Delta Electronics Thailand PCL
SET:DELTA
Balance Sheet
Balance Sheet Decomposition
Delta Electronics Thailand PCL
Delta Electronics Thailand PCL
Balance Sheet
Delta Electronics Thailand PCL
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
7 858
|
5 437
|
3 834
|
7 146
|
6 798
|
9 182
|
9 131
|
10 553
|
9 207
|
9 513
|
12 782
|
14 953
|
17 931
|
20 488
|
19 685
|
17 320
|
15 672
|
12 504
|
14 087
|
6 572
|
10 142
|
7 617
|
15 701
|
20 288
|
|
| Cash Equivalents |
7 858
|
5 437
|
3 834
|
7 146
|
6 798
|
9 182
|
9 131
|
10 553
|
9 207
|
9 513
|
12 782
|
14 953
|
17 931
|
20 488
|
19 685
|
17 320
|
15 672
|
12 504
|
14 087
|
6 572
|
10 142
|
7 617
|
15 701
|
20 288
|
|
| Short-Term Investments |
102
|
266
|
53
|
91
|
89
|
80
|
52
|
179
|
0
|
0
|
0
|
0
|
0
|
0
|
431
|
215
|
223
|
2
|
0
|
32
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
8 089
|
10 097
|
10 792
|
8 565
|
8 498
|
7 214
|
6 311
|
5 821
|
6 700
|
7 203
|
7 545
|
8 781
|
8 696
|
10 231
|
11 017
|
10 713
|
12 056
|
10 185
|
14 355
|
21 067
|
28 583
|
33 840
|
34 060
|
47 756
|
|
| Accounts Receivables |
8 028
|
9 742
|
10 624
|
8 370
|
8 223
|
6 915
|
5 986
|
5 485
|
6 163
|
6 834
|
6 937
|
8 186
|
8 333
|
9 622
|
10 460
|
9 985
|
12 056
|
9 352
|
13 131
|
19 787
|
27 292
|
32 029
|
31 975
|
43 888
|
|
| Other Receivables |
61
|
355
|
168
|
195
|
275
|
299
|
325
|
336
|
537
|
369
|
608
|
595
|
363
|
609
|
557
|
728
|
0
|
833
|
1 224
|
1 280
|
1 291
|
1 811
|
2 085
|
3 868
|
|
| Inventory |
3 785
|
4 514
|
5 234
|
4 244
|
4 613
|
3 423
|
4 258
|
3 829
|
6 341
|
5 952
|
5 466
|
5 949
|
5 320
|
6 141
|
7 297
|
7 684
|
9 604
|
9 004
|
12 655
|
19 581
|
25 049
|
32 747
|
31 697
|
34 731
|
|
| Other Current Assets |
85
|
240
|
232
|
211
|
294
|
441
|
505
|
523
|
566
|
585
|
334
|
491
|
344
|
431
|
498
|
485
|
1 165
|
952
|
1 354
|
1 157
|
2 251
|
1 362
|
1 073
|
1 298
|
|
| Total Current Assets |
19 919
|
20 555
|
20 145
|
20 257
|
20 292
|
20 340
|
20 258
|
20 905
|
22 814
|
23 253
|
26 127
|
30 174
|
32 291
|
37 291
|
38 928
|
36 417
|
38 719
|
32 646
|
42 452
|
48 409
|
66 025
|
75 566
|
82 532
|
104 074
|
|
| PP&E Net |
3 855
|
4 790
|
4 607
|
3 795
|
3 600
|
3 644
|
3 870
|
3 644
|
4 260
|
4 727
|
4 984
|
4 767
|
4 361
|
4 942
|
5 966
|
7 460
|
7 962
|
11 408
|
13 101
|
19 113
|
23 182
|
30 207
|
38 186
|
46 159
|
|
| PP&E Gross |
3 855
|
4 790
|
4 607
|
3 795
|
3 600
|
3 644
|
3 870
|
3 644
|
4 260
|
4 727
|
4 984
|
4 767
|
4 361
|
4 942
|
5 966
|
7 460
|
7 962
|
11 408
|
13 101
|
19 113
|
23 182
|
30 207
|
38 186
|
46 159
|
|
| Accumulated Depreciation |
2 302
|
4 962
|
5 895
|
6 327
|
6 669
|
6 560
|
7 079
|
7 484
|
7 479
|
7 837
|
8 087
|
8 766
|
8 766
|
8 491
|
8 183
|
8 154
|
8 668
|
9 531
|
11 167
|
12 934
|
14 931
|
18 185
|
23 323
|
30 013
|
|
| Intangible Assets |
0
|
155
|
1 281
|
1 278
|
1 064
|
941
|
916
|
821
|
692
|
750
|
688
|
644
|
583
|
559
|
487
|
525
|
476
|
414
|
496
|
250
|
192
|
147
|
138
|
107
|
|
| Goodwill |
86
|
2 753
|
1 188
|
1 055
|
333
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
450
|
438
|
418
|
437
|
443
|
437
|
444
|
434
|
418
|
|
| Note Receivable |
66
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 105
|
946
|
823
|
804
|
642
|
691
|
1 230
|
1 087
|
953
|
426
|
412
|
483
|
245
|
230
|
211
|
803
|
773
|
683
|
233
|
231
|
214
|
201
|
154
|
158
|
|
| Other Long-Term Assets |
2
|
92
|
137
|
307
|
268
|
332
|
303
|
314
|
584
|
421
|
558
|
489
|
454
|
434
|
420
|
363
|
675
|
686
|
500
|
893
|
935
|
1 580
|
1 655
|
3 215
|
|
| Other Assets |
86
|
2 753
|
1 188
|
1 055
|
333
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
307
|
450
|
438
|
418
|
437
|
443
|
437
|
444
|
434
|
418
|
|
| Total Assets |
25 032
N/A
|
29 352
+17%
|
28 181
-4%
|
27 497
-2%
|
26 199
-5%
|
26 255
+0%
|
26 883
+2%
|
27 078
+1%
|
29 611
+9%
|
29 884
+1%
|
33 075
+11%
|
36 865
+11%
|
38 242
+4%
|
43 763
+14%
|
46 319
+6%
|
46 018
-1%
|
49 045
+7%
|
46 255
-6%
|
57 219
+24%
|
69 338
+21%
|
90 984
+31%
|
108 145
+19%
|
123 097
+14%
|
154 131
+25%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
7 762
|
7 328
|
6 894
|
6 216
|
6 216
|
5 006
|
4 425
|
4 788
|
5 434
|
5 087
|
5 630
|
6 021
|
5 626
|
6 725
|
7 696
|
6 897
|
12 432
|
6 735
|
11 312
|
14 011
|
20 142
|
20 328
|
25 434
|
31 716
|
|
| Accrued Liabilities |
488
|
1 160
|
1 341
|
1 511
|
1 405
|
1 374
|
1 192
|
1 174
|
1 496
|
1 514
|
1 999
|
2 500
|
2 422
|
2 725
|
2 764
|
2 203
|
0
|
2 256
|
2 928
|
4 125
|
4 483
|
4 105
|
4 185
|
5 434
|
|
| Short-Term Debt |
869
|
1
|
154
|
216
|
1 841
|
1 967
|
2 339
|
1 319
|
1 145
|
1 022
|
661
|
667
|
250
|
190
|
321
|
229
|
0
|
0
|
0
|
1 594
|
945
|
2 497
|
160
|
140
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
75
|
66
|
110
|
85
|
288
|
|
| Other Current Liabilities |
553
|
778
|
516
|
626
|
925
|
836
|
819
|
937
|
1 109
|
1 266
|
1 075
|
1 132
|
1 089
|
1 631
|
1 621
|
2 371
|
590
|
1 962
|
2 858
|
4 931
|
7 034
|
9 135
|
8 263
|
14 690
|
|
| Total Current Liabilities |
9 672
|
9 267
|
8 906
|
8 570
|
10 387
|
9 183
|
8 776
|
8 218
|
9 183
|
8 889
|
9 365
|
10 320
|
9 386
|
11 271
|
12 402
|
11 700
|
13 021
|
10 952
|
17 170
|
24 736
|
32 670
|
36 176
|
38 127
|
52 269
|
|
| Long-Term Debt |
0
|
4 360
|
3 715
|
2 136
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
108
|
512
|
930
|
969
|
1 211
|
1 037
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
49
|
36
|
57
|
69
|
82
|
113
|
144
|
114
|
114
|
131
|
139
|
234
|
386
|
328
|
|
| Minority Interest |
583
|
78
|
61
|
58
|
55
|
55
|
61
|
60
|
87
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
172
|
172
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
2 405
|
2 146
|
1 771
|
1 227
|
1 196
|
1 262
|
1 211
|
1 130
|
1 103
|
1 165
|
1 183
|
1 632
|
1 865
|
1 944
|
1 731
|
1 771
|
2 007
|
2 219
|
2 556
|
2 566
|
3 228
|
3 430
|
3 770
|
|
| Total Liabilities |
10 255
N/A
|
16 110
+57%
|
14 828
-8%
|
12 535
-15%
|
11 669
-7%
|
10 434
-11%
|
10 099
-3%
|
9 490
-6%
|
10 400
+10%
|
10 024
-4%
|
10 578
+6%
|
11 539
+9%
|
11 076
-4%
|
13 205
+19%
|
14 428
+9%
|
13 559
-6%
|
15 108
+11%
|
13 245
-12%
|
19 607
+48%
|
27 934
+42%
|
36 305
+30%
|
40 606
+12%
|
43 155
+6%
|
57 404
+33%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1 188
|
1 188
|
1 188
|
1 188
|
1 246
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
|
| Retained Earnings |
12 011
|
10 586
|
10 864
|
12 198
|
12 674
|
14 208
|
15 109
|
15 926
|
18 208
|
18 952
|
21 802
|
24 224
|
26 386
|
29 217
|
30 831
|
31 181
|
33 645
|
33 512
|
38 003
|
40 563
|
54 051
|
67 286
|
80 621
|
99 642
|
|
| Additional Paid In Capital |
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
1 492
|
|
| Unrealized Security Profit/Loss |
30
|
21
|
41
|
13
|
5
|
5
|
20
|
106
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
116
|
3
|
150
|
97
|
887
|
1 122
|
1 044
|
1 183
|
1 737
|
1 832
|
2 045
|
1 638
|
1 959
|
1 399
|
1 679
|
1 461
|
2 447
|
3 241
|
3 130
|
1 898
|
2 111
|
2 487
|
3 419
|
5 654
|
|
| Total Equity |
14 777
N/A
|
13 242
-10%
|
13 353
+1%
|
14 962
+12%
|
14 530
-3%
|
15 820
+9%
|
16 785
+6%
|
17 588
+5%
|
19 210
+9%
|
19 859
+3%
|
22 497
+13%
|
25 326
+13%
|
27 166
+7%
|
30 558
+12%
|
31 891
+4%
|
32 459
+2%
|
33 937
+5%
|
33 010
-3%
|
37 612
+14%
|
41 404
+10%
|
54 680
+32%
|
67 539
+24%
|
79 942
+18%
|
96 727
+21%
|
|
| Total Liabilities & Equity |
25 032
N/A
|
29 352
+17%
|
28 181
-4%
|
27 497
-2%
|
26 199
-5%
|
26 255
+0%
|
26 883
+2%
|
27 078
+1%
|
29 611
+9%
|
29 884
+1%
|
33 075
+11%
|
36 865
+11%
|
38 242
+4%
|
43 763
+14%
|
46 319
+6%
|
46 018
-1%
|
49 045
+7%
|
46 255
-6%
|
57 219
+24%
|
69 338
+21%
|
90 984
+31%
|
108 145
+19%
|
123 097
+14%
|
154 131
+25%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 188
|
1 188
|
1 188
|
1 188
|
1 246
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
1 247
|
12 474
|
12 474
|
12 474
|
12 474
|
12 474
|
12 474
|
|