N.C. Housing PCL Balance Sheet

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	48.96	122.41	86.43	101.76	94.06	64.81
Short-Term Investments	0.86	0.85	1.1	1.12	3.44	3.51
Cash & Short-Term Investments	49.82	123.26	87.53	102.88	97.5	68.31
Cash Growth	-37.36%	40.82%	-14.92%	5.52%	42.72%	126.59%
Accounts Receivable	-1.97	0.97	1.44	0.99	-	-
Other Receivables	26.44	10.2	9.6	2.36	3.9	2.74
Receivables	24.47	11.17	11.04	3.35	3.9	2.74
Inventory	3,592	3,956	4,186	3,646	2,995	2,218
Prepaid Expenses	6.36	8.12	10.59	11.35	6.37	5.19
Other Current Assets	11.75	15.38	13.91	18.85	37.53	9.6
Total Current Assets	3,684	4,114	4,309	3,782	3,141	2,304
Property, Plant & Equipment	142.29	162.2	183.55	172.44	133.2	121.9
Other Intangible Assets	2.08	1.79	2.53	3.26	3.67	4.17
Long-Term Deferred Tax Assets	19.06	18.26	13.61	7.27	12.85	18.93
Other Long-Term Assets	1,076	1,065	1,086	1,144	1,042	1,427
Total Assets	4,924	5,361	5,594	5,109	4,332	3,876
Accounts Payable	295.64	287.34	278.77	397.77	296.09	177.88
Accrued Expenses	13.08	13.35	39.64	35.11	25.53	35.25
Short-Term Debt	239.95	263.82	284.74	204.71	47.97	189.52
Current Portion of Long-Term Debt	452.6	720.64	819.85	664.99	480.3	259.93
Current Portion of Leases	2.66	3.52	5.94	5.73	5.62	6.52
Current Income Taxes Payable	-	-	1.55	32.14	18.48	8.56
Current Unearned Revenue	58.22	49.44	46.43	40.65	39.59	86.06
Other Current Liabilities	107.24	118.95	135.9	152	135.33	117.62
Total Current Liabilities	1,169	1,457	1,613	1,533	1,049	881.33
Long-Term Debt	628.21	697.82	680.97	306.72	255.09	163.39
Long-Term Leases	2.38	6.06	10.02	13.41	6.23	17.56
Pension & Post-Retirement Benefits	63.27	61.03	54.15	52.1	53.87	60
Other Long-Term Liabilities	101.42	102.03	96.09	83.44	91.37	66.32
Total Liabilities	1,965	2,324	2,454	1,989	1,455	1,189
Common Stock	1,245	1,245	1,245	1,245	1,245	1,245
Additional Paid-In Capital	577.53	577.53	577.53	577.53	577.53	577.53
Retained Earnings	1,165	1,241	1,341	1,316	1,063	861.87
Comprehensive Income & Other	-2.29	-2.29	-2.29	-	-	-
Total Common Equity	2,986	3,062	3,161	3,139	2,886	2,685
Minority Interest	-26.77	-24.91	-21.32	-18.47	-9.4	2.27
Shareholders' Equity	2,959	3,037	3,140	3,120	2,877	2,687
Total Liabilities & Equity	4,924	5,361	5,594	5,109	4,332	3,876
Total Debt	1,326	1,692	1,802	1,196	795.22	636.91
Net Cash (Debt)	-1,276	-1,569	-1,714	-1,093	-697.72	-568.59
Net Cash Per Share	-1.02	-1.26	-1.38	-0.88	-0.56	-0.46
Filing Date Shares Outstanding	1,245	1,245	1,245	1,245	1,245	1,245
Total Common Shares Outstanding	1,245	1,245	1,245	1,245	1,245	1,245
Working Capital	2,515	2,657	2,696	2,249	2,092	1,423
Book Value Per Share	2.40	2.46	2.54	2.52	2.32	2.16
Tangible Book Value	2,984	3,060	3,159	3,136	2,883	2,681
Tangible Book Value Per Share	2.40	2.46	2.54	2.52	2.31	2.15
Land	-	15.61	12.58	12.58	12.58	33.15
Buildings	-	178.17	177.52	146.82	146.67	171.16
Machinery	-	116.05	123.07	108.42	74.24	93.28
Construction In Progress	-	0.94	0.91	14.23	1.76	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.