Sri Trang Agro-Industry Public Company Limited (SGX:NC2)

SGX:NC2 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	6,387	7,921	6,986	22,500	22,810	26,447
Short-Term Investments	-	1,510	5,213	-	-	-
Trading Asset Securities	-	-	-	-	264.11	-
Cash & Short-Term Investments	6,387	9,431	12,199	22,500	23,074	26,447
Cash Growth	-42.22%	-22.69%	-45.78%	-2.48%	-12.75%	1010.36%
Accounts Receivable	11,869	10,128	6,593	6,973	8,287	8,604
Other Receivables	975.09	1,764	946.55	2,331	3,015	2,457
Receivables	12,844	11,892	7,539	9,304	11,302	11,061
Inventory	38,715	41,072	26,959	25,261	32,578	19,032
Prepaid Expenses	-	731.7	414.64	1,062	496.3	558.05
Other Current Assets	3,304	1,458	1,240	1,036	336.25	278.03
Total Current Assets	61,250	64,584	48,353	59,164	67,787	57,375
Property, Plant & Equipment	51,051	51,597	53,188	50,951	40,191	29,907
Long-Term Investments	766.04	10,356	5,490	2,219	1,498	1,036
Goodwill	3,175	3,175	3,175	3,175	3,175	3,175
Other Intangible Assets	355.86	376.33	426.55	457.29	461.18	451.34
Long-Term Deferred Tax Assets	376.35	377.21	323.89	486.26	616.84	269.82
Other Long-Term Assets	10,074	742.35	781.19	632.58	799.24	903.7
Total Assets	127,048	131,208	111,737	117,084	114,527	93,117
Accounts Payable	4,510	1,636	1,533	1,216	1,428	1,511
Short-Term Debt	20,662	26,482	5,495	5,890	21,640	22,162
Current Portion of Long-Term Debt	5,025	7,250	4,612	2,949	2,198	3,783
Current Portion of Leases	232.66	239.22	197.84	206.15	148.07	115.71
Current Income Taxes Payable	215.53	159.51	23.29	145.23	702.43	1,400
Current Unearned Revenue	-	1,853	881.85	1,872	1,662	1,901
Other Current Liabilities	327.48	2,141	2,022	2,184	3,032	1,548
Total Current Liabilities	30,972	39,760	14,766	14,463	30,810	32,420
Long-Term Debt	23,548	19,821	26,851	31,232	17,149	6,041
Long-Term Leases	250.59	285.22	263.2	284.54	240.15	137.15
Long-Term Deferred Tax Liabilities	1,121	1,167	1,264	1,469	820.39	647.92
Other Long-Term Liabilities	-	-	33.01	33.02	33.38	33.29
Total Liabilities	56,383	61,513	43,591	47,897	49,479	39,720
Common Stock	1,536	1,536	1,536	1,536	1,536	1,536
Additional Paid-In Capital	10,852	10,852	10,852	10,852	10,852	10,852
Retained Earnings	26,613	25,827	25,536	27,284	24,895	16,949
Comprehensive Income & Other	12,884	12,872	12,416	11,717	9,369	8,734
Total Common Equity	51,885	51,087	50,340	51,388	46,652	38,071
Minority Interest	18,780	18,608	17,806	17,798	18,396	15,326
Shareholders' Equity	70,665	69,695	68,146	69,186	65,049	53,397
Total Liabilities & Equity	127,048	131,208	111,737	117,084	114,527	93,117
Total Debt	49,718	54,077	37,420	40,561	41,376	32,240
Net Cash (Debt)	-43,331	-44,646	-25,220	-18,061	-18,302	-5,793
Net Cash Per Share	-28.39	-29.07	-16.42	-11.76	-11.92	-3.77
Filing Date Shares Outstanding	1,530	1,536	1,536	1,536	1,536	1,536
Total Common Shares Outstanding	1,530	1,536	1,536	1,536	1,536	1,536
Working Capital	30,277	24,824	33,587	44,701	36,976	24,955
Book Value Per Share	33.90	33.26	32.77	33.46	30.37	24.79
Tangible Book Value	48,354	47,536	46,739	47,756	43,016	34,445
Tangible Book Value Per Share	31.60	30.95	30.43	31.09	28.01	22.43
Land	-	15,804	15,142	14,304	13,012	12,456
Buildings	-	13,545	10,919	8,795	8,724	8,452
Machinery	-	32,256	26,571	23,401	19,995	18,131
Construction In Progress	-	8,428	16,400	17,600	11,622	1,690

Updated Feb 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.