FRA:7F8 Balance Sheet

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	35,068	47,231	51,436	37,910	46,173	18,398
Short-Term Investments	4,447	117.18	606.43	1,654	20,069	616.53
Cash & Short-Term Investments	39,515	47,348	52,043	39,564	66,242	19,015
Cash Growth	17.90%	-9.02%	31.54%	-40.27%	248.37%	-27.70%
Accounts Receivable	20,258	25,888	27,220	28,083	20,235	12,109
Other Receivables	10,284	10,917	13,559	40,455	13,708	17,132
Receivables	30,541	36,805	40,779	68,537	33,943	29,241
Inventory	39,738	31,060	33,152	27,474	24,630	19,175
Other Current Assets	595.77	819.85	1,098	976.9	1,252	1,163
Total Current Assets	110,390	116,032	127,072	136,552	126,066	68,594
Property, Plant & Equipment	58,513	59,669	61,473	56,733	55,791	53,512
Long-Term Investments	13,592	14,180	16,808	16,751	9,800	7,111
Goodwill	3,484	3,484	3,484	3,484	3,484	3,484
Other Intangible Assets	4,437	4,777	1,552	1,827	1,980	2,141
Long-Term Deferred Tax Assets	6,200	6,591	7,021	7,392	8,122	8,823
Other Long-Term Assets	3,062	2,704	2,825	2,765	2,417	1,314
Total Assets	199,832	207,492	220,236	225,504	207,659	144,979
Accounts Payable	37,727	42,414	47,165	48,414	37,275	23,373
Accrued Expenses	-	-	-	-	-	1,380
Short-Term Debt	2,067	1,971	3,829	4,689	92.77	23.83
Current Portion of Long-Term Debt	3,087	5,581	5,010	4,630	4,775	9,145
Current Portion of Leases	1,265	1,106	1,127	943.9	1,242	1,181
Current Income Taxes Payable	486.88	122.91	974.96	26.47	364.59	43.13
Other Current Liabilities	7,485	9,479	9,573	9,956	7,981	5,323
Total Current Liabilities	52,118	60,673	67,679	68,660	51,730	40,469
Long-Term Debt	7,310	10,755	16,290	24,488	29,502	41,634
Long-Term Leases	9,261	9,322	9,620	9,068	9,428	7,685
Pension & Post-Retirement Benefits	2,665	2,474	1,960	1,789	1,858	1,887
Long-Term Deferred Tax Liabilities	569.89	197.55	456.75	3,364	1,666	2,173
Other Long-Term Liabilities	15,482	15,109	14,722	14,374	13,603	13,216
Total Liabilities	87,405	98,531	110,728	121,744	107,787	107,063
Common Stock	120,000	120,000	120,000	120,000	120,000	90,000
Additional Paid-In Capital	23,497	23,497	23,497	23,497	23,497	-
Retained Earnings	38,056	33,993	32,624	26,399	22,407	15,279
Comprehensive Income & Other	-69,190	-68,592	-66,677	-66,195	-66,086	-67,456
Total Common Equity	112,362	108,897	109,443	103,701	99,818	37,823
Minority Interest	64.54	63.73	64.93	59.74	54.42	92.52
Shareholders' Equity	112,427	108,961	109,508	103,761	99,872	37,916
Total Liabilities & Equity	199,832	207,492	220,236	225,504	207,659	144,979
Total Debt	22,991	28,734	35,876	43,820	45,039	59,669
Net Cash (Debt)	16,524	18,614	16,167	-4,256	21,202	-40,654
Net Cash Growth	401.29%	15.14%	-	-	-	-
Net Cash Per Share	1.38	1.55	1.35	-0.35	1.82	-4.52
Filing Date Shares Outstanding	12,000	12,000	12,000	12,000	12,000	9,000
Total Common Shares Outstanding	12,000	12,000	12,000	12,000	12,000	9,000
Working Capital	58,272	55,359	59,393	67,892	74,337	28,126
Book Value Per Share	9.36	9.07	9.12	8.64	8.32	4.20
Tangible Book Value	104,442	100,637	104,407	98,390	94,355	32,199
Tangible Book Value Per Share	8.70	8.39	8.70	8.20	7.86	3.58
Land	-	14,094	13,852	12,220	12,182	12,269
Buildings	-	30,668	28,531	27,545	25,380	23,302
Machinery	-	43,361	41,157	39,280	37,170	34,950
Construction In Progress	-	4,019	6,488	3,624	3,046	3,828

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