Sahakol Equipment PCL (BKK:SQ)

Sahakol Equipment PCL Balance Sheet

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	151.81	180.24	243.22	161.63	242.73
Short-Term Investments	0.83	0.82	0.81	0.81	-
Cash & Short-Term Investments	152.64	181.06	244.03	162.44	242.73
Cash Growth	-15.70%	-25.81%	50.23%	-33.08%	-5.33%
Accounts Receivable	907.79	872.59	825.89	912.95	811.6
Other Receivables	8.57	3.85	2.82	75.65	160.28
Receivables	916.36	876.44	828.72	988.6	971.88
Inventory	282.61	576.64	467.78	348.62	194.55
Prepaid Expenses	20.07	26.15	20.03	19.41	23.02
Other Current Assets	16.43	27.81	42.52	22.11	22.57
Total Current Assets	1,388	1,688	1,603	1,541	1,455
Property, Plant & Equipment	5,768	6,283	6,834	7,245	8,054
Long-Term Accounts Receivable	1,497	1,406	-	-	-
Long-Term Deferred Tax Assets	31.93	50.3	86.81	94.74	94.3
Long-Term Deferred Charges	-	-	-	-	93.6
Other Long-Term Assets	109.73	127.83	346.03	328.84	313.22
Total Assets	8,795	9,556	8,870	9,210	10,009
Accounts Payable	612.11	1,321	589.58	290.76	346.99
Accrued Expenses	301.25	267.15	249.53	335.85	261
Short-Term Debt	855.42	846.07	584.51	503.71	669.21
Current Portion of Long-Term Debt	1,838	1,935	1,344	1,966	1,405
Current Portion of Leases	24.64	56.53	66.64	127.14	183.53
Current Income Taxes Payable	-	-	-	-	7.43
Current Unearned Revenue	-	16.03	189.74	20	21.01
Other Current Liabilities	30.52	28.36	39.43	35.44	33.75
Total Current Liabilities	3,662	4,470	3,064	3,279	2,928
Long-Term Debt	2,280	2,100	2,769	3,051	4,450
Long-Term Leases	5.43	29.51	85.71	148.11	159.67
Other Long-Term Liabilities	31.06	31.51	32.62	30.16	12.87
Total Liabilities	6,030	6,677	5,995	6,552	7,597
Common Stock	1,149	1,149	1,149	1,149	1,141
Additional Paid-In Capital	839.53	839.53	839.53	839.53	824.96
Retained Earnings	775.82	889.15	884.99	668.86	413.12
Comprehensive Income & Other	19.76	19.76	19.76	19.76	35.13
Total Common Equity	2,784	2,898	2,893	2,677	2,415
Minority Interest	-18.96	-18.96	-18.96	-18.96	-2.35
Shareholders' Equity	2,765	2,879	2,874	2,658	2,412
Total Liabilities & Equity	8,795	9,556	8,870	9,210	10,009
Total Debt	5,003	4,967	4,850	5,796	6,867
Net Cash (Debt)	-4,850	-4,786	-4,606	-5,633	-6,625
Net Cash Per Share	-4.22	-4.16	-4.04	-4.98	-5.80
Filing Date Shares Outstanding	1,149	1,149	1,149	1,149	1,141
Total Common Shares Outstanding	1,149	1,149	1,149	1,149	1,141
Working Capital	-2,274	-2,782	-1,461	-1,737	-1,474
Book Value Per Share	2.42	2.52	2.52	2.33	2.12
Tangible Book Value	2,784	2,898	2,893	2,677	2,415
Tangible Book Value Per Share	2.42	2.52	2.52	2.33	2.12
Land	42.58	42.58	42.58	-	42.58
Buildings	349.15	349.93	360.06	-	322.25
Machinery	13,976	13,487	13,366	13,167	12,573
Construction In Progress	213.68	257.62	70.33	29.86	174.84

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