Thai Vegetable Oil PCL
SET:TVO
Balance Sheet
Balance Sheet Decomposition
Thai Vegetable Oil PCL
Thai Vegetable Oil PCL
Balance Sheet
Thai Vegetable Oil 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 |
63
|
77
|
76
|
157
|
102
|
637
|
444
|
358
|
209
|
303
|
169
|
115
|
112
|
253
|
252
|
296
|
202
|
214
|
255
|
390
|
403
|
334
|
409
|
499
|
|
| 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 |
63
|
77
|
76
|
157
|
102
|
637
|
444
|
358
|
209
|
303
|
169
|
115
|
112
|
252
|
252
|
296
|
202
|
214
|
255
|
389
|
402
|
334
|
409
|
498
|
|
| Short-Term Investments |
0
|
50
|
31
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71
|
0
|
936
|
852
|
518
|
1 316
|
499
|
1 904
|
645
|
864
|
228
|
2 561
|
|
| Total Receivables |
458
|
692
|
801
|
895
|
825
|
931
|
1 442
|
926
|
1 200
|
1 385
|
1 510
|
1 622
|
1 774
|
1 259
|
1 489
|
1 464
|
1 399
|
1 177
|
1 182
|
1 238
|
1 683
|
1 491
|
1 587
|
1 313
|
|
| Accounts Receivables |
458
|
659
|
767
|
821
|
746
|
884
|
1 381
|
920
|
1 146
|
1 367
|
1 471
|
1 613
|
1 751
|
1 256
|
1 489
|
1 464
|
1 393
|
1 167
|
1 176
|
1 238
|
1 683
|
1 491
|
1 568
|
1 310
|
|
| Other Receivables |
0
|
33
|
34
|
74
|
79
|
47
|
61
|
6
|
54
|
18
|
39
|
9
|
23
|
3
|
0
|
0
|
6
|
10
|
6
|
1
|
0
|
0
|
19
|
4
|
|
| Inventory |
1 827
|
2 382
|
3 742
|
2 401
|
3 329
|
3 222
|
3 552
|
3 947
|
4 742
|
5 630
|
5 719
|
7 276
|
6 109
|
6 185
|
5 324
|
5 785
|
6 636
|
5 382
|
6 625
|
6 873
|
7 096
|
12 163
|
6 626
|
5 310
|
|
| Other Current Assets |
21
|
6
|
24
|
62
|
52
|
11
|
34
|
78
|
13
|
20
|
10
|
21
|
50
|
52
|
52
|
53
|
29
|
14
|
17
|
32
|
25
|
25
|
37
|
51
|
|
| Total Current Assets |
2 370
|
3 207
|
4 674
|
3 515
|
4 318
|
4 801
|
5 472
|
5 310
|
6 165
|
7 337
|
7 409
|
9 033
|
8 116
|
7 749
|
8 053
|
8 450
|
8 785
|
8 103
|
8 580
|
10 438
|
9 852
|
14 879
|
8 887
|
9 734
|
|
| PP&E Net |
1 394
|
1 831
|
1 918
|
1 973
|
2 106
|
1 940
|
1 875
|
2 231
|
2 930
|
2 982
|
2 736
|
2 760
|
2 563
|
2 341
|
2 189
|
2 492
|
2 680
|
2 791
|
3 026
|
3 141
|
3 145
|
3 087
|
3 661
|
4 605
|
|
| PP&E Gross |
1 394
|
1 831
|
1 918
|
1 973
|
2 106
|
1 940
|
1 875
|
2 231
|
2 930
|
2 982
|
2 736
|
2 760
|
2 563
|
2 341
|
2 189
|
2 492
|
2 680
|
2 791
|
3 026
|
3 141
|
3 145
|
3 087
|
3 661
|
4 605
|
|
| Accumulated Depreciation |
1 017
|
1 139
|
1 292
|
1 484
|
1 717
|
1 912
|
2 108
|
2 315
|
2 514
|
2 899
|
2 672
|
2 976
|
3 234
|
3 534
|
3 824
|
4 061
|
4 347
|
4 450
|
4 753
|
4 977
|
5 213
|
5 225
|
5 279
|
5 482
|
|
| Intangible Assets |
37
|
37
|
34
|
33
|
35
|
20
|
19
|
20
|
19
|
17
|
0
|
0
|
31
|
28
|
28
|
24
|
37
|
33
|
31
|
40
|
32
|
26
|
27
|
25
|
|
| Note Receivable |
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
89
|
102
|
72
|
69
|
53
|
61
|
53
|
58
|
63
|
66
|
67
|
76
|
71
|
76
|
68
|
72
|
73
|
71
|
82
|
269
|
295
|
306
|
474
|
516
|
|
| Other Long-Term Assets |
9
|
1
|
1
|
1
|
2
|
1
|
7
|
5
|
3
|
4
|
85
|
161
|
130
|
109
|
73
|
44
|
40
|
39
|
47
|
21
|
18
|
119
|
28
|
17
|
|
| Total Assets |
3 899
N/A
|
5 177
+33%
|
6 715
+30%
|
5 592
-17%
|
6 513
+16%
|
6 823
+5%
|
7 425
+9%
|
7 624
+3%
|
9 180
+20%
|
10 406
+13%
|
10 297
-1%
|
12 030
+17%
|
10 911
-9%
|
10 303
-6%
|
10 412
+1%
|
11 083
+6%
|
11 615
+5%
|
11 038
-5%
|
11 766
+7%
|
13 908
+18%
|
13 343
-4%
|
18 417
+38%
|
13 076
-29%
|
14 898
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
52
|
46
|
55
|
78
|
96
|
125
|
126
|
100
|
1 126
|
1 269
|
1 161
|
146
|
342
|
178
|
1 878
|
1 274
|
1 108
|
1 054
|
1 840
|
2 263
|
1 633
|
6 707
|
1 634
|
2 381
|
|
| Accrued Liabilities |
62
|
67
|
110
|
103
|
127
|
129
|
150
|
152
|
227
|
196
|
85
|
160
|
94
|
145
|
200
|
252
|
201
|
195
|
223
|
336
|
204
|
190
|
216
|
202
|
|
| Short-Term Debt |
2 008
|
2 612
|
3 665
|
2 709
|
3 520
|
3 365
|
2 776
|
3 861
|
2 120
|
2 222
|
2 731
|
4 216
|
3 160
|
2 071
|
0
|
0
|
1 202
|
326
|
0
|
997
|
992
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
107
|
113
|
218
|
26
|
22
|
30
|
68
|
22
|
38
|
53
|
72
|
57
|
27
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
4
|
|
| Other Current Liabilities |
89
|
149
|
173
|
77
|
134
|
375
|
638
|
318
|
469
|
347
|
333
|
396
|
241
|
302
|
366
|
536
|
426
|
499
|
496
|
595
|
416
|
692
|
542
|
760
|
|
| Total Current Liabilities |
2 211
|
2 980
|
4 116
|
3 185
|
3 904
|
4 016
|
3 721
|
4 499
|
3 963
|
4 072
|
4 362
|
4 991
|
3 894
|
2 723
|
2 444
|
2 062
|
2 937
|
2 073
|
2 559
|
4 196
|
3 251
|
7 595
|
2 398
|
3 348
|
|
| Long-Term Debt |
0
|
205
|
206
|
55
|
38
|
16
|
36
|
11
|
21
|
80
|
81
|
43
|
66
|
39
|
0
|
0
|
0
|
0
|
0
|
20
|
15
|
11
|
5
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Minority Interest |
127
|
146
|
174
|
218
|
225
|
222
|
293
|
270
|
307
|
256
|
134
|
162
|
150
|
327
|
351
|
373
|
378
|
377
|
385
|
412
|
393
|
389
|
397
|
414
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
29
|
29
|
30
|
30
|
65
|
72
|
78
|
74
|
77
|
105
|
111
|
120
|
157
|
158
|
171
|
187
|
205
|
211
|
|
| Total Liabilities |
2 339
N/A
|
3 331
+42%
|
4 496
+35%
|
3 458
-23%
|
4 167
+21%
|
4 254
+2%
|
4 078
-4%
|
4 809
+18%
|
4 323
-10%
|
4 438
+3%
|
4 642
+5%
|
5 267
+13%
|
4 188
-20%
|
3 163
-24%
|
2 872
-9%
|
2 540
-12%
|
3 427
+35%
|
2 569
-25%
|
3 101
+21%
|
4 785
+54%
|
3 830
-20%
|
8 181
+114%
|
3 005
-63%
|
3 979
+32%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
204
|
216
|
490
|
497
|
498
|
500
|
625
|
625
|
692
|
752
|
777
|
809
|
809
|
809
|
809
|
809
|
809
|
809
|
809
|
809
|
809
|
889
|
889
|
889
|
|
| Retained Earnings |
888
|
1 093
|
1 040
|
942
|
1 126
|
1 373
|
2 030
|
1 468
|
2 499
|
3 023
|
2 568
|
3 461
|
3 429
|
3 841
|
4 248
|
5 247
|
4 892
|
5 175
|
5 372
|
5 677
|
6 041
|
6 675
|
6 506
|
7 319
|
|
| Additional Paid In Capital |
396
|
465
|
623
|
637
|
640
|
644
|
644
|
644
|
1 558
|
2 025
|
2 224
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
2 475
|
|
| Unrealized Security Profit/Loss |
7
|
3
|
8
|
6
|
8
|
6
|
5
|
0
|
5
|
8
|
0
|
0
|
11
|
15
|
8
|
11
|
12
|
10
|
9
|
163
|
188
|
197
|
201
|
235
|
|
| Other Equity |
79
|
75
|
57
|
52
|
75
|
46
|
43
|
79
|
102
|
161
|
86
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 560
N/A
|
1 846
+18%
|
2 219
+20%
|
2 134
-4%
|
2 346
+10%
|
2 569
+10%
|
3 346
+30%
|
2 815
-16%
|
4 857
+73%
|
5 968
+23%
|
5 654
-5%
|
6 763
+20%
|
6 724
-1%
|
7 140
+6%
|
7 540
+6%
|
8 543
+13%
|
8 188
-4%
|
8 469
+3%
|
8 665
+2%
|
9 123
+5%
|
9 512
+4%
|
10 236
+8%
|
10 071
-2%
|
10 918
+8%
|
|
| Total Liabilities & Equity |
3 899
N/A
|
5 177
+33%
|
6 715
+30%
|
5 592
-17%
|
6 513
+16%
|
6 823
+5%
|
7 425
+9%
|
7 624
+3%
|
9 180
+20%
|
10 406
+13%
|
10 297
-1%
|
12 030
+17%
|
10 911
-9%
|
10 303
-6%
|
10 412
+1%
|
11 083
+6%
|
11 615
+5%
|
11 038
-5%
|
11 766
+7%
|
13 908
+18%
|
13 343
-4%
|
18 417
+38%
|
13 076
-29%
|
14 898
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
511
|
539
|
613
|
621
|
622
|
625
|
625
|
625
|
692
|
752
|
777
|
809
|
809
|
809
|
809
|
889
|
889
|
889
|
889
|
889
|
889
|
889
|
889
|
889
|
|