Ngern Tid Lor PCL
SET:TIDLOR
Balance Sheet
Balance Sheet Decomposition
Ngern Tid Lor PCL
Ngern Tid Lor PCL
Balance Sheet
Ngern Tid Lor PCL
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
282
|
435
|
610
|
446
|
1 265
|
3 995
|
2 191
|
1 656
|
1 770
|
|
| Cash |
282
|
435
|
610
|
446
|
1 265
|
3 995
|
2 191
|
1 656
|
1 770
|
|
| Short-Term Investments |
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
16
|
|
| Total Receivables |
8 827
|
11 467
|
17 069
|
19 826
|
20 599
|
22 433
|
27 423
|
31 088
|
33 796
|
|
| Accounts Receivables |
153
|
300
|
518
|
556
|
555
|
630
|
825
|
863
|
901
|
|
| Other Receivables |
8 675
|
11 167
|
16 551
|
19 270
|
20 045
|
21 803
|
26 597
|
30 225
|
32 895
|
|
| Other Current Assets |
124
|
156
|
170
|
207
|
212
|
305
|
386
|
480
|
482
|
|
| Total Current Assets |
9 233
|
12 058
|
17 852
|
20 480
|
22 076
|
26 732
|
30 000
|
33 225
|
36 064
|
|
| PP&E Net |
300
|
389
|
548
|
618
|
1 302
|
1 394
|
1 686
|
1 623
|
1 711
|
|
| PP&E Gross |
300
|
389
|
548
|
618
|
1 302
|
1 394
|
1 686
|
1 623
|
1 711
|
|
| Accumulated Depreciation |
478
|
601
|
687
|
916
|
1 457
|
1 955
|
2 348
|
2 698
|
2 956
|
|
| Intangible Assets |
451
|
394
|
316
|
288
|
382
|
332
|
257
|
252
|
304
|
|
| Goodwill |
835
|
835
|
835
|
294
|
294
|
294
|
294
|
294
|
294
|
|
| Note Receivable |
10 938
|
13 492
|
20 514
|
26 020
|
28 533
|
37 055
|
51 521
|
63 338
|
66 577
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
213
|
213
|
|
| Other Long-Term Assets |
335
|
462
|
647
|
711
|
748
|
718
|
969
|
1 203
|
1 371
|
|
| Other Assets |
835
|
835
|
835
|
294
|
294
|
294
|
294
|
294
|
294
|
|
| Total Assets |
21 190
N/A
|
26 841
+27%
|
40 081
+49%
|
48 411
+21%
|
53 336
+10%
|
66 525
+25%
|
84 727
+27%
|
0
N/A
|
106 535
N/A
|
|
| Liabilities | ||||||||||
| Accrued Liabilities |
441
|
619
|
722
|
1 030
|
1 004
|
1 189
|
1 335
|
1 362
|
1 822
|
|
| Short-Term Debt |
1 539
|
3 259
|
7 300
|
9 556
|
2 600
|
4 299
|
9 348
|
6 643
|
0
|
|
| Current Portion of Long-Term Debt |
4 593
|
4 338
|
5 893
|
7 850
|
8 242
|
16 217
|
10 787
|
26 133
|
28 434
|
|
| Other Current Liabilities |
475
|
654
|
861
|
825
|
751
|
798
|
1 131
|
1 109
|
2 417
|
|
| Total Current Liabilities |
7 048
|
8 870
|
14 776
|
19 260
|
12 598
|
22 503
|
22 601
|
35 246
|
32 673
|
|
| Long-Term Debt |
9 336
|
11 902
|
17 885
|
19 688
|
28 853
|
21 378
|
36 477
|
36 204
|
42 883
|
|
| Other Liabilities |
70
|
75
|
75
|
117
|
136
|
239
|
227
|
274
|
451
|
|
| Total Liabilities |
16 453
N/A
|
20 847
+27%
|
32 736
+57%
|
39 065
+19%
|
41 587
+6%
|
44 120
+6%
|
59 305
+34%
|
71 724
+21%
|
76 007
+6%
|
|
| Equity | ||||||||||
| Common Stock |
3 290
|
3 290
|
4 990
|
7 800
|
7 800
|
8 580
|
9 240
|
10 395
|
10 780
|
|
| Retained Earnings |
727
|
1 983
|
1 635
|
818
|
3 224
|
6 393
|
8 742
|
10 665
|
12 483
|
|
| Additional Paid In Capital |
720
|
720
|
720
|
720
|
720
|
7 436
|
7 436
|
7 436
|
7 436
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
40
|
65
|
|
| Other Equity |
0
|
0
|
0
|
8
|
4
|
4
|
10
|
32
|
107
|
|
| Total Equity |
4 737
N/A
|
5 994
+27%
|
7 345
+23%
|
9 346
+27%
|
11 749
+26%
|
22 405
+91%
|
25 422
+13%
|
28 424
+12%
|
30 527
+7%
|
|
| Total Liabilities & Equity |
21 190
N/A
|
26 841
+27%
|
40 081
+49%
|
48 411
+21%
|
53 336
+10%
|
66 525
+25%
|
84 727
+27%
|
100 148
+18%
|
106 535
+6%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
2 497
|
2 497
|
2 497
|
2 497
|
2 810
|
2 914
|
2 914
|
2 914
|
2 914
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|