Thitikorn PCL (BKK:TK)

Bally's Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2,182	1,776	1,314	1,326	681.65	1,813
Loans & Lease Receivables	1,894	2,016	3,688	4,190	4,010	4,617
Other Receivables	53.32	52.3	67.87	6.16	12.45	25.87
Property, Plant & Equipment	339.2	370.05	270.72	205.28	206.63	250.75
Other Intangible Assets	0.3	0.37	0.95	2.02	3.61	5.89
Other Current Assets	949.41	1,437	929.97	707.02	1,949	465.76
Long-Term Deferred Tax Assets	53.83	59.08	75.98	68.53	64.18	122.81
Other Long-Term Assets	345.66	167.66	57.02	49.65	50.68	50.47
Total Assets	5,818	5,878	6,405	6,558	6,979	7,357
Interest Bearing Deposits	-	-	-	158.75	176.4	164.98
Total Deposits	-	-	-	158.75	176.4	164.98
Accounts Payable	136.01	169.97	222.97	84.92	41.85	36.73
Accrued Expenses	-	-	-	0.91	45.56	42.52
Short-Term Debt	38.84	56.63	74.24	64.12	88.45	190.85
Current Portion of Long-Term Debt	69	107.77	214.51	211.62	640.38	866.3
Current Portion of Leases	29.35	33.47	41.15	38.85	43.16	37.72
Long-Term Debt	8.89	7.48	116.02	89.77	151.16	453.77
Long-Term Leases	20.15	21.42	46.02	53.85	26.11	45.51
Current Income Taxes Payable	4.97	8.38	54.48	87.63	45.97	36.24
Other Current Liabilities	-	-	-	-	47.74	94.04
Pension & Post-Retirement Benefits	30.15	44.69	46.47	10.1	15.24	31.89
Total Liabilities	337.35	449.81	815.85	800.52	1,322	2,001
Common Stock	500	500	500	500	500	500
Additional Paid-In Capital	972.99	972.99	972.99	972.99	972.99	972.99
Retained Earnings	4,077	4,024	4,169	4,320	4,203	3,941
Comprehensive Income & Other	-77.54	-76.83	-63.4	-54.6	-36.16	-72.47
Total Common Equity	5,472	5,420	5,578	5,738	5,640	5,341
Minority Interest	8.69	7.9	10.69	19.69	17.46	14.86
Shareholders' Equity	5,481	5,428	5,589	5,758	5,657	5,356
Total Liabilities & Equity	5,818	5,878	6,405	6,558	6,979	7,357
Total Debt	166.23	226.77	491.94	458.21	949.26	1,594
Net Cash (Debt)	2,016	1,549	822.53	867.84	-267.61	219
Net Cash Growth	82.82%	88.35%	-5.22%	-	-	-
Net Cash Per Share	4.03	3.10	1.65	1.74	-0.54	0.44
Filing Date Shares Outstanding	500	500	500	500	500	500
Total Common Shares Outstanding	500	500	500	500	500	500
Working Capital	4,801	4,905	5,393	5,586	5,524	5,458
Book Value Per Share	10.94	10.84	11.16	11.48	11.28	10.68
Tangible Book Value	5,472	5,420	5,577	5,736	5,636	5,336
Tangible Book Value Per Share	10.94	10.84	11.15	11.47	11.27	10.67

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.