
65 554
-18%
|
|
| Equity | ||||||||||||
| Common Stock |
1 280
|
1 280
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
|
| Retained Earnings |
10 243
|
8 991
|
7 120
|
9 000
|
8 855
|
23 037
|
31 143
|
33 541
|
31 745
|
32 011
|
29 067
|
|
| Additional Paid In Capital |
8 551
|
8 551
|
10 852
|
10 852
|
10 852
|
10 852
|
10 852
|
10 852
|
10 852
|
10 852
|
10 852
|
|
| Unrealized Security Profit/Loss |
1 435
|
1 310
|
4 066
|
4 114
|
3 972
|
3 816
|
3 639
|
5 700
|
6 556
|
7 621
|
8 295
|
|
| Other Equity |
269
|
284
|
666
|
796
|
1 096
|
1 170
|
517
|
240
|
348
|
932
|
1 539
|
|
| Total Equity |
21 240
N/A
|
19 848
-7%
|
22 908
+15%
|
24 705
+8%
|
24 119
-2%
|
38 071
+58%
|
46 652
+23%
|
51 388
+10%
|
50 340
-2%
|
51 087
+1%
|
48 211
-6%
|
|
| Total Liabilities & Equity |
43 879
N/A
|
55 959
+28%
|
59 708
+7%
|
58 414
-2%
|
58 331
0%
|
93 117
+60%
|
114 527
+23%
|
117 084
+2%
|
111 737
-5%
|
131 208
+17%
|
113 765
-13%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
1 379
|
1 328
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
1 536
|
|