Thai Steel Cable PCL
SET:TSC
Balance Sheet
Balance Sheet Decomposition
Thai Steel Cable PCL
Thai Steel Cable PCL
Balance Sheet
Thai Steel Cable PCL
| Sep-2012 | Sep-2013 | Sep-2014 | Sep-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
141
|
213
|
413
|
648
|
507
|
576
|
322
|
443
|
476
|
178
|
198
|
234
|
346
|
198
|
|
| Cash |
141
|
213
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
413
|
648
|
507
|
575
|
322
|
443
|
475
|
177
|
198
|
234
|
345
|
197
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
201
|
202
|
176
|
5
|
15
|
359
|
296
|
185
|
180
|
370
|
|
| Total Receivables |
663
|
621
|
493
|
479
|
488
|
550
|
544
|
479
|
378
|
428
|
551
|
537
|
453
|
414
|
|
| Accounts Receivables |
663
|
588
|
463
|
448
|
459
|
520
|
535
|
478
|
377
|
422
|
549
|
535
|
448
|
409
|
|
| Other Receivables |
0
|
33
|
30
|
31
|
29
|
29
|
9
|
1
|
1
|
6
|
2
|
2
|
5
|
5
|
|
| Inventory |
415
|
414
|
309
|
243
|
236
|
211
|
246
|
191
|
148
|
196
|
203
|
202
|
158
|
190
|
|
| Other Current Assets |
38
|
25
|
7
|
7
|
9
|
26
|
31
|
38
|
21
|
18
|
13
|
10
|
7
|
7
|
|
| Total Current Assets |
1 257
|
1 273
|
1 221
|
1 378
|
1 440
|
1 565
|
1 319
|
1 157
|
1 037
|
1 178
|
1 261
|
1 168
|
1 144
|
1 180
|
|
| PP&E Net |
977
|
1 137
|
1 228
|
1 182
|
1 104
|
1 020
|
975
|
989
|
953
|
931
|
895
|
884
|
849
|
802
|
|
| PP&E Gross |
977
|
1 137
|
1 228
|
1 182
|
1 104
|
1 020
|
975
|
989
|
953
|
931
|
895
|
884
|
849
|
802
|
|
| Accumulated Depreciation |
647
|
739
|
791
|
836
|
958
|
1 080
|
1 145
|
1 245
|
1 307
|
1 403
|
1 471
|
1 437
|
1 492
|
1 472
|
|
| Intangible Assets |
28
|
24
|
21
|
29
|
26
|
20
|
16
|
14
|
10
|
7
|
14
|
7
|
5
|
5
|
|
| Long-Term Investments |
164
|
162
|
159
|
157
|
155
|
153
|
151
|
149
|
146
|
159
|
153
|
212
|
206
|
197
|
|
| Other Long-Term Assets |
1
|
1
|
61
|
46
|
26
|
24
|
27
|
32
|
31
|
46
|
56
|
18
|
12
|
16
|
|
| Total Assets |
2 427
N/A
|
2 597
+7%
|
2 690
+4%
|
2 791
+4%
|
2 751
-1%
|
2 782
+1%
|
2 487
-11%
|
2 341
-6%
|
2 178
-7%
|
2 320
+7%
|
2 378
+2%
|
2 289
-4%
|
2 215
-3%
|
2 199
-1%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
527
|
442
|
374
|
383
|
394
|
435
|
495
|
423
|
338
|
364
|
465
|
448
|
354
|
309
|
|
| Accrued Liabilities |
102
|
0
|
110
|
131
|
121
|
131
|
127
|
147
|
43
|
92
|
90
|
100
|
126
|
113
|
|
| Short-Term Debt |
0
|
100
|
400
|
500
|
300
|
300
|
0
|
0
|
100
|
100
|
100
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
63
|
82
|
23
|
4
|
69
|
70
|
53
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
|
| Other Current Liabilities |
76
|
228
|
52
|
56
|
47
|
46
|
52
|
50
|
35
|
40
|
48
|
36
|
33
|
71
|
|
| Total Current Liabilities |
768
|
851
|
959
|
1 074
|
932
|
981
|
727
|
622
|
517
|
598
|
705
|
585
|
515
|
494
|
|
| Long-Term Debt |
61
|
24
|
2
|
11
|
122
|
55
|
2
|
1
|
0
|
3
|
3
|
2
|
2
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
|
| Other Liabilities |
40
|
50
|
52
|
55
|
59
|
62
|
75
|
73
|
87
|
125
|
124
|
143
|
159
|
129
|
|
| Total Liabilities |
868
N/A
|
925
+7%
|
1 014
+10%
|
1 141
+13%
|
1 112
-2%
|
1 097
-1%
|
803
-27%
|
696
-13%
|
604
-13%
|
729
+21%
|
832
+14%
|
730
-12%
|
676
-7%
|
624
-8%
|
|
| Equity | |||||||||||||||
| Common Stock |
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
|
| Retained Earnings |
834
|
954
|
958
|
925
|
914
|
960
|
959
|
920
|
849
|
855
|
813
|
831
|
815
|
849
|
|
| Additional Paid In Capital |
465
|
465
|
465
|
465
|
465
|
465
|
465
|
465
|
465
|
465
|
465
|
465
|
465
|
465
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
8
|
3
|
0
|
1
|
|
| Other Equity |
0
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
3
|
0
|
0
|
|
| Total Equity |
1 559
N/A
|
1 672
+7%
|
1 676
+0%
|
1 650
-2%
|
1 639
-1%
|
1 685
+3%
|
1 684
0%
|
1 644
-2%
|
1 573
-4%
|
1 591
+1%
|
1 546
-3%
|
1 559
+1%
|
1 539
-1%
|
1 574
+2%
|
|
| Total Liabilities & Equity |
2 427
N/A
|
2 597
+7%
|
2 690
+4%
|
2 791
+4%
|
2 751
-1%
|
2 782
+1%
|
2 487
-11%
|
2 341
-6%
|
2 178
-7%
|
2 320
+7%
|
2 378
+2%
|
2 289
-4%
|
2 215
-3%
|
2 199
-1%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
260
|
|