Bangchak Corporation PCL (BKK:BCP)

Bangchak Corporation PCL Balance Sheet

Financials in millions THB. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	27,613	28,626	36,754	45,932	32,022	21,651
Short-Term Investments	846.52	782.03	41.82	1,237	807.64	24.93
Trading Asset Securities	-	1	1	61	-	-
Cash & Short-Term Investments	28,459	29,409	36,796	47,230	32,829	21,676
Cash Growth	-16.56%	-20.08%	-22.09%	43.86%	51.45%	186.56%
Accounts Receivable	-	19,095	23,292	12,979	9,258	4,920
Other Receivables	31,593	12,722	10,917	19,175	7,511	3,970
Receivables	31,593	31,817	34,470	32,245	16,769	8,890
Inventory	46,869	41,583	48,062	29,899	18,933	16,582
Prepaid Expenses	-	763	923	524	253	92
Other Current Assets	1,539	1,660	1,630	1,452	587.67	55.62
Total Current Assets	108,460	105,231	121,881	111,349	69,372	47,296
Property, Plant & Equipment	133,550	132,868	138,046	89,966	82,858	65,654
Long-Term Investments	30,396	31,572	28,349	1,852	13,670	14,331
Goodwill	7,508	7,651	10,446	5,788	4,022	2,129
Other Intangible Assets	11,718	11,202	13,368	11,738	11,591	11,180
Long-Term Deferred Tax Assets	3,245	3,576	2,749	850.14	2,126	2,981
Other Long-Term Assets	23,102	23,115	24,556	19,148	17,747	3,497
Total Assets	319,392	316,542	340,429	242,344	201,785	148,323
Accounts Payable	34,795	19,765	23,499	17,912	9,779	9,108
Accrued Expenses	1,292	13,283	11,390	8,557	5,142	2,248
Short-Term Debt	13,508	15,150	13,354	1,101	1,274	3,975
Current Portion of Long-Term Debt	21,327	16,131	14,501	9,631	9,467	5,199
Current Portion of Leases	1,481	1,580	1,525	1,381	1,220	1,316
Current Income Taxes Payable	6,651	5,668	10,532	2,197	3,046	146.24
Current Unearned Revenue	-	643	932	1,788	-	-
Other Current Liabilities	5,082	8,957	12,146	5,285	4,178	3,509
Total Current Liabilities	84,136	81,177	87,879	47,852	34,105	25,502
Long-Term Debt	92,506	96,349	100,422	70,562	69,816	54,173
Long-Term Leases	9,429	9,465	10,690	10,401	7,518	6,581
Long-Term Deferred Tax Liabilities	8,052	7,333	3,039	6,561	2,617	794.63
Other Long-Term Liabilities	31,614	30,146	33,255	21,303	15,781	618.97
Total Liabilities	231,302	230,068	240,397	158,966	132,226	90,006
Common Stock	1,377	1,377	1,377	1,377	1,377	1,377
Additional Paid-In Capital	15,358	15,358	15,048	14,981	14,490	14,599
Retained Earnings	48,323	47,594	48,738	38,071	28,863	23,100
Treasury Stock	-	-	-	-247.74	-505.41	-505.41
Comprehensive Income & Other	-3,918	-4,585	6,949	8,523	9,242	7,796
Total Common Equity	61,140	59,745	72,112	62,704	53,467	46,366
Minority Interest	26,950	26,729	27,920	20,674	16,092	11,950
Shareholders' Equity	88,090	86,474	100,032	83,378	69,559	58,316
Total Liabilities & Equity	319,392	316,542	340,429	242,344	201,785	148,323
Total Debt	138,252	138,676	140,491	93,076	89,295	71,245
Net Cash (Debt)	-109,793	-109,266	-103,695	-45,846	-56,465	-49,569
Net Cash Per Share	-80.86	-79.35	-75.52	-33.76	-41.58	-36.50
Filing Date Shares Outstanding	1,374	1,377	1,377	1,368	1,358	1,358
Total Common Shares Outstanding	1,374	1,377	1,377	1,368	1,358	1,358
Working Capital	24,324	24,054	34,002	63,497	35,267	21,793
Book Value Per Share	44.51	43.39	45.15	38.57	32.05	26.82
Tangible Book Value	41,914	40,892	48,297	45,178	37,854	33,057
Tangible Book Value Per Share	30.51	29.70	27.86	25.76	20.56	17.02
Land	-	23,773	24,031	4,251	4,128	4,095
Buildings	-	8,715	10,337	6,472	5,035	3,976
Machinery	-	114,226	113,643	90,819	85,536	73,174
Construction In Progress	-	9,866	7,059	2,768	6,850	14,954

Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.