Mlk Foods Public Company Ltd
WSE:MLK
Balance Sheet
Balance Sheet Decomposition
Mlk Foods Public Company Ltd
Mlk Foods Public Company Ltd
Balance Sheet
Mlk Foods Public Company Ltd
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
38
|
53
|
24
|
13
|
10
|
1
|
1
|
1
|
0
|
2
|
|
| Cash |
10
|
26
|
15
|
6
|
1
|
1
|
1
|
1
|
0
|
2
|
|
| Cash Equivalents |
28
|
28
|
9
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
3
|
18
|
18
|
10
|
11
|
8
|
11
|
12
|
|
| Total Receivables |
40
|
48
|
46
|
48
|
35
|
13
|
15
|
15
|
14
|
47
|
|
| Accounts Receivables |
18
|
23
|
34
|
29
|
22
|
4
|
4
|
1
|
0
|
4
|
|
| Other Receivables |
22
|
25
|
12
|
19
|
13
|
9
|
11
|
14
|
14
|
43
|
|
| Inventory |
27
|
38
|
31
|
37
|
20
|
14
|
14
|
10
|
11
|
14
|
|
| Other Current Assets |
3
|
4
|
10
|
13
|
9
|
2
|
1
|
2
|
2
|
2
|
|
| Total Current Assets |
108
|
143
|
114
|
129
|
92
|
41
|
42
|
37
|
38
|
78
|
|
| PP&E Net |
126
|
159
|
192
|
192
|
137
|
119
|
94
|
101
|
93
|
83
|
|
| PP&E Gross |
126
|
159
|
192
|
192
|
137
|
119
|
94
|
101
|
93
|
83
|
|
| Accumulated Depreciation |
20
|
12
|
23
|
33
|
4
|
5
|
0
|
11
|
20
|
26
|
|
| Intangible Assets |
0
|
1
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Goodwill |
2
|
3
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
20
|
20
|
17
|
18
|
14
|
|
| Other Long-Term Assets |
31
|
21
|
11
|
8
|
6
|
3
|
2
|
2
|
0
|
0
|
|
| Other Assets |
2
|
3
|
4
|
3
|
2
|
2
|
2
|
1
|
1
|
2
|
|
| Total Assets |
268
N/A
|
328
+22%
|
324
-1%
|
337
+4%
|
240
-29%
|
187
-22%
|
162
-13%
|
160
-1%
|
152
-5%
|
178
+17%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
13
|
12
|
10
|
22
|
16
|
15
|
16
|
15
|
17
|
25
|
|
| Accrued Liabilities |
2
|
6
|
5
|
7
|
6
|
5
|
18
|
22
|
28
|
39
|
|
| Short-Term Debt |
34
|
66
|
50
|
79
|
96
|
102
|
86
|
74
|
82
|
76
|
|
| Current Portion of Long-Term Debt |
10
|
1
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Other Current Liabilities |
1
|
3
|
2
|
1
|
3
|
8
|
13
|
10
|
14
|
44
|
|
| Total Current Liabilities |
61
|
88
|
68
|
109
|
121
|
131
|
135
|
123
|
143
|
185
|
|
| Long-Term Debt |
36
|
28
|
46
|
25
|
6
|
4
|
15
|
11
|
3
|
2
|
|
| Deferred Income Tax |
48
|
44
|
31
|
27
|
18
|
15
|
10
|
14
|
11
|
11
|
|
| Minority Interest |
6
|
6
|
6
|
5
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Other Liabilities |
1
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
3
|
|
| Total Liabilities |
151
N/A
|
168
+11%
|
152
-9%
|
166
+9%
|
148
-11%
|
152
+3%
|
161
+6%
|
149
-8%
|
158
+6%
|
202
+27%
|
|
| Equity | |||||||||||
| Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
42
|
58
|
75
|
88
|
18
|
48
|
83
|
81
|
97
|
100
|
|
| Additional Paid In Capital |
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
49
|
|
| Unrealized Security Profit/Loss |
35
|
58
|
53
|
49
|
69
|
80
|
64
|
79
|
75
|
70
|
|
| Other Equity |
12
|
8
|
7
|
18
|
46
|
49
|
32
|
38
|
36
|
46
|
|
| Total Equity |
117
N/A
|
160
+37%
|
172
+8%
|
170
-1%
|
92
-46%
|
35
-62%
|
1
-98%
|
12
+2 037%
|
6
N/A
|
24
-270%
|
|
| Total Liabilities & Equity |
268
N/A
|
328
+22%
|
324
-1%
|
337
+4%
|
240
-29%
|
187
-22%
|
162
-13%
|
160
-1%
|
152
-5%
|
178
+17%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
31
|
|