Sermsang Power Corporation Public Company Limited (BKK: SSP)

SSP 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	2,323	3,157	3,228	3,580	1,388	915.46
Short-Term Investments	52.97	246.16	3.36	0	5.3	-
Accounts Receivable	506.45	540.61	476.95	483.46	327.94	231.14
Other Receivables	9.65	12.29	51.52	270.85	322.97	116.94
Inventory	32.05	18.77	19.54	7.58	5.08	-
Loans Receivable Current	26.8	224.11	66.61	9.97	8.96	-
Other Current Assets	651.65	582.57	425.26	434.84	246.93	325.27
Total Current Assets	3,603	4,781	4,271	4,786	2,305	1,589
Property, Plant & Equipment	16,591	13,337	14,036	16,247	12,015	9,722
Other Intangible Assets	3,102	846.69	946.52	1,232	1,048	1,046
Long-Term Investments	579.72	1,233	1,070	32.09	32.09	26.04
Long-Term Deferred Tax Assets	0.99	4.46	0.74	3.87	5.49	0.97
Other Long-Term Assets	1,362	864.51	968.04	1,762	1,519	661.37
Total Assets	25,238	21,067	21,292	24,063	16,925	13,045
Accounts Payable	281.31	36.73	19.28	63.9	29.87	12.05
Accrued Expenses	1.65	125.87	95.49	79.56	69.72	28.18
Short-Term Debt	237.4	14.44	30.21	518.38	291.33	373.83
Current Portion of Long-Term Debt	3,135	1,558	874.72	2,300	1,211	686.09
Current Unearned Revenue	-	-	-	-	0.56	-
Current Portion of Leases	101.79	24.39	21.78	31.14	29.85	0.23
Other Current Liabilities	31.96	127.42	132	3,089	70.25	267.49
Total Current Liabilities	3,789	1,887	1,173	6,082	1,702	1,368
Long-Term Debt	12,302	10,041	11,155	11,025	9,802	7,666
Long-Term Leases	713	577.57	614.98	552.71	582.81	0.92
Long-Term Deferred Tax Liabilities	354.08	74.37	56.58	17.31	21.49	3.96
Other Long-Term Liabilities	126.82	20.9	15.41	12.63	12.37	9.02
Total Liabilities	17,285	12,600	13,015	17,689	12,121	9,048
Common Stock	1,374	1,374	1,249	1,072	922	922
Additional Paid-In Capital	2,860	2,860	2,860	2,144	1,511	1,511
Retained Earnings	3,905	4,330	3,812	2,885	2,128	1,494
Comprensive Income & Other	-628.63	-529.45	-144.68	-216.91	-94.14	-150.66
Total Common Equity	7,510	8,034	7,776	5,884	4,468	3,777
Minority Interest	443.29	433.05	501.3	490.08	336.89	219.96
Shareholders' Equity	7,953	8,467	8,277	6,374	4,804	3,997
Total Liabilities & Equity	25,238	21,067	21,292	24,063	16,925	13,045
Total Debt	16,489	12,215	12,696	14,427	11,917	8,727
Net Cash (Debt)	-14,113	-8,812	-9,465	-10,847	-10,524	-7,812
Net Cash Per Share	-10.52	-6.42	-6.92	-8.69	-8.58	-6.37
Filing Date Shares Outstanding	1,284	1,361	1,374	1,297	1,227	1,227
Total Common Shares Outstanding	1,284	1,361	1,374	1,297	1,227	1,227
Working Capital	-185.74	2,895	3,097	-1,295	602.53	220.94
Book Value Per Share	5.85	5.90	5.66	4.54	3.64	3.08
Tangible Book Value	4,408	7,187	6,829	4,652	3,419	2,731
Tangible Book Value Per Share	3.43	5.28	4.97	3.59	2.79	2.23
Land	-	712.75	519.11	268.74	268.75	225.82
Buildings	-	140.4	122.9	114.91	97.37	35.12
Machinery	-	12,458	12,688	14,532	9,485	6,630
Construction In Progress	-	267.22	43.4	6.54	1,690	3,360

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