Beryl 8 Plus Public Company Limited (BKK: BE8)
17.60
-0.20 (-1.12%)
Sep 6, 2024, 4:39 PM ICT
BE8 Balance Sheet
Financials in millions THB. Fiscal year is January - December.
Millions THB. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 |
---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 |
Cash & Equivalents | 131.37 | 154.51 | 122.69 | 301.35 | 5.93 | 27.79 |
Short-Term Investments | - | - | - | - | - | 30.02 |
Trading Asset Securities | 124.28 | 130.27 | 140.94 | 200.64 | 119.4 | - |
Cash & Short-Term Investments | 255.66 | 284.78 | 263.62 | 501.99 | 125.33 | 57.81 |
Cash Growth | 15.53% | 8.03% | -47.49% | 300.52% | 116.80% | - |
Accounts Receivable | 1,008 | 898.36 | 841.65 | 127.03 | 68.73 | 95.4 |
Other Receivables | 35.1 | 34.46 | 6.88 | 9.6 | 0.15 | 0.08 |
Receivables | 1,043 | 932.81 | 848.54 | 136.62 | 68.88 | 95.48 |
Inventory | 44.05 | 1.47 | 19.01 | - | - | - |
Other Current Assets | 307.79 | 290.42 | 335.56 | 25.1 | 18.8 | 20.95 |
Total Current Assets | 1,651 | 1,509 | 1,467 | 663.72 | 213.01 | 174.24 |
Property, Plant & Equipment | 132.15 | 117.08 | 132.91 | 47.94 | 52.38 | 58.78 |
Long-Term Investments | 21.65 | 24.2 | 1.64 | - | - | - |
Goodwill | 1,746 | 1,746 | 1,736 | - | - | - |
Other Intangible Assets | 192.18 | 169.89 | 183.97 | 8.58 | 0.07 | 0.22 |
Long-Term Deferred Tax Assets | 27.58 | 29.32 | 24.68 | 13.51 | 12.15 | 3.11 |
Other Long-Term Assets | 291.29 | 392.68 | 376.36 | 27.72 | 1.45 | 2.24 |
Total Assets | 4,061 | 3,989 | 3,923 | 761.47 | 279.06 | 238.59 |
Accounts Payable | 327.32 | 102.83 | 153.21 | 2.65 | 3.18 | 4.7 |
Accrued Expenses | - | 154.14 | 160.66 | 26.75 | 26.77 | 29.88 |
Short-Term Debt | 228.04 | 294.44 | 247.44 | - | - | - |
Current Portion of Long-Term Debt | 65.08 | 63.53 | 75.65 | - | - | - |
Current Portion of Leases | 19.07 | 17.67 | 16.72 | 3.73 | 3.02 | 2.61 |
Current Income Taxes Payable | 1.88 | 1.63 | 4.87 | 1.42 | 0.04 | - |
Current Unearned Revenue | 326.77 | 277.45 | 335.22 | 35.44 | 31.86 | 18.3 |
Other Current Liabilities | 45.24 | 57.28 | 67.92 | 15.76 | 82.13 | 11.56 |
Total Current Liabilities | 1,013 | 968.97 | 1,062 | 85.75 | 147 | 67.05 |
Long-Term Debt | 105.21 | 94.05 | 173.61 | - | - | - |
Long-Term Leases | 43.56 | 36.43 | 50.76 | 31.69 | 33.02 | 35.01 |
Long-Term Deferred Tax Liabilities | 26.15 | 29.13 | 33.59 | - | - | - |
Other Long-Term Liabilities | 7.58 | 7.56 | 9.23 | 2.29 | 3.42 | 2.38 |
Total Liabilities | 1,255 | 1,189 | 1,370 | 142.56 | 201 | 116.55 |
Common Stock | 132.36 | 132.35 | 120.32 | 100 | 34.66 | 33.5 |
Additional Paid-In Capital | 2,268 | 2,268 | 2,268 | 486.25 | 27.07 | - |
Retained Earnings | 399.92 | 394.8 | 165.02 | 32.48 | 16.34 | 88.55 |
Comprensive Income & Other | -11.08 | -10.12 | 0.03 | 0.17 | -0.01 | -0.01 |
Total Common Equity | 2,789 | 2,785 | 2,553 | 618.9 | 78.06 | 122.05 |
Minority Interest | 17.96 | 14.93 | - | - | - | - |
Shareholders' Equity | 2,807 | 2,800 | 2,553 | 618.9 | 78.06 | 122.05 |
Total Liabilities & Equity | 4,061 | 3,989 | 3,923 | 761.47 | 279.06 | 238.59 |
Total Debt | 460.97 | 506.12 | 564.17 | 35.43 | 36.04 | 37.62 |
Net Cash (Debt) | -205.31 | -221.33 | -300.55 | 466.57 | 89.3 | 20.19 |
Net Cash Growth | - | - | - | 422.48% | 342.26% | - |
Net Cash Per Share | -0.78 | -0.84 | -1.33 | 3.46 | 1.21 | 0.27 |
Filing Date Shares Outstanding | 264.71 | 264.71 | 264.71 | 220 | 165 | 73.7 |
Total Common Shares Outstanding | 264.71 | 264.71 | 264.71 | 220 | 76.24 | 73.7 |
Working Capital | 637.27 | 540.51 | 405.07 | 577.96 | 66.01 | 107.18 |
Book Value Per Share | 10.54 | 10.52 | 9.64 | 2.81 | 1.02 | 1.66 |
Tangible Book Value | 850.72 | 868.86 | 632.6 | 610.33 | 77.99 | 121.83 |
Tangible Book Value Per Share | 3.21 | 3.28 | 2.39 | 2.77 | 1.02 | 1.65 |
Land | - | 4.74 | 4.74 | - | - | - |
Buildings | - | 3.62 | 3.62 | - | - | - |
Machinery | - | 13.55 | 13.62 | 5.56 | 5.56 | 9.93 |
Construction In Progress | - | 0.14 | 11.29 | - | - | 0.6 |
Leasehold Improvements | - | 45.81 | 44.27 | 13.72 | 13.72 | - |
Source: S&P Capital IQ. Standard template. Financial Sources.