Nawarat Patanakarn Public Company Limited
SET:NWR.BK
0.24 (THB) • At close November 1, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) THB.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 1,295.309 | 1,738.484 | 1,425.048 | 1,170.24 | 596.88 | 1,247.168 | 598.782 | 656.538 | 641.322 | 683.863 | 298.587 | 270.763 | 216.766 | 135.358 | 205.756 | 158.347 | 105.61 | 154.475 | 208.739 | 81.979 |
Short Term Investments
| 6.613 | 6.542 | 6.511 | 6.678 | 6.264 | 5.295 | 5.105 | 455.022 | 612.057 | 713.439 | 0 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | 352.871 | 0 |
Cash and Short Term Investments
| 1,301.923 | 1,745.026 | 1,431.56 | 1,176.919 | 603.144 | 1,252.463 | 603.887 | 1,111.56 | 1,253.379 | 1,397.302 | 298.587 | 416.763 | 216.766 | 135.358 | 205.756 | 158.347 | 105.61 | 154.475 | 561.61 | 81.979 |
Net Receivables
| 9,397.802 | 10,516.579 | 8,762.162 | 6,989.555 | 5,760.593 | 5,445.437 | 4,938.446 | 4,785.283 | 4,646.357 | 3,931.615 | 3,543.57 | 2,816.46 | 1,560.325 | 1,658.833 | 1,264.857 | 1,125.077 | 1,454.774 | 2,502.302 | 1,810.835 | 1,714.35 |
Inventory
| 2,695.177 | 2,660.325 | 2,614.98 | 2,326.116 | 2,725.578 | 2,455.896 | 2,350.501 | 2,490.966 | 2,111.352 | 1,810.049 | 1,374.509 | 872.522 | 544.7 | 411.235 | 454.372 | 583.607 | 657.857 | 703.73 | 0 | 0 |
Other Current Assets
| 1,716.536 | 139.111 | 63.121 | 80.621 | 61.276 | 51.945 | 114.018 | 109.991 | 87.408 | 104.752 | 93.636 | 78.276 | 799.904 | 92.131 | 99.233 | 150.462 | 529.118 | 460.528 | 698.107 | 526.731 |
Total Current Assets
| 15,111.437 | 16,594.402 | 13,848.401 | 11,191.891 | 9,546.671 | 9,288.18 | 8,222.405 | 8,644.197 | 8,291.241 | 7,454.732 | 5,516.6 | 4,321.609 | 3,121.695 | 2,420.055 | 2,144.945 | 2,112.883 | 2,767.774 | 3,821.035 | 3,070.552 | 2,323.061 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,431.446 | 2,343.915 | 2,202.304 | 2,381.88 | 2,376.432 | 2,434.873 | 2,725.808 | 2,739.494 | 2,159.171 | 2,972.566 | 2,723.595 | 2,648.725 | 2,652.77 | 2,524.255 | 1,782.736 | 637.696 | 920.386 | 987.811 | 984.717 | 763.822 |
Goodwill
| 0 | 0 | 0 | 0 | 487.893 | 179.227 | 176.765 | 171.244 | 176.842 | 174.255 | 171.328 | 181.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 2.156 | 4.743 | 7.33 | 9.917 | 12.504 | 15.091 | 17.678 | 20.265 | 0 | 25.439 | 28.026 | 30.613 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 389.656 | 407.495 | 490.049 | 183.97 | 184.095 | 181.161 | 189.346 | 189.346 | 189.006 | 201.795 | 0 | 25.439 | 28.026 | 30.613 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,000.853 | 234.667 | 218.709 | 217.031 | 198.998 | 230.071 | 261.697 | 261.263 | 234.894 | 186.815 | 173.453 | 165.726 | 96.936 | 135.429 | 197.104 | 135.478 | 216.569 | 196.637 | 175.429 | 125.52 |
Tax Assets
| 34.104 | 84.198 | 98.475 | 88.625 | 79.38 | 63.241 | 55.71 | 48.615 | 44.084 | 39.91 | 37.908 | 50.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 64.659 | 634.841 | 320.006 | 398.788 | 662.116 | 842.712 | 801.731 | 702.041 | 516.103 | 413.666 | 347.436 | 263.893 | 336.023 | 503.194 | 415.865 | 213.962 | 88.027 | 67.861 | 69.89 | 93.34 |
Total Non-Current Assets
| 3,531.062 | 3,297.621 | 3,229.15 | 3,493.819 | 3,806.975 | 3,754.867 | 4,029.04 | 3,932.574 | 3,143.597 | 3,802.302 | 3,471.397 | 3,331.039 | 3,085.728 | 3,188.317 | 2,423.731 | 1,017.749 | 1,224.982 | 1,252.308 | 1,230.037 | 982.683 |
Total Assets
| 18,642.499 | 19,892.023 | 17,077.551 | 14,685.71 | 13,353.647 | 13,043.047 | 12,251.445 | 12,576.771 | 11,434.838 | 11,257.034 | 8,987.997 | 7,652.648 | 6,207.423 | 5,608.371 | 4,568.676 | 3,130.632 | 3,992.756 | 5,073.343 | 4,300.589 | 3,305.743 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 4,361.89 | 3,549.035 | 3,043.665 | 2,162.625 | 1,953.311 | 1,785.774 | 1,511.952 | 1,507.217 | 1,213.503 | 1,748.206 | 1,738.277 | 1,587.307 | 1,747.992 | 1,598.881 | 688.438 | 532.572 | 1,055.899 | 1,143.476 | 573.948 | 730.051 |
Short Term Debt
| 4,399.579 | 5,217.966 | 4,976.738 | 3,768.846 | 4,468.017 | 2,074.532 | 2,637.495 | 2,051.691 | 598.976 | 1,269.568 | 1,387.609 | 1,270.456 | 944.002 | 657.025 | 637.09 | 397.259 | 542.829 | 346.488 | 220.088 | 681.719 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.403 | 0 | 0 |
Deferred Revenue
| 3,544.055 | 5,056.282 | 4,052.209 | 2,957.025 | 1,967.004 | 1,714.952 | 1,315.866 | 1,898.818 | 1,407.777 | 829.659 | 826.665 | 726.433 | 802.322 | 273.962 | 242.469 | 212.731 | 221.477 | 328.154 | 259.573 | 217.82 |
Other Current Liabilities
| 1,422.953 | 1,043.01 | 792.119 | 769.774 | 799.969 | 749.873 | 479.452 | 426.937 | 384.154 | 740.817 | 768.643 | 869.894 | 138.924 | 403.714 | 454.129 | 487.689 | 765.525 | 715.379 | 773.509 | 608.843 |
Total Current Liabilities
| 13,728.476 | 14,866.294 | 12,864.73 | 9,658.271 | 9,188.302 | 6,325.131 | 5,944.765 | 5,884.663 | 3,604.41 | 4,588.25 | 4,721.194 | 4,454.09 | 3,633.24 | 2,933.581 | 2,022.127 | 1,630.25 | 2,585.729 | 2,533.497 | 1,827.118 | 2,238.432 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 2,418.426 | 2,043.805 | 1,583.885 | 1,643.19 | 550.133 | 2,570.697 | 2,229.855 | 2,498.65 | 3,749.695 | 2,589.933 | 997.759 | 984.875 | 1,007.146 | 1,048.083 | 1,043.184 | 94.414 | 104.037 | 140.78 | 75.548 | 536.999 |
Deferred Revenue Non-Current
| 198.582 | 0 | 0 | 301.598 | -1.331 | 0 | -2.254 | -3.736 | -4.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 25.187 | 6.262 | 0 | 0.513 | 1.331 | 0 | 2.254 | 3.736 | 4.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 300.6 | 293.881 | 281.473 | 1.319 | 291.109 | 190.576 | 545.721 | 447.81 | 398.006 | 205.183 | 241.149 | 187.174 | 137.673 | 57.25 | 10.758 | 12.955 | 124.561 | 114.803 | 16.521 | 153.424 |
Total Non-Current Liabilities
| 2,942.794 | 2,343.948 | 1,865.358 | 1,946.621 | 841.243 | 2,761.273 | 2,775.576 | 2,946.46 | 4,147.701 | 2,795.116 | 1,238.908 | 1,172.049 | 1,144.82 | 1,105.334 | 1,053.942 | 107.37 | 228.598 | 255.583 | 92.069 | 690.423 |
Total Liabilities
| 16,671.269 | 17,210.242 | 14,730.088 | 11,604.892 | 10,029.545 | 9,086.404 | 8,720.341 | 8,831.123 | 7,752.11 | 7,383.366 | 5,960.101 | 5,626.14 | 4,778.059 | 4,038.915 | 3,076.068 | 1,737.62 | 2,814.327 | 2,789.08 | 1,919.187 | 2,928.855 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,585.482 | 2,585.482 | 2,585.482 | 2,585.482 | 2,585.482 | 2,585.482 | 2,585.482 | 2,585.482 | 2,585.482 | 2,585.482 | 1,974.801 | 1,552.901 | 1,552.901 | 1,552.901 | 2,484.642 | 2,484.642 | 2,484.642 | 2,484.642 | 2,484.642 | 1,820.535 |
Retained Earnings
| -2,193.68 | -1,339.254 | -1,370.214 | -626.376 | -360.339 | 309.033 | -109.008 | 108.94 | 56.921 | 266.605 | 259.255 | 413.991 | -155.954 | -125.005 | -1,111.02 | -1,208.954 | -1,420.778 | -314.455 | -201.568 | -1,538.743 |
Accumulated Other Comprehensive Income/Loss
| 265.514 | 62.654 | 56.454 | 56.454 | 56.454 | 31.235 | 31.235 | 31.235 | 31.235 | 31.235 | 12.257 | 18.08 | -5.64 | 95.544 | 95.371 | 95.17 | 96.031 | 97.954 | 98.327 | 98.164 |
Other Total Stockholders Equity
| 968.944 | 1,053.542 | 974.787 | 982.013 | 974.423 | 969.613 | 969.555 | 974.432 | 970.435 | 953.557 | 738.394 | -4.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.067 |
Total Shareholders Equity
| 1,626.26 | 2,362.423 | 2,246.509 | 2,997.572 | 3,256.019 | 3,895.363 | 3,477.264 | 3,700.089 | 3,644.073 | 3,836.879 | 2,984.708 | 1,984.972 | 1,391.307 | 1,523.441 | 1,468.993 | 1,370.858 | 1,159.895 | 2,268.141 | 2,381.402 | 376.888 |
Total Equity
| 1,971.23 | 2,681.781 | 2,347.463 | 3,080.818 | 3,324.102 | 3,956.643 | 3,531.104 | 3,745.648 | 3,682.728 | 3,873.668 | 3,027.896 | 2,026.508 | 1,429.364 | 1,569.456 | 1,492.608 | 1,393.012 | 1,178.429 | 2,284.264 | 2,381.402 | 376.888 |
Total Liabilities & Shareholders Equity
| 18,642.499 | 19,892.023 | 17,077.551 | 14,685.71 | 13,353.647 | 13,043.047 | 12,251.445 | 12,576.771 | 11,434.838 | 11,257.034 | 8,987.997 | 7,652.648 | 6,207.423 | 5,608.371 | 4,568.676 | 3,130.632 | 3,992.756 | 5,073.343 | 4,300.589 | 3,305.743 |