Origin Property PCL (BKK:ORI)

Origin Property 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	2,057	1,441	1,493	3,183	1,966	808.08
Short-Term Investments	-	-	300	-	-	-
Trading Asset Securities	148.95	151.03	281.1	100.25	100	-
Cash & Short-Term Investments	2,206	1,592	2,074	3,283	2,066	808.08
Cash Growth	16.00%	-23.26%	-36.81%	58.92%	155.65%	-39.23%
Accounts Receivable	1,193	1,153	3,377	1,494	66.28	-
Other Receivables	1,667	1,960	1,937	1,964	1,307	374.42
Receivables	3,287	3,999	6,664	4,616	1,603	450.23
Inventory	36,753	35,916	37,081	27,250	23,700	23,869
Prepaid Expenses	-	311.91	242.37	195.72	127	197.1
Other Current Assets	2,457	1,205	1,089	972.42	560.08	1,179
Total Current Assets	44,703	43,023	47,151	36,317	28,056	26,503
Property, Plant & Equipment	4,444	4,603	5,782	3,056	2,085	2,314
Long-Term Investments	10,679	10,893	9,619	7,037	4,323	3,737
Goodwill	385.49	385.49	190.42	190.42	190.42	190.42
Other Intangible Assets	152.72	158.81	170.23	154.91	185.18	219.43
Long-Term Deferred Tax Assets	1,131	1,141	673.84	323.87	107.37	190.4
Other Long-Term Assets	2,015	1,780	1,431	1,012	450.68	538.73
Total Assets	66,594	64,809	65,230	48,091	35,398	33,694
Accounts Payable	2,219	1,088	2,162	1,189	884.86	1,152
Accrued Expenses	411.77	700.57	921.32	441.08	162.62	155.04
Short-Term Debt	2,891	3,057	4,317	2,823	2,327	1,546
Current Portion of Long-Term Debt	13,370	10,310	9,938	5,625	6,155	7,624
Current Portion of Leases	297.36	320.48	362.13	193.34	26.73	19.34
Current Income Taxes Payable	336.57	365.18	770.61	660.78	545.68	326.86
Current Unearned Revenue	138.27	132.58	149.93	44.64	52.87	38.26
Other Current Liabilities	3,834	4,374	3,705	2,383	1,656	2,706
Total Current Liabilities	23,498	20,349	22,326	13,359	11,811	13,568
Long-Term Debt	20,360	21,710	19,903	13,731	6,945	6,990
Long-Term Leases	626.82	705.84	1,122	472.96	118.6	437.08
Long-Term Deferred Tax Liabilities	396.93	449.61	470.95	548.43	559.93	661.95
Other Long-Term Liabilities	247.29	246.79	233.73	17.99	2.54	1.99
Total Liabilities	45,198	43,527	44,133	28,158	19,458	21,686
Common Stock	1,227	1,227	1,227	1,227	1,226	1,226
Additional Paid-In Capital	2,350	2,350	2,350	2,350	2,337	2,337
Retained Earnings	13,412	13,301	13,020	12,101	9,725	7,785
Comprehensive Income & Other	2,457	2,457	2,457	2,457	1,652	41.72
Total Common Equity	19,446	19,335	19,054	18,135	14,940	11,390
Minority Interest	1,953	1,951	2,047	1,801	1,003	634.62
Shareholders' Equity	21,396	21,282	21,098	19,933	15,940	12,008
Total Liabilities & Equity	66,594	64,809	65,230	48,091	35,398	33,694
Total Debt	37,546	36,104	35,641	22,845	15,572	16,618
Net Cash (Debt)	-35,339	-34,512	-33,567	-19,562	-13,506	-15,810
Net Cash Per Share	-14.40	-14.06	-13.68	-7.97	-5.51	-6.45
Filing Date Shares Outstanding	2,454	2,454	2,454	2,454	2,453	2,453
Total Common Shares Outstanding	2,454	2,454	2,454	2,454	2,453	2,453
Working Capital	21,204	22,674	24,825	22,958	16,245	12,936
Book Value Per Share	7.92	7.88	7.76	7.39	6.09	4.64
Tangible Book Value	18,908	18,790	18,693	17,790	14,564	10,980
Tangible Book Value Per Share	7.70	7.66	7.62	7.25	5.94	4.48
Land	-	1,591	2,091	752.92	477.77	500.77
Buildings	-	1,756	1,901	1,389	1,272	1,089
Machinery	-	608.86	569.05	387.01	364.85	337.04
Construction In Progress	-	489.18	446.72	322.65	146.5	159.31

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