Thachang Green Energy PCL
SET:TGE
Balance Sheet
Balance Sheet Decomposition
Thachang Green Energy PCL
Thachang Green Energy PCL
Balance Sheet
Thachang Green Energy PCL
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
19
|
20
|
17
|
33
|
54
|
596
|
477
|
376
|
|
| Cash Equivalents |
19
|
20
|
17
|
33
|
54
|
596
|
477
|
376
|
|
| Total Receivables |
62
|
91
|
183
|
193
|
222
|
198
|
166
|
188
|
|
| Accounts Receivables |
3
|
72
|
183
|
193
|
222
|
158
|
134
|
161
|
|
| Other Receivables |
60
|
20
|
0
|
0
|
0
|
40
|
32
|
28
|
|
| Inventory |
17
|
41
|
60
|
53
|
114
|
106
|
108
|
85
|
|
| Other Current Assets |
0
|
1
|
5
|
9
|
8
|
15
|
26
|
21
|
|
| Total Current Assets |
99
|
154
|
265
|
289
|
399
|
915
|
777
|
671
|
|
| PP&E Net |
797
|
1 200
|
1 827
|
2 126
|
2 055
|
2 044
|
2 066
|
2 035
|
|
| PP&E Gross |
797
|
1 200
|
1 827
|
2 126
|
2 055
|
2 044
|
2 066
|
2 035
|
|
| Accumulated Depreciation |
178
|
228
|
285
|
377
|
484
|
617
|
750
|
888
|
|
| Intangible Assets |
5
|
27
|
33
|
90
|
90
|
102
|
105
|
131
|
|
| Note Receivable |
0
|
0
|
21
|
90
|
106
|
158
|
233
|
320
|
|
| Long-Term Investments |
646
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
2
|
69
|
56
|
96
|
98
|
144
|
194
|
265
|
|
| Total Assets |
1 549
N/A
|
1 451
-6%
|
2 202
+52%
|
2 690
+22%
|
2 748
+2%
|
3 362
+22%
|
3 375
+0%
|
3 423
+1%
|
|
| Liabilities | |||||||||
| Accounts Payable |
315
|
19
|
14
|
16
|
21
|
28
|
32
|
36
|
|
| Short-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
117
|
224
|
237
|
227
|
228
|
230
|
|
| Other Current Liabilities |
3
|
142
|
126
|
125
|
77
|
61
|
58
|
61
|
|
| Total Current Liabilities |
320
|
161
|
256
|
365
|
336
|
316
|
317
|
327
|
|
| Long-Term Debt |
629
|
603
|
1 136
|
1 399
|
1 274
|
896
|
669
|
455
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
|
| Minority Interest |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
15
|
16
|
45
|
47
|
54
|
53
|
58
|
61
|
|
| Total Liabilities |
965
N/A
|
779
-19%
|
1 436
+84%
|
1 811
+26%
|
1 665
-8%
|
1 267
-24%
|
1 045
-17%
|
845
-19%
|
|
| Equity | |||||||||
| Common Stock |
661
|
661
|
661
|
800
|
800
|
1 100
|
1 100
|
1 100
|
|
| Retained Earnings |
6
|
81
|
175
|
81
|
283
|
132
|
366
|
612
|
|
| Additional Paid In Capital |
70
|
70
|
70
|
0
|
0
|
863
|
863
|
863
|
|
| Other Equity |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
|
| Total Equity |
584
N/A
|
671
+15%
|
765
+14%
|
880
+15%
|
1 083
+23%
|
2 095
+93%
|
2 330
+11%
|
2 578
+11%
|
|
| Total Liabilities & Equity |
1 549
N/A
|
1 451
-6%
|
2 202
+52%
|
2 690
+22%
|
2 748
+2%
|
3 362
+22%
|
3 375
+0%
|
3 423
+1%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
2 200
|
2 200
|
2 200
|
2 200
|
2 200
|
2 200
|
2 200
|
2 200
|
|