Nava Nakorn PCL
SET:NNCL
Balance Sheet
Balance Sheet Decomposition
Nava Nakorn PCL
Nava Nakorn PCL
Balance Sheet
Nava Nakorn PCL
| 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 |
36
|
341
|
211
|
170
|
271
|
62
|
11
|
232
|
163
|
74
|
44
|
55
|
447
|
5
|
200
|
672
|
346
|
470
|
210
|
648
|
421
|
356
|
306
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
163
|
74
|
44
|
55
|
447
|
5
|
200
|
672
|
346
|
470
|
210
|
648
|
421
|
356
|
306
|
|
| Cash Equivalents |
36
|
341
|
211
|
170
|
271
|
62
|
11
|
232
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
456
|
467
|
467
|
119
|
369
|
304
|
262
|
|
| Total Receivables |
50
|
52
|
49
|
56
|
63
|
56
|
61
|
79
|
27
|
73
|
62
|
56
|
57
|
65
|
65
|
79
|
89
|
90
|
144
|
108
|
105
|
106
|
101
|
|
| Accounts Receivables |
50
|
52
|
49
|
56
|
63
|
56
|
55
|
59
|
18
|
66
|
56
|
56
|
56
|
63
|
65
|
79
|
75
|
74
|
80
|
92
|
90
|
93
|
92
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
20
|
9
|
7
|
5
|
0
|
2
|
2
|
0
|
0
|
14
|
16
|
64
|
16
|
14
|
13
|
9
|
|
| Inventory |
1 379
|
1 569
|
1 847
|
1 948
|
1 870
|
1 690
|
1 786
|
1 761
|
1 754
|
1 666
|
1 615
|
1 152
|
1 152
|
1 149
|
1 149
|
1 054
|
1 057
|
841
|
935
|
895
|
760
|
912
|
1 276
|
|
| Other Current Assets |
7
|
3
|
2
|
25
|
35
|
41
|
27
|
7
|
38
|
38
|
32
|
7
|
6
|
26
|
5
|
9
|
2
|
2
|
2
|
3
|
3
|
2
|
3
|
|
| Total Current Assets |
1 471
|
1 964
|
2 159
|
2 199
|
2 239
|
1 849
|
1 884
|
2 079
|
1 982
|
1 850
|
1 752
|
1 662
|
1 662
|
1 244
|
1 419
|
1 814
|
1 949
|
1 870
|
1 758
|
1 773
|
1 659
|
1 679
|
1 947
|
|
| PP&E Net |
81
|
107
|
141
|
693
|
1 117
|
1 529
|
1 662
|
1 603
|
1 467
|
2 099
|
2 416
|
2 005
|
2 005
|
1 948
|
1 842
|
1 696
|
1 600
|
1 525
|
1 460
|
1 516
|
1 478
|
1 491
|
1 480
|
|
| PP&E Gross |
81
|
107
|
141
|
693
|
1 117
|
1 529
|
1 662
|
1 603
|
1 467
|
2 099
|
2 416
|
2 005
|
2 005
|
1 948
|
1 842
|
1 696
|
1 600
|
1 525
|
1 460
|
1 516
|
1 478
|
1 491
|
1 480
|
|
| Accumulated Depreciation |
226
|
251
|
280
|
318
|
390
|
454
|
561
|
666
|
773
|
652
|
799
|
0
|
1 352
|
1 536
|
1 648
|
1 820
|
1 652
|
1 777
|
1 929
|
2 097
|
2 187
|
2 297
|
2 427
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22
|
22
|
40
|
27
|
0
|
4
|
2
|
2
|
1
|
1
|
0
|
1
|
|
| Long-Term Investments |
19
|
21
|
21
|
176
|
21
|
21
|
4
|
6
|
288
|
340
|
370
|
474
|
474
|
661
|
708
|
717
|
650
|
842
|
1 056
|
975
|
1 243
|
1 352
|
1 401
|
|
| Other Long-Term Assets |
2
|
1
|
1
|
1
|
2
|
1
|
3
|
13
|
37
|
64
|
53
|
147
|
147
|
11
|
14
|
81
|
109
|
53
|
58
|
60
|
136
|
144
|
152
|
|
| Total Assets |
1 574
N/A
|
2 093
+33%
|
2 322
+11%
|
3 070
+32%
|
3 379
+10%
|
3 400
+1%
|
3 553
+4%
|
3 701
+4%
|
3 774
+2%
|
4 353
+15%
|
4 591
+5%
|
4 310
-6%
|
4 310
N/A
|
3 904
-9%
|
4 011
+3%
|
4 308
+7%
|
4 312
+0%
|
4 293
0%
|
4 335
+1%
|
4 325
0%
|
4 517
+4%
|
4 667
+3%
|
4 981
+7%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
43
|
72
|
27
|
32
|
44
|
24
|
108
|
64
|
65
|
74
|
33
|
23
|
23
|
32
|
19
|
20
|
15
|
16
|
19
|
23
|
26
|
17
|
20
|
|
| Accrued Liabilities |
19
|
32
|
37
|
63
|
81
|
69
|
46
|
30
|
44
|
21
|
20
|
46
|
39
|
23
|
28
|
32
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
73
|
2
|
0
|
2
|
0
|
64
|
25
|
21
|
2
|
134
|
11
|
564
|
564
|
69
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
7
|
5
|
4
|
4
|
11
|
29
|
99
|
163
|
276
|
155
|
160
|
186
|
186
|
3
|
16
|
42
|
42
|
42
|
41
|
38
|
39
|
39
|
39
|
|
| Other Current Liabilities |
34
|
21
|
90
|
272
|
310
|
216
|
227
|
225
|
297
|
874
|
370
|
112
|
112
|
66
|
105
|
78
|
120
|
131
|
118
|
162
|
132
|
136
|
368
|
|
| Total Current Liabilities |
175
|
132
|
157
|
372
|
445
|
402
|
505
|
504
|
684
|
1 259
|
594
|
926
|
926
|
193
|
169
|
173
|
206
|
189
|
178
|
223
|
197
|
193
|
426
|
|
| Long-Term Debt |
433
|
467
|
502
|
850
|
893
|
935
|
1 009
|
725
|
544
|
511
|
814
|
369
|
369
|
353
|
348
|
322
|
281
|
240
|
205
|
168
|
130
|
97
|
59
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
31
|
29
|
403
|
472
|
472
|
656
|
625
|
733
|
753
|
710
|
667
|
623
|
580
|
608
|
649
|
|
| Total Liabilities |
608
N/A
|
599
-1%
|
659
+10%
|
1 222
+85%
|
1 338
+9%
|
1 338
N/A
|
1 513
+13%
|
1 243
-18%
|
1 259
+1%
|
1 799
+43%
|
1 810
+1%
|
1 766
-2%
|
1 766
N/A
|
1 202
-32%
|
1 142
-5%
|
1 228
+8%
|
1 241
+1%
|
1 138
-8%
|
1 049
-8%
|
1 013
-3%
|
907
-11%
|
897
-1%
|
1 134
+26%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
727
|
927
|
968
|
968
|
1 127
|
1 127
|
1 127
|
1 450
|
1 508
|
1 522
|
1 545
|
1 592
|
1 592
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
2 048
|
|
| Retained Earnings |
239
|
283
|
411
|
596
|
631
|
652
|
629
|
724
|
724
|
749
|
953
|
669
|
669
|
369
|
537
|
748
|
817
|
972
|
1 075
|
1 080
|
1 278
|
1 438
|
1 515
|
|
| Additional Paid In Capital |
0
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
284
|
289
|
292
|
284
|
284
|
284
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
77
|
150
|
127
|
109
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
966
N/A
|
1 493
+55%
|
1 663
+11%
|
1 848
+11%
|
2 041
+10%
|
2 063
+1%
|
2 040
-1%
|
2 458
+20%
|
2 515
+2%
|
2 554
+2%
|
2 782
+9%
|
2 544
-9%
|
2 544
N/A
|
2 701
+6%
|
2 869
+6%
|
3 080
+7%
|
3 072
0%
|
3 154
+3%
|
3 285
+4%
|
3 312
+1%
|
3 610
+9%
|
3 770
+4%
|
3 847
+2%
|
|
| Total Liabilities & Equity |
1 574
N/A
|
2 093
+33%
|
2 322
+11%
|
3 070
+32%
|
3 379
+10%
|
3 400
+1%
|
3 553
+4%
|
3 701
+4%
|
3 774
+2%
|
4 353
+15%
|
4 591
+5%
|
4 310
-6%
|
4 310
N/A
|
3 904
-9%
|
4 011
+3%
|
4 308
+7%
|
4 312
+0%
|
4 293
0%
|
4 335
+1%
|
4 325
0%
|
4 517
+4%
|
4 667
+3%
|
4 981
+7%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
727
|
927
|
968
|
968
|
1 127
|
1 127
|
1 127
|
1 450
|
1 508
|
1 522
|
1 545
|
1 592
|
1 592
|
2 048
|
2 048
|
2 048
|
2 011
|
1 978
|
1 988
|
1 997
|
2 048
|
2 048
|
2 048
|
|