Tata Steel Thailand PCL
SET:TSTH
Balance Sheet
Balance Sheet Decomposition
Tata Steel Thailand PCL
Tata Steel Thailand PCL
Balance Sheet
Tata Steel Thailand PCL
| Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
36
|
2 598
|
3 152
|
2 093
|
811
|
471
|
2 134
|
1 340
|
709
|
1 187
|
930
|
520
|
927
|
577
|
951
|
1 395
|
1 423
|
2 197
|
1 773
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
38
|
25
|
37
|
709
|
787
|
930
|
520
|
927
|
577
|
951
|
1 395
|
923
|
697
|
773
|
|
| Cash Equivalents |
36
|
2 598
|
3 152
|
2 093
|
811
|
433
|
2 109
|
1 303
|
0
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
1 500
|
1 000
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2 140
|
2 391
|
509
|
882
|
1 269
|
900
|
918
|
737
|
691
|
660
|
963
|
1 261
|
777
|
747
|
1 155
|
2 469
|
2 843
|
3 057
|
3 418
|
|
| Accounts Receivables |
2 140
|
2 391
|
509
|
882
|
1 269
|
807
|
896
|
693
|
660
|
636
|
951
|
1 220
|
647
|
631
|
1 107
|
2 413
|
2 823
|
2 595
|
3 219
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
93
|
22
|
44
|
31
|
24
|
13
|
41
|
130
|
116
|
48
|
56
|
20
|
462
|
199
|
|
| Inventory |
4 316
|
4 774
|
5 086
|
6 461
|
6 918
|
6 943
|
4 970
|
4 576
|
3 223
|
2 296
|
3 112
|
3 478
|
3 188
|
2 515
|
3 459
|
4 445
|
3 892
|
3 059
|
3 611
|
|
| Other Current Assets |
103
|
45
|
405
|
739
|
308
|
172
|
95
|
40
|
29
|
35
|
565
|
522
|
500
|
31
|
50
|
40
|
199
|
67
|
34
|
|
| Total Current Assets |
6 595
|
9 808
|
9 152
|
10 175
|
9 306
|
8 485
|
8 117
|
6 694
|
4 651
|
4 178
|
5 592
|
5 781
|
5 392
|
3 870
|
5 614
|
8 348
|
8 357
|
8 380
|
8 835
|
|
| PP&E Net |
9 626
|
9 236
|
11 129
|
11 408
|
10 353
|
9 487
|
5 880
|
5 420
|
5 114
|
4 842
|
3 633
|
3 291
|
3 149
|
2 892
|
3 236
|
2 999
|
3 110
|
3 125
|
3 023
|
|
| PP&E Gross |
9 626
|
9 236
|
11 129
|
11 408
|
10 353
|
9 487
|
5 880
|
5 420
|
5 114
|
4 842
|
3 633
|
3 291
|
3 149
|
2 892
|
3 236
|
2 999
|
3 110
|
3 125
|
3 023
|
|
| Accumulated Depreciation |
7 969
|
8 694
|
9 073
|
8 472
|
9 537
|
10 546
|
14 343
|
14 819
|
15 234
|
15 652
|
14 420
|
14 640
|
15 067
|
15 475
|
15 877
|
16 233
|
16 430
|
15 421
|
15 585
|
|
| Intangible Assets |
0
|
142
|
220
|
209
|
185
|
159
|
135
|
113
|
89
|
65
|
48
|
26
|
31
|
30
|
27
|
26
|
24
|
23
|
23
|
|
| Goodwill |
4 397
|
4 116
|
4 116
|
4 116
|
4 116
|
4 116
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
|
| Note Receivable |
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
89
|
102
|
92
|
72
|
75
|
34
|
27
|
|
| Long-Term Investments |
0
|
3
|
1
|
2
|
3
|
2
|
1
|
1
|
1
|
2
|
3
|
4
|
1
|
0
|
207
|
304
|
205
|
229
|
303
|
|
| Other Long-Term Assets |
182
|
117
|
409
|
605
|
950
|
711
|
512
|
512
|
328
|
354
|
205
|
49
|
33
|
514
|
368
|
287
|
257
|
49
|
63
|
|
| Other Assets |
4 397
|
4 116
|
4 116
|
4 116
|
4 116
|
4 116
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
3 456
|
|
| Total Assets |
20 817
N/A
|
23 423
+13%
|
25 028
+7%
|
26 515
+6%
|
24 913
-6%
|
22 960
-8%
|
18 101
-21%
|
16 195
-11%
|
13 640
-16%
|
12 897
-5%
|
12 937
+0%
|
12 673
-2%
|
12 150
-4%
|
10 864
-11%
|
13 000
+20%
|
15 493
+19%
|
15 484
0%
|
15 297
-1%
|
15 731
+3%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
622
|
610
|
1 632
|
2 517
|
2 825
|
2 437
|
1 371
|
1 415
|
801
|
847
|
689
|
782
|
631
|
438
|
901
|
855
|
947
|
791
|
991
|
|
| Accrued Liabilities |
319
|
325
|
223
|
526
|
309
|
243
|
491
|
477
|
418
|
363
|
558
|
472
|
381
|
411
|
580
|
740
|
608
|
649
|
475
|
|
| Short-Term Debt |
95
|
135
|
2
|
2
|
0
|
831
|
2 332
|
2 085
|
2 299
|
2 246
|
2 195
|
1 774
|
1 720
|
462
|
441
|
146
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
600
|
605
|
772
|
886
|
1 300
|
1 207
|
1 708
|
1 616
|
871
|
206
|
277
|
0
|
1
|
1
|
39
|
31
|
35
|
35
|
32
|
|
| Other Current Liabilities |
132
|
579
|
438
|
679
|
445
|
262
|
144
|
126
|
223
|
239
|
261
|
213
|
122
|
112
|
171
|
151
|
95
|
157
|
162
|
|
| Total Current Liabilities |
1 768
|
2 255
|
3 067
|
4 610
|
4 879
|
4 980
|
6 045
|
5 719
|
4 612
|
3 901
|
3 981
|
3 240
|
2 856
|
1 423
|
2 132
|
1 923
|
1 686
|
1 632
|
1 660
|
|
| Long-Term Debt |
4 521
|
4 181
|
5 501
|
5 498
|
4 596
|
4 325
|
2 946
|
1 336
|
471
|
271
|
0
|
0
|
41
|
40
|
656
|
632
|
965
|
599
|
576
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
10
|
0
|
0
|
0
|
|
| Minority Interest |
9
|
11
|
10
|
8
|
4
|
1
|
11
|
11
|
13
|
13
|
13
|
14
|
14
|
15
|
14
|
10
|
10
|
10
|
9
|
|
| Other Liabilities |
267
|
276
|
312
|
313
|
324
|
128
|
139
|
124
|
158
|
171
|
191
|
206
|
218
|
342
|
330
|
347
|
68
|
445
|
494
|
|
| Total Liabilities |
6 565
N/A
|
6 723
+2%
|
8 889
+32%
|
10 429
+17%
|
9 803
-6%
|
9 431
-4%
|
9 118
-3%
|
7 167
-21%
|
5 228
-27%
|
4 330
-17%
|
4 159
-4%
|
3 432
-17%
|
3 101
-10%
|
1 790
-42%
|
3 106
+74%
|
2 903
-7%
|
2 710
-7%
|
2 667
-2%
|
2 721
+2%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
8 421
|
8 421
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
|
| Retained Earnings |
2 439
|
4 887
|
4 328
|
4 273
|
3 297
|
1 717
|
2 698
|
2 653
|
3 269
|
3 115
|
2 905
|
2 443
|
2 631
|
2 606
|
1 951
|
666
|
930
|
767
|
1 088
|
|
| Additional Paid In Capital |
3 389
|
3 389
|
3 389
|
3 389
|
3 389
|
3 389
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
3 259
|
|
| Unrealized Security Profit/Loss |
3
|
3
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
165
|
243
|
164
|
183
|
242
|
|
| Total Equity |
14 252
N/A
|
16 700
+17%
|
16 139
-3%
|
16 086
0%
|
15 110
-6%
|
13 529
-10%
|
8 983
-34%
|
9 028
+1%
|
8 411
-7%
|
8 567
+2%
|
8 778
+2%
|
9 241
+5%
|
9 050
-2%
|
9 074
+0%
|
9 895
+9%
|
12 590
+27%
|
12 774
+1%
|
12 631
-1%
|
13 011
+3%
|
|
| Total Liabilities & Equity |
20 817
N/A
|
23 423
+13%
|
25 028
+7%
|
26 515
+6%
|
24 913
-6%
|
22 960
-8%
|
18 101
-21%
|
16 195
-11%
|
13 640
-16%
|
12 897
-5%
|
12 937
+0%
|
12 673
-2%
|
12 150
-4%
|
10 864
-11%
|
13 000
+20%
|
15 493
+19%
|
15 484
0%
|
15 297
-1%
|
15 731
+3%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
8 422
|
16 843
|
16 843
|
|