Global Power Synergy PCL (BKK:GPSC)

Global Power Synergy 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	17,977	25,492	13,367	14,236	13,793	20,289
Short-Term Investments	2,992	6.17	-0.45	114.1	3,114	1,793
Trading Asset Securities	-	-	-	8	-	-
Accounts Receivable	13,029	12,940	12,821	21,608	14,964	10,258
Other Receivables	1,721	1,274	1,783	2,162	1,299	445.1
Inventory	7,612	7,733	11,431	10,801	6,938	6,253
Prepaid Expenses	-	1,006	899	762	560	384
Loans Receivable Current	11	-	640	91.74	1,060	-
Other Current Assets	765.2	1,328	1,657	1,925	4,180	4,032
Total Current Assets	44,107	49,779	42,597	51,709	45,907	43,454
Property, Plant & Equipment	94,111	95,591	98,411	95,980	98,097	102,773
Goodwill	36,095	36,095	36,096	36,090	36,090	36,105
Other Intangible Assets	36,597	37,083	39,288	39,776	41,526	43,984
Long-Term Investments	53,745	54,105	54,389	49,685	33,560	13,889
Long-Term Loans Receivable	7,230	5,391	4,614	3,581	3,341	2,798
Long-Term Deferred Tax Assets	3,521	3,471	3,329	3,319	3,250	3,357
Long-Term Accounts Receivable	1,045	1,156	2,140	3,817	5,116	6,072
Other Long-Term Assets	3,643	5,465	5,025	4,853	3,909	4,225
Total Assets	280,094	288,136	285,889	288,810	270,796	256,656
Accounts Payable	5,071	5,740	7,059	10,887	6,407	3,952
Accrued Expenses	-	2,029	2,016	2,834	1,740	1,727
Short-Term Debt	-	-	110.77	3,371	-	-
Current Portion of Long-Term Debt	10,790	12,104	27,192	11,457	9,257	12,064
Current Portion of Leases	255	129.86	144.26	148.53	154.55	134.07
Current Income Taxes Payable	-	849	836	305	586	-
Other Current Liabilities	5,387	2,274	1,676	3,190	5,308	4,186
Total Current Liabilities	21,503	23,126	39,033	32,193	23,453	22,063
Long-Term Debt	110,947	118,016	101,232	114,197	101,380	94,208
Long-Term Leases	3,272	3,372	2,278	2,241	2,485	2,720
Long-Term Unearned Revenue	-	14,881	14,731	14,639	14,167	14,095
Pension & Post-Retirement Benefits	645.33	666.51	652.7	869.88	820.19	755.01
Long-Term Deferred Tax Liabilities	7,807	7,945	8,338	8,976	9,963	9,918
Other Long-Term Liabilities	15,844	988.65	885	592.91	780.21	1,030
Total Liabilities	160,018	168,994	167,150	173,710	153,048	144,789
Common Stock	28,197	28,197	28,197	28,197	28,197	28,197
Additional Paid-In Capital	70,176	70,176	70,176	70,176	70,176	70,176
Retained Earnings	27,700	26,560	25,007	22,798	25,180	22,091
Comprehensive Income & Other	-17,708	-17,375	-17,185	-16,441	-15,219	-17,563
Total Common Equity	108,365	107,558	106,195	104,730	108,334	102,901
Minority Interest	11,711	11,584	12,544	10,370	9,413	8,966
Shareholders' Equity	120,076	119,142	118,739	115,100	117,748	111,867
Total Liabilities & Equity	280,094	288,136	285,889	288,810	270,796	256,656
Total Debt	125,264	133,621	130,957	131,415	113,276	109,125
Net Cash (Debt)	-104,295	-108,123	-117,590	-117,057	-96,370	-87,043
Net Cash Per Share	-36.79	-38.36	-41.71	-41.52	-34.19	-30.88
Filing Date Shares Outstanding	2,850	2,820	2,820	2,820	2,820	2,820
Total Common Shares Outstanding	2,850	2,820	2,820	2,820	2,820	2,820
Working Capital	22,604	26,653	3,564	19,515	22,454	21,391
Book Value Per Share	38.02	38.14	37.66	37.14	38.42	36.49
Tangible Book Value	35,673	34,379	30,811	28,864	30,718	22,813
Tangible Book Value Per Share	12.52	12.19	10.93	10.24	10.89	8.09
Land	-	2,004	2,004	1,844	1,844	1,844
Buildings	-	4,536	3,877	2,776	2,916	2,571
Machinery	-	175,576	169,280	165,987	161,690	159,907
Construction In Progress	-	2,586	6,260	4,783	4,720	5,400

Updated Feb 17, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.