Stone One PCL Balance Sheet

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	-	205.96	297.36	78.27	57.7	88.65
Short-Term Investments	-	0	40	41.84	40.48	95.48
Cash & Short-Term Investments	205.96	205.96	337.36	120.11	98.19	184.13
Cash Growth	-48.61%	-38.95%	180.88%	22.33%	-46.68%	15.03%
Accounts Receivable	-	37.29	41.29	28.37	20.97	31.51
Other Receivables	-	3.9	1.46	0.25	0.24	0.14
Receivables	-	56.19	57.75	28.63	21.21	31.65
Inventory	-	128.96	135.29	147.62	120.55	60.26
Prepaid Expenses	-	5.91	4.14	5.49	-	3.24
Other Current Assets	-	3.43	1.87	3.47	7.9	1.18
Total Current Assets	-	400.45	536.42	305.31	247.85	280.46
Property, Plant & Equipment	-	452.49	352.46	379.95	375.2	345.38
Other Intangible Assets	-	222.06	8.86	10.64	13.29	15.59
Long-Term Deferred Tax Assets	-	3.6	19.69	20.09	21.25	21.33
Long-Term Deferred Charges	-	7.2	5.66	9.22	13.53	16.65
Other Long-Term Assets	-	30.01	28.23	31.01	33.08	32.41
Total Assets	-	1,116	951.32	756.22	704.2	711.82
Accounts Payable	-	35.11	15.61	12.26	15.94	10.71
Accrued Expenses	-	-	7.85	8.94	3.84	4.67
Short-Term Debt	-	-	-	4	-	1
Current Portion of Long-Term Debt	-	14.73	-	5.42	4.93	-
Current Portion of Leases	-	18.07	7.15	11.7	13.05	14.04
Current Income Taxes Payable	-	1.26	7.29	5.57	3.48	3
Current Unearned Revenue	-	-	1.36	3.25	-	-
Other Current Liabilities	-	1.89	11.71	11.42	9.87	14.14
Total Current Liabilities	-	71.05	50.97	62.56	51.11	47.56
Long-Term Debt	-	93.27	-	12.2	6.07	-
Long-Term Leases	-	35.61	6.24	12.47	17.2	21.82
Pension & Post-Retirement Benefits	-	25.26	26.24	24.02	24.75	26.86
Long-Term Deferred Tax Liabilities	-	0.32	-	-	-	-
Other Long-Term Liabilities	-	3.69	1.47	1.53	1.77	1.69
Total Liabilities	-	229.21	84.92	112.78	100.89	97.93
Common Stock	-	307.13	307.13	242.13	242.13	242.13
Additional Paid-In Capital	-	261.66	261.66	139.91	139.91	139.91
Retained Earnings	-	150.11	129.91	93.69	53.56	64.15
Comprehensive Income & Other	-	167.69	167.69	167.69	167.69	167.69
Shareholders' Equity	886.59	886.59	866.4	643.44	603.31	613.89
Total Liabilities & Equity	-	1,116	951.32	756.22	704.2	711.82
Total Debt	161.68	161.68	13.39	45.79	41.25	36.86
Net Cash (Debt)	44.28	44.28	323.97	74.32	56.94	147.28
Net Cash Growth	-88.65%	-86.33%	335.94%	30.52%	-61.34%	35.98%
Net Cash Per Share	0.14	0.14	1.13	0.31	0.24	0.61
Filing Date Shares Outstanding	307.13	307.13	307.13	242.13	242.13	242.13
Total Common Shares Outstanding	307.13	307.13	307.13	242.13	242.13	242.13
Working Capital	-	329.4	485.45	242.75	196.74	232.9
Book Value Per Share	2.89	2.89	2.82	2.66	2.49	2.54
Tangible Book Value	664.54	664.54	857.53	632.8	590.01	598.3
Tangible Book Value Per Share	2.16	2.16	2.79	2.61	2.44	2.47
Land	-	292.7	285.53	285.53	105.88	99.94
Buildings	-	93.13	89.11	83.44	46.82	35.84
Machinery	-	557.38	559.57	555.73	679.71	676.03
Construction In Progress	-	69.08	3.42	4.92	54.3	-

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