Prima Marine PCL (BKK: PRM)

Prima Marine PCL Balance Sheet

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	3,813	3,606	3,408	2,612	2,219	941.65
Trading Asset Securities	2.41	1.23	12.02	-	-	-
Cash & Short-Term Investments	3,815	3,608	3,420	2,612	2,219	941.65
Cash Growth	10.98%	5.49%	30.95%	17.70%	135.63%	-26.78%
Accounts Receivable	1,217	717.9	588.55	568.28	278.11	397.47
Other Receivables	-	249.1	143.95	172.68	86.36	111.45
Receivables	1,217	967	732.51	740.96	364.46	596.87
Inventory	225.75	215.71	177.55	166.21	163.15	146.97
Other Current Assets	82.45	111.5	99.46	96.22	7.21	4.25
Total Current Assets	5,340	4,902	4,429	3,615	2,754	1,690
Property, Plant & Equipment	14,605	13,884	14,066	11,341	9,000	9,538
Long-Term Investments	206.34	178.88	334.56	457.94	672.9	644.91
Goodwill	1,468	1,468	1,468	1,468	1,022	1,022
Other Intangible Assets	83.94	87.94	96.7	95.35	103.22	107.58
Long-Term Deferred Tax Assets	34.19	32.37	33.82	41.97	46.95	23.26
Other Long-Term Assets	113.31	163.32	146.93	329.46	44.14	37.5
Total Assets	21,851	20,716	20,575	17,349	13,643	13,063
Accounts Payable	1,298	1,077	905.61	888.04	657.59	515.21
Accrued Expenses	-	22.03	8.55	2.4	3.23	2.11
Short-Term Debt	590	-	-	-	-	-
Current Portion of Long-Term Debt	1,102	1,165	1,076	1,385	1,172	1,139
Current Portion of Leases	452.46	473.26	488.56	202.18	41.36	78.3
Current Income Taxes Payable	148.29	107.67	125.86	80.76	197.01	73.11
Other Current Liabilities	40.33	47.13	41.12	36.6	21.69	25
Total Current Liabilities	3,632	2,893	2,646	2,595	2,093	1,833
Long-Term Debt	2,560	1,923	2,752	3,984	3,034	3,626
Long-Term Leases	3,811	3,696	4,209	1,497	64.68	210.48
Long-Term Deferred Tax Liabilities	99.78	98.28	88.05	94.28	60.65	60.25
Other Long-Term Liabilities	2.06	0.07	0.13	-	4.79	0.48
Total Liabilities	10,176	8,677	9,763	8,239	5,319	5,783
Common Stock	2,500	2,500	2,500	2,500	2,500	2,500
Additional Paid-In Capital	3,407	3,407	3,407	3,407	3,407	3,407
Retained Earnings	6,493	5,903	4,649	3,109	2,600	1,700
Comprehensive Income & Other	69	-189.52	-144.66	-233.1	-651.07	-692.27
Total Common Equity	11,256	11,621	10,411	8,783	7,856	6,915
Minority Interest	418.99	417.65	400.67	326.95	467.58	364.51
Shareholders' Equity	11,675	12,039	10,812	9,110	8,324	7,280
Total Liabilities & Equity	21,851	20,716	20,575	17,349	13,643	13,063
Total Debt	8,516	7,258	8,525	7,067	4,312	5,054
Net Cash (Debt)	-4,701	-3,650	-5,106	-4,455	-2,093	-4,113
Net Cash Per Share	-1.92	-1.46	-2.04	-1.78	-0.84	-1.65
Filing Date Shares Outstanding	2,327	2,500	2,500	2,500	2,500	2,500
Total Common Shares Outstanding	2,327	2,500	2,500	2,500	2,500	2,500
Working Capital	1,708	2,009	1,783	1,020	660.82	-143.17
Book Value Per Share	4.84	4.65	4.16	3.51	3.14	2.77
Tangible Book Value	9,704	10,065	8,847	7,220	6,731	5,786
Tangible Book Value Per Share	4.17	4.03	3.54	2.89	2.69	2.31
Land	-	15.84	15.84	15.84	15.84	15.84
Buildings	-	91.8	92.3	99.4	92.47	92.5
Machinery	-	13,049	13,113	12,732	12,062	12,524
Construction In Progress	-	739.34	134.43	38.86	11.14	44.25

Source: S&P Capital IQ. Standard template. Financial Sources.