Lanna Resources PCL (BKK:LANNA)

Lanna Resources PCL 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	2,212	2,072	1,702	3,029	2,164	832.7
Short-Term Investments	1,932	1,730	1,595	1,443	550.03	550.02
Trading Asset Securities	-	1.11	1.09	1.07	1.07	1.07
Cash & Short-Term Investments	4,144	3,803	3,298	4,472	2,715	1,384
Cash Growth	6.15%	15.34%	-26.26%	64.73%	96.19%	27.05%
Accounts Receivable	1,494	1,649	2,067	1,810	1,611	897.81
Other Receivables	905.37	1,074	1,041	884.1	748.04	571.86
Receivables	2,399	2,723	3,108	2,694	2,359	1,470
Inventory	636.87	508.4	605.04	1,168	841.98	559.7
Other Current Assets	1,680	1,734	1,622	330.51	254.32	309.32
Total Current Assets	8,861	8,769	8,633	8,665	6,170	3,722
Property, Plant & Equipment	3,734	3,812	4,028	4,069	4,124	4,226
Long-Term Investments	558.13	550.54	503.72	389.1	180.99	28.33
Goodwill	186	186	186	186	186	234.77
Other Intangible Assets	187.65	5.39	5	2.76	3.1	2.76
Long-Term Deferred Tax Assets	35.27	35.04	41.57	70.34	55.03	54.4
Long-Term Deferred Charges	-	953.01	943.56	981.67	795.18	601.88
Other Long-Term Assets	1,162	373.36	459.06	500.2	412.34	381.05
Total Assets	14,733	14,692	14,832	14,954	12,032	9,251
Accounts Payable	783.34	499.02	419.2	601.48	424.25	418.98
Accrued Expenses	268.36	243.79	395.68	303.53	399.33	309.67
Short-Term Debt	946.42	1,186	1,247	1,304	763.61	994.73
Current Portion of Long-Term Debt	161.05	164.71	191.74	321.04	291.61	190.13
Current Portion of Leases	23.98	26.35	29.33	29.61	30.42	24.27
Current Income Taxes Payable	138.8	140.13	319.65	1,006	915.77	31.62
Other Current Liabilities	308.87	421.75	368.02	497.75	388.93	167.58
Total Current Liabilities	2,631	2,682	2,971	4,063	3,214	2,137
Long-Term Debt	80.83	144.09	309.6	384.3	619.09	476.48
Long-Term Leases	36.77	34.17	35.71	44.85	62.54	60.87
Long-Term Deferred Tax Liabilities	427.65	425.69	495.56	445.16	226.33	187.65
Other Long-Term Liabilities	162.51	167.33	148.76	130.67	124.99	96.73
Total Liabilities	3,528	3,659	4,162	5,272	4,451	3,227
Common Stock	525	525	525	525	525	525
Additional Paid-In Capital	680.4	680.4	680.4	680.4	680.4	680.4
Retained Earnings	7,437	7,196	6,740	6,036	4,367	3,259
Comprehensive Income & Other	109.51	114.76	160.64	188.78	115.15	-65
Total Common Equity	8,751	8,516	8,107	7,431	5,687	4,399
Minority Interest	2,453	2,517	2,563	2,251	1,894	1,625
Shareholders' Equity	11,205	11,033	10,670	9,682	7,581	6,025
Total Liabilities & Equity	14,733	14,692	14,832	14,954	12,032	9,251
Total Debt	1,249	1,555	1,814	2,084	1,767	1,746
Net Cash (Debt)	2,895	2,248	1,484	2,388	947.55	-362.7
Net Cash Growth	21.61%	51.51%	-37.87%	152.07%	-	-
Net Cash Per Share	5.52	4.28	2.83	4.55	1.80	-0.69
Filing Date Shares Outstanding	525	525	525	525	525	525
Total Common Shares Outstanding	525	525	525	525	525	525
Working Capital	6,230	6,087	5,662	4,601	2,956	1,585
Book Value Per Share	16.67	16.22	15.44	14.15	10.83	8.38
Tangible Book Value	8,378	8,325	7,916	7,242	5,498	4,162
Tangible Book Value Per Share	15.96	15.86	15.08	13.79	10.47	7.93
Land	-	438.47	439.64	437.58	436.98	435.2
Buildings	-	1,446	1,443	1,430	1,404	1,310
Machinery	-	5,157	4,787	4,162	4,187	4,032
Construction In Progress	-	14.92	301.84	704.23	590.23	547.51

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