Krungdhep Sophon PCL
SET:KWC
Balance Sheet
Balance Sheet Decomposition
Krungdhep Sophon PCL
Krungdhep Sophon PCL
Balance Sheet
Krungdhep Sophon 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
|
4
|
8
|
3
|
5
|
7
|
8
|
10
|
18
|
44
|
14
|
12
|
24
|
8
|
10
|
41
|
45
|
40
|
40
|
45
|
31
|
57
|
46
|
30
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
14
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
7
|
4
|
8
|
3
|
5
|
7
|
8
|
10
|
18
|
0
|
0
|
0
|
24
|
8
|
10
|
41
|
45
|
40
|
40
|
45
|
31
|
57
|
46
|
30
|
|
| Short-Term Investments |
29
|
115
|
78
|
59
|
70
|
74
|
58
|
98
|
128
|
80
|
134
|
150
|
90
|
100
|
161
|
169
|
147
|
163
|
70
|
86
|
128
|
137
|
201
|
283
|
|
| Total Receivables |
11
|
14
|
12
|
14
|
27
|
23
|
23
|
19
|
23
|
42
|
36
|
44
|
36
|
41
|
39
|
51
|
56
|
61
|
79
|
64
|
69
|
75
|
89
|
77
|
|
| Accounts Receivables |
11
|
9
|
12
|
14
|
17
|
20
|
20
|
19
|
23
|
40
|
34
|
41
|
33
|
41
|
39
|
51
|
56
|
61
|
79
|
64
|
68
|
74
|
89
|
77
|
|
| Other Receivables |
0
|
5
|
0
|
0
|
10
|
3
|
3
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
|
| Other Current Assets |
5
|
4
|
3
|
6
|
7
|
2
|
4
|
2
|
4
|
1
|
3
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
3
|
1
|
2
|
1
|
1
|
1
|
|
| Total Current Assets |
51
|
137
|
101
|
83
|
109
|
107
|
94
|
129
|
173
|
167
|
188
|
209
|
153
|
151
|
212
|
263
|
250
|
266
|
192
|
197
|
229
|
270
|
339
|
391
|
|
| PP&E Net |
245
|
251
|
246
|
316
|
360
|
341
|
344
|
328
|
314
|
275
|
271
|
283
|
422
|
407
|
393
|
397
|
409
|
439
|
592
|
623
|
626
|
600
|
581
|
570
|
|
| PP&E Gross |
245
|
251
|
246
|
316
|
360
|
341
|
344
|
328
|
314
|
275
|
271
|
283
|
422
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
102
|
114
|
128
|
142
|
159
|
178
|
196
|
215
|
234
|
188
|
196
|
202
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
2
|
2
|
3
|
2
|
2
|
1
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
3
|
2
|
1
|
1
|
|
| Long-Term Investments |
12
|
12
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
31
|
30
|
29
|
29
|
27
|
25
|
22
|
25
|
33
|
37
|
34
|
33
|
31
|
29
|
29
|
|
| Other Long-Term Assets |
2
|
3
|
2
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
7
|
4
|
2
|
3
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Total Assets |
309
N/A
|
402
+30%
|
350
-13%
|
402
+15%
|
474
+18%
|
453
-4%
|
442
-3%
|
460
+4%
|
490
+7%
|
474
-3%
|
491
+4%
|
530
+8%
|
612
+15%
|
591
-4%
|
638
+8%
|
694
+9%
|
689
-1%
|
743
+8%
|
825
+11%
|
859
+4%
|
890
+4%
|
903
+1%
|
950
+5%
|
992
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1
|
0
|
0
|
13
|
1
|
0
|
2
|
0
|
3
|
12
|
0
|
0
|
2
|
17
|
17
|
26
|
32
|
28
|
32
|
34
|
52
|
30
|
37
|
37
|
|
| Accrued Liabilities |
4
|
6
|
6
|
8
|
8
|
8
|
8
|
8
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
0
|
66
|
39
|
27
|
43
|
24
|
46
|
38
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
8
|
13
|
11
|
0
|
15
|
30
|
31
|
31
|
23
|
8
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
15
|
26
|
3
|
3
|
3
|
4
|
|
| Other Current Liabilities |
3
|
5
|
8
|
10
|
3
|
5
|
6
|
9
|
19
|
27
|
25
|
24
|
28
|
7
|
9
|
11
|
11
|
14
|
33
|
27
|
28
|
28
|
35
|
37
|
|
| Total Current Liabilities |
17
|
90
|
64
|
59
|
70
|
68
|
92
|
87
|
75
|
47
|
26
|
26
|
31
|
25
|
28
|
38
|
43
|
42
|
80
|
88
|
83
|
61
|
74
|
78
|
|
| Long-Term Debt |
24
|
11
|
0
|
54
|
105
|
75
|
65
|
36
|
14
|
7
|
3
|
3
|
39
|
3
|
2
|
1
|
1
|
1
|
9
|
6
|
4
|
2
|
2
|
8
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
4
|
5
|
6
|
7
|
7
|
|
| Minority Interest |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4
|
3
|
4
|
4
|
4
|
6
|
8
|
9
|
16
|
18
|
17
|
16
|
18
|
15
|
21
|
23
|
27
|
36
|
46
|
33
|
36
|
35
|
37
|
46
|
|
| Total Liabilities |
45
N/A
|
105
+132%
|
69
-34%
|
119
+73%
|
181
+52%
|
149
-17%
|
167
+12%
|
134
-20%
|
106
-21%
|
72
-32%
|
47
-36%
|
46
-2%
|
89
+95%
|
43
-52%
|
51
+18%
|
64
+26%
|
73
+15%
|
81
+10%
|
135
+68%
|
131
-3%
|
128
-2%
|
104
-18%
|
121
+16%
|
140
+16%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
60
|
|
| Retained Earnings |
102
|
108
|
119
|
122
|
130
|
140
|
152
|
171
|
208
|
245
|
283
|
328
|
367
|
391
|
430
|
473
|
457
|
504
|
533
|
570
|
605
|
642
|
673
|
695
|
|
| Additional Paid In Capital |
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
6
|
34
|
6
|
5
|
8
|
8
|
33
|
1
|
20
|
1
|
5
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
264
N/A
|
298
+13%
|
281
-6%
|
283
+1%
|
293
+4%
|
304
+4%
|
275
-9%
|
326
+19%
|
384
+18%
|
401
+5%
|
444
+11%
|
485
+9%
|
523
+8%
|
548
+5%
|
587
+7%
|
631
+7%
|
615
-2%
|
662
+8%
|
690
+4%
|
727
+5%
|
762
+5%
|
798
+5%
|
829
+4%
|
852
+3%
|
|
| Total Liabilities & Equity |
309
N/A
|
402
+30%
|
350
-13%
|
402
+15%
|
474
+18%
|
453
-4%
|
442
-3%
|
460
+4%
|
490
+7%
|
474
-3%
|
491
+4%
|
530
+8%
|
612
+15%
|
591
-4%
|
638
+8%
|
694
+9%
|
689
-1%
|
743
+8%
|
825
+11%
|
859
+4%
|
890
+4%
|
903
+1%
|
950
+5%
|
992
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|