Major Cineplex Group PCL (BKK:MAJOR)

Major Cineplex Group 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	465.85	577.7	811.77	1,167	2,014	1,557
Short-Term Investments	1,433	1,507	1,869	2,529	285.38	-
Trading Asset Securities	101.17	97.45	43.6	49.21	3,102	-
Cash & Short-Term Investments	2,000	2,183	2,724	3,745	5,401	1,557
Cash Growth	-29.64%	-19.88%	-27.27%	-30.66%	246.84%	61.93%
Accounts Receivable	660.28	588.57	536.52	472.75	301.12	505.27
Other Receivables	-	138.14	111.27	108.07	96.99	117.78
Receivables	660.28	726.72	648.52	585.94	415.63	625.3
Inventory	165.09	148.23	210.73	219.5	236.66	249.83
Prepaid Expenses	10.97	36.75	63.21	30.8	28.27	27.89
Other Current Assets	193.1	82.1	95.85	77.59	77.61	102.65
Total Current Assets	3,030	3,176	3,742	4,659	6,160	2,563
Property, Plant & Equipment	7,011	7,216	7,566	7,347	7,425	7,912
Long-Term Investments	2,059	2,003	1,892	1,900	2,015	6,326
Other Intangible Assets	173.75	196.04	200.28	172.61	174.71	149.65
Long-Term Accounts Receivable	5.4	5.55	6.78	8.24	11.04	13.94
Long-Term Deferred Tax Assets	721.81	677.62	379.83	248.81	301.64	109.91
Other Long-Term Assets	836.65	764.32	638.93	509.91	430.42	602.02
Total Assets	13,837	14,039	14,426	14,847	16,519	17,678
Accounts Payable	1,244	860.91	1,144	780.7	742.35	784.28
Accrued Expenses	-	456.4	478.74	436.45	480.65	364.03
Short-Term Debt	1,350	950	700.31	0.32	35.31	1,795
Current Portion of Long-Term Debt	-	-	295	490	1,990	845
Current Portion of Leases	298.29	285.15	452.59	258.01	288.26	272.67
Current Income Taxes Payable	62.42	78.46	56.59	9.89	625.59	17.85
Current Unearned Revenue	376.73	461.97	490.36	536.94	602.76	652.29
Other Current Liabilities	48.26	318.73	346.61	293.11	341.86	277.83
Total Current Liabilities	3,379	3,412	3,964	2,805	5,107	5,009
Long-Term Debt	1,995	2,003	992.8	1,416	915	2,505
Long-Term Leases	2,511	2,567	2,715	2,748	2,535	2,482
Long-Term Unearned Revenue	-	163.21	180.18	202.85	231.62	260.98
Long-Term Deferred Tax Liabilities	144.46	148.58	125.56	126.83	118.24	241.58
Other Long-Term Liabilities	448.18	262.18	246.09	237.78	239.61	478.58
Total Liabilities	8,609	8,684	8,314	7,625	9,233	11,052
Common Stock	829.14	829.14	894.67	894.67	894.67	894.67
Additional Paid-In Capital	4,056	4,056	4,344	4,344	4,344	4,344
Retained Earnings	1,009	1,023	1,070	2,022	2,308	1,638
Treasury Stock	-998.2	-950.54	-951.71	-	-	-
Comprehensive Income & Other	227.42	251.88	634.38	-168.83	-376.29	-394.08
Total Common Equity	5,123	5,209	5,991	7,092	7,170	6,482
Minority Interest	105.35	146.05	121.27	129.63	116.9	143.65
Shareholders' Equity	5,228	5,355	6,112	7,221	7,287	6,626
Total Liabilities & Equity	13,837	14,039	14,426	14,847	16,519	17,678
Total Debt	6,154	5,805	5,155	4,913	5,764	7,900
Net Cash (Debt)	-4,154	-3,623	-2,431	-1,168	-362.47	-6,342
Net Cash Per Share	-5.12	-4.46	-2.74	-1.31	-0.41	-7.09
Filing Date Shares Outstanding	0.83	761.23	829.14	894.67	894.67	894.67
Total Common Shares Outstanding	0.83	761.23	832.13	894.67	894.67	894.67
Working Capital	-349.41	-235.28	-221.73	1,854	1,053	-2,446
Book Value Per Share	6170.67	6.84	7.20	7.93	8.01	7.25
Tangible Book Value	4,949	5,013	5,791	6,919	6,995	6,333
Tangible Book Value Per Share	5961.38	6.59	6.96	7.73	7.82	7.08
Land	-	173.41	173.41	173.41	173.41	173.41
Buildings	-	780.53	786.98	778.86	770.22	769.68
Machinery	-	10,209	10,098	9,791	9,683	9,605
Construction In Progress	-	93.63	130.82	103.35	29.15	40.34

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