Sky ICT Public Company Limited (BKK: SKY)

Sky ICT Public Company 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	228.34	479.61	145.89	67.18	151.75	261.01
Short-Term Investments	1.46	4.6	0.73	9.89	0.76	-
Trading Asset Securities	-	0	-	2.45	0.23	-
Cash & Short-Term Investments	229.8	484.2	146.62	79.52	152.73	261.01
Cash Growth	-84.93%	230.25%	84.37%	-47.93%	-41.48%	-5.38%
Accounts Receivable	2,772	2,854	1,626	1,458	2,310	2,138
Other Receivables	39.8	29.42	14.26	4.17	249.36	166.7
Receivables	2,812	2,883	1,640	1,462	2,574	2,320
Inventory	59.51	93.16	83.43	143.22	241.59	460.39
Prepaid Expenses	-	17.86	5.34	1.87	10.19	4.98
Other Current Assets	908.48	730.43	522	226.7	271.24	103.67
Total Current Assets	4,038	4,221	2,408	1,923	3,258	3,157
Property, Plant & Equipment	2,360	2,497	1,868	2,152	2,455	226.16
Long-Term Investments	1,736	1,686	1,031	702.41	791.24	447.95
Goodwill	401.44	401.44	87.81	87.81	87.81	87.81
Other Intangible Assets	49.79	32.73	33.92	142.86	156.38	189.35
Long-Term Accounts Receivable	1,944	2,144	3,229	2,008	1,718	-
Long-Term Deferred Tax Assets	55.77	72.5	57.61	16.21	49.14	1.99
Other Long-Term Assets	659.83	396.82	330.92	546.42	782.71	575.98
Total Assets	11,306	11,489	9,095	7,638	9,369	4,765
Accounts Payable	246.39	213.69	98.55	138.98	1,436	407.11
Accrued Expenses	341.05	311.29	284.66	136.4	1,561	307.97
Short-Term Debt	1,104	1,020	854.53	1,084	1,712	2,107
Current Portion of Long-Term Debt	1,389	852.2	293.75	226.52	678.12	19.77
Current Portion of Leases	86.92	252.86	446.31	388	250.17	22.1
Current Income Taxes Payable	4.02	15.51	-	11.99	-	0.53
Current Unearned Revenue	198.52	266.01	97.61	174.18	182.28	117.77
Other Current Liabilities	272.76	261.02	96.86	83.82	139.9	25.02
Total Current Liabilities	3,643	3,193	2,172	2,244	5,959	3,007
Long-Term Debt	2,135	3,124	4,029	2,567	488.24	102.51
Long-Term Leases	149.81	165.38	37.3	200.21	357.59	69
Long-Term Unearned Revenue	6.3	13.78	23.98	51.58	35.93	31.11
Long-Term Deferred Tax Liabilities	150.75	111.63	56.28	0.49	7.39	12.76
Other Long-Term Liabilities	6.19	37.15	88.05	14.82	234.15	52.29
Total Liabilities	6,219	6,769	6,425	5,095	7,094	3,282
Common Stock	357.74	357.74	312.13	308.13	308.13	268.84
Additional Paid-In Capital	3,037	3,037	1,669	1,583	1,583	829.35
Retained Earnings	1,561	1,322	783.28	543.65	504.26	368.94
Comprensive Income & Other	112.52	-33.44	-95.99	70	-144.13	-
Total Common Equity	5,061	4,684	2,669	2,505	2,251	1,467
Minority Interest	26.05	36.32	1.63	38.06	23.68	15.87
Shareholders' Equity	5,087	4,720	2,670	2,543	2,275	1,483
Total Liabilities & Equity	11,306	11,489	9,095	7,638	9,369	4,765
Total Debt	4,865	5,415	5,660	4,465	3,486	2,320
Net Cash (Debt)	-4,636	-4,931	-5,514	-4,386	-3,333	-2,059
Net Cash Per Share	-6.43	-7.33	-8.88	-7.12	-5.97	-3.91
Filing Date Shares Outstanding	705.89	715.48	624.27	616.27	616.27	555.6
Total Common Shares Outstanding	705.89	715.48	624.27	616.27	616.27	555.6
Working Capital	395.6	1,028	235.68	-320.98	-2,701	150.48
Book Value Per Share	7.17	6.55	4.27	4.06	3.65	2.64
Tangible Book Value	4,610	4,249	2,547	2,274	2,007	1,190
Tangible Book Value Per Share	6.53	5.94	4.08	3.69	3.26	2.14
Land	-	4.23	-	-	-	-
Buildings	-	352.13	85.19	66.4	65.99	32.1
Machinery	-	2,997	1,884	1,863	1,811	217.03
Construction In Progress	-	67.99	29.98	3.99	0.22	8.58

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