Bangkok Ranch PCL (BKK:BR)

Bangkok Ranch PCL Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	174.3	205.55	542.01	642.84	267.99
Short-Term Investments	-	-	0.64	0.36	0.28
Cash & Short-Term Investments	174.3	205.55	542.65	643.2	268.28
Cash Growth	-15.20%	-62.12%	-15.63%	139.75%	20.19%
Accounts Receivable	621.38	636.6	724.5	607.19	523.29
Other Receivables	5.79	3.16	6.58	13.28	5.54
Receivables	651.58	650.91	739.18	636.38	544.24
Inventory	1,608	1,600	1,289	1,399	1,578
Prepaid Expenses	29.6	16.11	16.43	9.31	9.12
Other Current Assets	290.86	272.45	150.97	158.71	93.86
Total Current Assets	2,754	2,745	2,738	2,846	2,494
Property, Plant & Equipment	4,685	4,974	4,726	4,762	5,427
Long-Term Investments	208.29	204.9	288.72	277.38	200.52
Goodwill	1,878	1,881	1,879	1,880	1,879
Other Intangible Assets	616.13	628.42	639.88	650.91	664.21
Long-Term Deferred Tax Assets	178.23	218.83	281.22	302.52	255.39
Other Long-Term Assets	145.33	69.44	64.07	63.83	64.04
Total Assets	10,508	10,768	10,622	10,792	10,998
Accounts Payable	216.37	188.96	219.43	312.43	243.38
Accrued Expenses	187.28	198.34	230.06	231.49	158.56
Short-Term Debt	1,995	1,897	1,691	1,726	3,285
Current Portion of Long-Term Debt	493	713.9	473.83	1,501	479.69
Current Portion of Leases	21.64	21.01	23.57	22.96	23.39
Current Income Taxes Payable	0.16	23.47	76.42	39.67	0.13
Other Current Liabilities	187.47	133.27	158.1	200.27	203.1
Total Current Liabilities	3,101	3,176	2,872	4,034	4,393
Long-Term Debt	2,325	2,560	3,043	2,399	2,203
Long-Term Leases	49.51	20.74	29.72	35.86	52.06
Long-Term Unearned Revenue	-	23.1	20.82	21.02	21.9
Long-Term Deferred Tax Liabilities	145.48	140.38	146.95	144.83	144.63
Other Long-Term Liabilities	0.62	0	0	27.6	26.43
Total Liabilities	5,764	6,029	6,214	6,759	6,931
Common Stock	4,567	4,567	4,567	4,567	4,567
Additional Paid-In Capital	4,234	4,234	4,234	4,234	4,234
Retained Earnings	3,870	3,779	3,479	3,093	3,147
Treasury Stock	-	-	-	-2	-2
Comprehensive Income & Other	-7,925	-7,843	-7,876	-7,860	-7,872
Total Common Equity	4,747	4,738	4,404	4,032	4,074
Minority Interest	-3.2	0.53	4.12	1.25	-7.21
Shareholders' Equity	4,744	4,738	4,408	4,033	4,067
Total Liabilities & Equity	10,508	10,768	10,622	10,792	10,998
Total Debt	4,885	5,213	5,261	5,685	6,043
Net Cash (Debt)	-4,710	-5,007	-4,719	-5,041	-5,774
Net Cash Per Share	-5.16	-5.48	-5.17	-5.52	-6.33
Filing Date Shares Outstanding	913.45	913.45	913.45	912.8	912.8
Total Common Shares Outstanding	913.45	913.45	913.45	912.8	912.8
Working Capital	-346.93	-431.51	-134.39	-1,188	-1,899
Book Value Per Share	5.20	5.19	4.82	4.42	4.46
Tangible Book Value	2,253	2,229	1,885	1,501	1,531
Tangible Book Value Per Share	2.47	2.44	2.06	1.64	1.68
Land	1,065	996.85	960.39	924.38	1,033
Buildings	4,150	4,162	3,827	3,046	3,242
Machinery	3,407	3,430	3,266	2,429	2,671
Construction In Progress	114.12	202	191.5	1,755	1,652

Source: S&P Global Market Intelligence. Standard template. Financial Sources.