Sino Thai Engineering and Construction PCL
SET:STEC
Balance Sheet
Balance Sheet Decomposition
Sino Thai Engineering and Construction PCL
Sino Thai Engineering and Construction PCL
Balance Sheet
Sino Thai Engineering and Construction PCL
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 157
|
1 039
|
633
|
2 363
|
7 222
|
5 375
|
0
|
0
|
0
|
4 242
|
|
| Cash |
0
|
839
|
433
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 157
|
200
|
200
|
2 363
|
7 222
|
5 375
|
0
|
0
|
0
|
4 242
|
|
| Short-Term Investments |
3 432
|
1 026
|
1 256
|
4 332
|
2 775
|
1 886
|
2 979
|
3 604
|
1 304
|
1 068
|
|
| Total Receivables |
9 908
|
9 711
|
9 147
|
12 387
|
12 993
|
11 066
|
10 822
|
8 987
|
10 373
|
10 861
|
|
| Accounts Receivables |
9 115
|
8 379
|
8 087
|
11 106
|
11 363
|
10 342
|
9 479
|
7 582
|
9 204
|
9 352
|
|
| Other Receivables |
793
|
1 332
|
1 060
|
1 281
|
1 630
|
725
|
1 342
|
1 404
|
1 170
|
1 509
|
|
| Inventory |
1 568
|
2 650
|
3 088
|
1 822
|
1 633
|
1 111
|
352
|
352
|
352
|
440
|
|
| Other Current Assets |
1 521
|
1 146
|
1 523
|
1 513
|
4 098
|
3 711
|
3 427
|
3 085
|
3 138
|
4 025
|
|
| Total Current Assets |
18 562
|
15 572
|
15 647
|
22 417
|
28 721
|
23 149
|
21 095
|
20 084
|
22 160
|
20 636
|
|
| PP&E Net |
3 166
|
3 197
|
2 886
|
3 427
|
4 447
|
5 556
|
5 537
|
5 431
|
4 938
|
4 707
|
|
| PP&E Gross |
3 166
|
3 197
|
2 886
|
3 427
|
4 447
|
5 556
|
5 537
|
5 431
|
4 938
|
4 707
|
|
| Accumulated Depreciation |
3 414
|
3 745
|
4 171
|
4 390
|
4 393
|
5 029
|
5 288
|
5 943
|
6 327
|
6 962
|
|
| Note Receivable |
2
|
1
|
335
|
318
|
305
|
258
|
242
|
206
|
225
|
643
|
|
| Long-Term Investments |
3 213
|
3 853
|
6 087
|
6 959
|
12 032
|
20 182
|
17 084
|
20 876
|
23 370
|
21 342
|
|
| Other Long-Term Assets |
60
|
39
|
44
|
39
|
71
|
62
|
75
|
26
|
96
|
121
|
|
| Total Assets |
25 004
N/A
|
22 661
-9%
|
25 000
+10%
|
33 160
+33%
|
45 575
+37%
|
49 207
+8%
|
44 033
-11%
|
46 622
+6%
|
50 790
+9%
|
47 449
-7%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
9 348
|
7 414
|
8 294
|
6 785
|
8 722
|
6 554
|
7 105
|
5 241
|
7 940
|
8 546
|
|
| Accrued Liabilities |
120
|
84
|
108
|
84
|
95
|
100
|
102
|
80
|
95
|
113
|
|
| Short-Term Debt |
70
|
71
|
572
|
500
|
0
|
0
|
1 000
|
0
|
0
|
4 745
|
|
| Current Portion of Long-Term Debt |
90
|
81
|
75
|
316
|
462
|
585
|
720
|
650
|
324
|
337
|
|
| Other Current Liabilities |
6 298
|
4 999
|
4 651
|
15 223
|
23 548
|
24 241
|
17 668
|
20 220
|
19 113
|
12 957
|
|
| Total Current Liabilities |
15 927
|
12 649
|
13 699
|
22 907
|
32 827
|
31 479
|
26 595
|
26 191
|
27 472
|
26 698
|
|
| Long-Term Debt |
101
|
82
|
101
|
408
|
774
|
1 061
|
748
|
480
|
376
|
265
|
|
| Deferred Income Tax |
281
|
261
|
440
|
172
|
515
|
1 420
|
1 626
|
2 230
|
2 678
|
2 057
|
|
| Minority Interest |
198
|
216
|
232
|
239
|
260
|
271
|
279
|
288
|
297
|
371
|
|
| Other Liabilities |
146
|
161
|
176
|
218
|
239
|
599
|
352
|
354
|
375
|
358
|
|
| Total Liabilities |
16 653
N/A
|
13 370
-20%
|
14 647
+10%
|
23 944
+63%
|
34 614
+45%
|
34 830
+1%
|
29 600
-15%
|
29 543
0%
|
31 197
+6%
|
29 748
-5%
|
|
| Equity | |||||||||||
| Common Stock |
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
|
| Retained Earnings |
4 754
|
5 671
|
6 549
|
5 583
|
7 196
|
7 886
|
8 546
|
8 800
|
9 276
|
9 369
|
|
| Additional Paid In Capital |
2 097
|
2 097
|
2 097
|
2 097
|
2 097
|
2 097
|
2 097
|
2 097
|
2 097
|
2 097
|
|
| Unrealized Security Profit/Loss |
26
|
1
|
182
|
11
|
143
|
2 979
|
3 138
|
5 179
|
6 807
|
4 817
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
109
|
873
|
522
|
113
|
108
|
|
| Total Equity |
8 351
N/A
|
9 292
+11%
|
10 353
+11%
|
9 216
-11%
|
10 961
+19%
|
14 377
+31%
|
14 433
+0%
|
17 079
+18%
|
19 592
+15%
|
17 701
-10%
|
|
| Total Liabilities & Equity |
25 004
N/A
|
22 661
-9%
|
25 000
+10%
|
33 160
+33%
|
45 575
+37%
|
49 207
+8%
|
44 033
-11%
|
46 622
+6%
|
50 790
+9%
|
47 449
-7%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
1 525
|
|