Kiatnakin Phatra Bank PCL Balance Sheet

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	992.75	1,209	1,248	1,382	1,000	1,242
Investment Securities	87,511	82,061	73,493	98,206	77,516	72,066
Trading Asset Securities	46,691	33,460	32,112	24,098	29,241	29,846
Total Investments	134,202	115,521	105,605	122,304	106,757	101,913
Gross Loans	343,213	373,243	403,731	440,299	418,637	343,984
Allowance for Loan Losses	-	-19,937	-20,607	-20,668	-18,969	-16,505
Other Adjustments to Gross Loans	-	-29,795	-35,895	-42,300	-41,189	-37,075
Net Loans	343,213	323,511	347,228	377,331	358,478	290,404
Property, Plant & Equipment	6,790	7,012	7,381	7,682	7,694	3,822
Goodwill	3,066	3,066	3,066	3,066	3,066	3,066
Other Intangible Assets	1,645	1,749	1,732	1,708	1,388	1,212
Investments in Real Estate	18.97	19.19	19.64	20.04	20.22	21.5
Accrued Interest Receivable	-	8,514	8,597	8,317	7,043	9,464
Other Receivables	13,887	18,422	13,621	13,423	13,605	17,652
Other Current Assets	-	578.22	587.1	568.68	790.81	926.31
Long-Term Deferred Tax Assets	1,763	1,461	1,787	1,717	1,432	1,744
Other Real Estate Owned & Foreclosed	6,398	6,426	6,984	7,240	5,788	3,982
Other Long-Term Assets	16,725	606.32	573.96	568.98	573.87	674.86
Total Assets	528,700	488,095	498,429	545,327	507,637	436,123
Accounts Payable	5,637	1,761	478.98	661.03	2,058	3,570
Accrued Expenses	-	4,107	3,837	3,868	3,685	3,460
Interest Bearing Deposits	356,617	346,924	357,773	357,963	329,657	287,677
Non-Interest Bearing Deposits	-	1,612	1,741	1,124	1,929	860.73
Total Deposits	356,617	348,536	359,515	359,088	331,585	288,538
Short-Term Borrowings	20,404	16,023	15,308	14,994	14,678	13,428
Current Portion of Long-Term Debt	-	20,263	25,281	71,094	58,654	38,393
Current Portion of Leases	-	147.12	150.4	140	125.78	84.53
Current Income Taxes Payable	1,237	878.49	828.58	471.47	623.07	1,279
Accrued Interest Payable	530.45	796.39	1,297	1,063	505.44	346.92
Other Current Liabilities	15,744	18,696	8,549	9,592	11,765	12,292
Long-Term Debt	51,763	4,729	14,101	15,682	21,081	19,384
Long-Term Leases	170.39	45.4	87.35	42.01	84.84	155.47
Long-Term Unearned Revenue	-	702.51	802.64	941.01	1,076	1,211
Pension & Post-Retirement Benefits	-	1,439	1,368	1,131	1,039	930.68
Long-Term Deferred Tax Liabilities	617.31	559.13	559.5	555.22	529.92	10.11
Other Long-Term Liabilities	6,425	4,207	3,054	4,751	2,034	1,878
Total Liabilities	459,145	422,889	435,219	484,074	449,526	384,961
Common Stock	8,954	8,468	8,468	8,468	8,468	8,468
Additional Paid-In Capital	12,405	9,357	9,357	9,356	9,356	9,356
Retained Earnings	46,605	45,833	43,550	41,162	37,990	33,508
Treasury Stock	-1,950	-1,950	-790.97	-	-	-
Comprehensive Income & Other	2,999	3,065	2,327	1,981	2,010	-285.55
Total Common Equity	69,014	64,772	62,910	60,967	57,824	51,046
Minority Interest	541.83	433.92	300.92	285.91	287.92	116.05
Shareholders' Equity	69,556	65,206	63,211	61,253	58,111	51,162
Total Liabilities & Equity	528,700	488,095	498,429	545,327	507,637	436,123
Total Debt	72,337	41,207	54,928	101,953	94,625	71,445
Net Cash (Debt)	-24,654	-6,538	-21,568	-76,473	-64,383	-40,357
Net Cash Per Share	-29.93	-7.93	-25.60	-90.31	-76.04	-47.66
Filing Date Shares Outstanding	860.53	811.86	830.76	846.75	846.75	846.75
Total Common Shares Outstanding	860.53	811.86	830.76	846.75	846.75	846.75
Book Value Per Share	80.20	79.78	75.73	72.00	68.29	60.28
Tangible Book Value	64,303	59,957	58,111	56,193	53,369	46,768
Tangible Book Value Per Share	74.73	73.85	69.95	66.36	63.03	55.23