Thai Optical Group PCL
SET:TOG
Balance Sheet
Balance Sheet Decomposition
Thai Optical Group PCL
Thai Optical Group PCL
Balance Sheet
Thai Optical Group 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 |
35
|
13
|
70
|
35
|
20
|
53
|
52
|
80
|
125
|
88
|
59
|
16
|
55
|
43
|
134
|
180
|
200
|
143
|
116
|
389
|
158
|
271
|
169
|
210
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
35
|
13
|
70
|
35
|
20
|
53
|
52
|
80
|
125
|
88
|
59
|
16
|
55
|
43
|
134
|
180
|
199
|
143
|
116
|
389
|
158
|
271
|
168
|
210
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
10
|
32
|
50
|
5
|
1
|
1
|
1
|
11
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
|
| Total Receivables |
92
|
89
|
109
|
104
|
158
|
213
|
254
|
371
|
251
|
227
|
155
|
313
|
304
|
339
|
355
|
352
|
280
|
348
|
376
|
389
|
455
|
488
|
516
|
379
|
|
| Accounts Receivables |
88
|
89
|
109
|
104
|
158
|
213
|
254
|
371
|
251
|
227
|
154
|
237
|
291
|
330
|
355
|
352
|
272
|
340
|
362
|
373
|
420
|
470
|
502
|
363
|
|
| Other Receivables |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
76
|
13
|
9
|
0
|
0
|
8
|
9
|
14
|
16
|
35
|
18
|
14
|
15
|
|
| Inventory |
232
|
311
|
526
|
703
|
746
|
716
|
698
|
717
|
687
|
694
|
611
|
705
|
685
|
830
|
774
|
729
|
883
|
871
|
879
|
818
|
1 087
|
1 331
|
1 526
|
1 628
|
|
| Other Current Assets |
3
|
7
|
29
|
17
|
27
|
13
|
22
|
24
|
20
|
35
|
17
|
29
|
15
|
31
|
24
|
47
|
17
|
17
|
26
|
29
|
49
|
72
|
100
|
163
|
|
| Total Current Assets |
361
|
420
|
735
|
859
|
951
|
1 005
|
1 057
|
1 241
|
1 087
|
1 045
|
842
|
1 063
|
1 069
|
1 243
|
1 288
|
1 309
|
1 381
|
1 381
|
1 398
|
1 626
|
1 749
|
2 164
|
2 314
|
2 381
|
|
| PP&E Net |
311
|
281
|
464
|
542
|
487
|
493
|
498
|
594
|
677
|
842
|
906
|
926
|
871
|
889
|
883
|
1 199
|
1 172
|
1 091
|
1 054
|
1 038
|
1 014
|
1 030
|
1 640
|
1 890
|
|
| PP&E Gross |
311
|
281
|
464
|
542
|
487
|
493
|
498
|
594
|
677
|
842
|
906
|
926
|
871
|
889
|
883
|
1 199
|
1 172
|
1 091
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
258
|
323
|
547
|
659
|
773
|
859
|
921
|
984
|
1 057
|
1 112
|
1 223
|
1 312
|
1 316
|
1 444
|
1 648
|
1 724
|
1 854
|
2 030
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
9
|
18
|
26
|
23
|
23
|
23
|
101
|
86
|
70
|
58
|
41
|
23
|
21
|
22
|
20
|
17
|
21
|
24
|
19
|
14
|
26
|
60
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
3
|
1
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
19
|
13
|
19
|
22
|
30
|
32
|
35
|
35
|
43
|
42
|
41
|
42
|
23
|
18
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
0
|
22
|
28
|
27
|
30
|
29
|
36
|
62
|
79
|
61
|
51
|
44
|
48
|
|
| Total Assets |
672
N/A
|
702
+4%
|
1 208
+72%
|
1 420
+18%
|
1 464
+3%
|
1 521
+4%
|
1 580
+4%
|
1 860
+18%
|
1 867
+0%
|
2 001
+7%
|
1 839
-8%
|
2 060
+12%
|
2 022
-2%
|
2 205
+9%
|
2 250
+2%
|
2 591
+15%
|
2 637
+2%
|
2 560
-3%
|
2 582
+1%
|
2 811
+9%
|
2 888
+3%
|
3 302
+14%
|
4 047
+23%
|
4 397
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
38
|
84
|
89
|
113
|
79
|
92
|
83
|
100
|
95
|
119
|
77
|
103
|
128
|
225
|
157
|
233
|
128
|
107
|
210
|
257
|
297
|
279
|
278
|
227
|
|
| Accrued Liabilities |
5
|
19
|
32
|
35
|
34
|
37
|
40
|
30
|
26
|
25
|
29
|
50
|
54
|
71
|
68
|
42
|
38
|
43
|
0
|
0
|
0
|
62
|
63
|
56
|
|
| Short-Term Debt |
45
|
123
|
302
|
206
|
241
|
60
|
43
|
24
|
6
|
5
|
137
|
171
|
58
|
90
|
83
|
243
|
393
|
262
|
337
|
557
|
485
|
635
|
855
|
945
|
|
| Current Portion of Long-Term Debt |
97
|
27
|
24
|
19
|
28
|
23
|
15
|
0
|
1
|
5
|
42
|
56
|
18
|
0
|
0
|
15
|
36
|
73
|
51
|
48
|
44
|
14
|
74
|
86
|
|
| Other Current Liabilities |
10
|
2
|
35
|
30
|
35
|
28
|
51
|
57
|
80
|
115
|
35
|
37
|
49
|
55
|
66
|
121
|
70
|
31
|
13
|
1
|
3
|
110
|
91
|
127
|
|
| Total Current Liabilities |
196
|
254
|
480
|
403
|
417
|
240
|
232
|
212
|
208
|
268
|
319
|
418
|
307
|
440
|
374
|
653
|
665
|
516
|
611
|
863
|
830
|
1 099
|
1 361
|
1 441
|
|
| Long-Term Debt |
51
|
63
|
37
|
38
|
41
|
20
|
14
|
3
|
6
|
55
|
2
|
1
|
0
|
0
|
0
|
11
|
63
|
148
|
85
|
64
|
21
|
12
|
363
|
526
|
|
| Other Liabilities |
0
|
0
|
27
|
29
|
29
|
32
|
35
|
31
|
26
|
24
|
44
|
49
|
51
|
47
|
77
|
71
|
61
|
58
|
79
|
77
|
80
|
76
|
85
|
91
|
|
| Total Liabilities |
246
N/A
|
317
+29%
|
544
+72%
|
469
-14%
|
488
+4%
|
292
-40%
|
281
-4%
|
246
-12%
|
239
-3%
|
348
+45%
|
365
+5%
|
467
+28%
|
358
-23%
|
487
+36%
|
451
-7%
|
735
+63%
|
789
+7%
|
722
-8%
|
774
+7%
|
1 005
+30%
|
931
-7%
|
1 187
+28%
|
1 809
+52%
|
2 058
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
120
|
120
|
265
|
332
|
332
|
400
|
400
|
469
|
469
|
470
|
471
|
472
|
473
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
|
| Retained Earnings |
306
|
265
|
399
|
462
|
488
|
555
|
626
|
670
|
683
|
707
|
525
|
641
|
711
|
762
|
843
|
900
|
892
|
881
|
855
|
851
|
1 005
|
1 163
|
1 283
|
1 387
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
157
|
157
|
273
|
273
|
476
|
476
|
477
|
479
|
480
|
481
|
482
|
482
|
482
|
482
|
482
|
482
|
482
|
482
|
482
|
482
|
482
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
4
|
4
|
1
|
4
|
|
| Total Equity |
426
N/A
|
385
-10%
|
664
+72%
|
950
+43%
|
976
+3%
|
1 228
+26%
|
1 299
+6%
|
1 614
+24%
|
1 628
+1%
|
1 653
+2%
|
1 475
-11%
|
1 593
+8%
|
1 665
+4%
|
1 718
+3%
|
1 799
+5%
|
1 856
+3%
|
1 848
0%
|
1 837
-1%
|
1 808
-2%
|
1 807
0%
|
1 957
+8%
|
2 115
+8%
|
2 238
+6%
|
2 339
+5%
|
|
| Total Liabilities & Equity |
672
N/A
|
702
+4%
|
1 208
+72%
|
1 420
+18%
|
1 464
+3%
|
1 521
+4%
|
1 580
+4%
|
1 860
+18%
|
1 867
+0%
|
2 001
+7%
|
1 839
-8%
|
2 060
+12%
|
2 022
-2%
|
2 205
+9%
|
2 250
+2%
|
2 591
+15%
|
2 637
+2%
|
2 560
-3%
|
2 582
+1%
|
2 811
+9%
|
2 888
+3%
|
3 302
+14%
|
4 047
+23%
|
4 397
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
400
|
400
|
400
|
400
|
400
|
400
|
400
|
469
|
469
|
470
|
471
|
472
|
473
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
474
|
|