Saudi Kayan Petrochemical Company SJSC
SAU:2350
Balance Sheet
Balance Sheet Decomposition
Saudi Kayan Petrochemical Company SJSC
Saudi Kayan Petrochemical Company SJSC
Balance Sheet
Saudi Kayan Petrochemical Company SJSC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||
| Cash & Cash Equivalents |
265
|
2 972
|
326
|
11
|
33
|
39
|
189
|
1 154
|
1 625
|
1 387
|
2 514
|
2 377
|
913
|
586
|
961
|
415
|
555
|
296
|
|
| Cash |
0
|
0
|
0
|
0
|
33
|
39
|
189
|
1 154
|
1 625
|
1 167
|
1 854
|
0
|
433
|
357
|
864
|
56
|
78
|
49
|
|
| Cash Equivalents |
265
|
2 972
|
326
|
11
|
0
|
0
|
0
|
0
|
0
|
220
|
660
|
2 377
|
480
|
229
|
97
|
358
|
477
|
248
|
|
| Short-Term Investments |
10 500
|
550
|
2 146
|
956
|
436
|
530
|
80
|
500
|
95
|
0
|
0
|
1 946
|
420
|
615
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
64
|
64
|
147
|
1 414
|
2 945
|
3 583
|
3 853
|
0
|
2 469
|
2 557
|
2 557
|
2 822
|
2 534
|
2 644
|
3 840
|
2 241
|
2 446
|
2 457
|
|
| Accounts Receivables |
0
|
0
|
0
|
1 298
|
2 625
|
3 134
|
37
|
0
|
38
|
22
|
6
|
2 822
|
8
|
3
|
2
|
1
|
0
|
3
|
|
| Other Receivables |
0
|
0
|
0
|
116
|
320
|
449
|
3 816
|
0
|
2 431
|
2 535
|
2 551
|
0
|
2 526
|
2 641
|
3 838
|
2 240
|
2 446
|
2 454
|
|
| Inventory |
0
|
0
|
0
|
498
|
1 545
|
1 960
|
2 176
|
0
|
1 680
|
1 501
|
1 286
|
1 659
|
1 316
|
1 306
|
1 758
|
1 381
|
1 226
|
1 363
|
|
| Other Current Assets |
40
|
24
|
21
|
3
|
42
|
53
|
81
|
0
|
157
|
617
|
403
|
334
|
200
|
353
|
427
|
384
|
329
|
376
|
|
| Total Current Assets |
10 870
|
3 610
|
2 639
|
2 883
|
5 001
|
6 165
|
6 380
|
0
|
6 025
|
6 062
|
6 760
|
9 139
|
5 382
|
5 504
|
6 986
|
4 421
|
4 555
|
4 492
|
|
| PP&E Net |
4 837
|
18 764
|
33 147
|
40 557
|
41 522
|
40 271
|
38 910
|
0
|
35 499
|
34 141
|
32 754
|
30 723
|
29 184
|
27 600
|
25 593
|
23 585
|
21 876
|
20 134
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
41 522
|
40 271
|
38 910
|
0
|
35 499
|
34 141
|
32 754
|
0
|
29 184
|
27 600
|
25 593
|
23 585
|
21 876
|
20 134
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
471
|
2 468
|
4 578
|
6 823
|
9 544
|
11 384
|
13 677
|
0
|
18 215
|
20 651
|
22 982
|
25 290
|
27 782
|
29 968
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
134
|
438
|
630
|
0
|
128
|
238
|
275
|
264
|
243
|
285
|
249
|
220
|
190
|
168
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
179
|
0
|
0
|
0
|
114
|
110
|
63
|
43
|
36
|
56
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
162
|
0
|
162
|
318
|
303
|
387
|
405
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
6
|
27
|
21
|
34
|
32
|
25
|
136
|
0
|
207
|
271
|
220
|
183
|
0
|
6
|
5
|
4
|
22
|
19
|
|
| Total Assets |
15 713
N/A
|
22 402
+43%
|
35 808
+60%
|
43 474
+21%
|
46 689
+7%
|
46 898
+0%
|
46 218
-1%
|
0
N/A
|
42 200
N/A
|
41 031
-3%
|
40 311
-2%
|
40 695
+1%
|
35 328
-13%
|
33 505
-5%
|
32 897
-2%
|
28 273
-14%
|
26 681
-6%
|
24 869
-7%
|
|
| Liabilities | |||||||||||||||||||
| Accounts Payable |
303
|
1 040
|
1 155
|
1 833
|
782
|
1 346
|
2 537
|
1 736
|
1 691
|
225
|
115
|
589
|
316
|
661
|
799
|
991
|
1 581
|
3 060
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
209
|
372
|
0
|
0
|
277
|
837
|
1 020
|
997
|
783
|
739
|
1 197
|
878
|
884
|
1 154
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
580
|
530
|
1 166
|
1 737
|
0
|
2 153
|
1 762
|
1 600
|
1 522
|
1 540
|
1 791
|
1 843
|
2 341
|
3 821
|
3 393
|
|
| Other Current Liabilities |
62
|
0
|
0
|
0
|
855
|
922
|
0
|
0
|
125
|
669
|
615
|
188
|
248
|
156
|
181
|
94
|
35
|
6
|
|
| Total Current Liabilities |
365
|
1 041
|
1 155
|
2 414
|
2 377
|
3 806
|
4 274
|
1 736
|
4 246
|
3 493
|
3 350
|
3 296
|
2 887
|
3 347
|
4 020
|
4 304
|
6 322
|
7 613
|
|
| Long-Term Debt |
0
|
5 815
|
19 113
|
25 509
|
28 981
|
28 515
|
27 615
|
0
|
24 830
|
23 787
|
22 488
|
21 197
|
16 815
|
15 236
|
11 536
|
7 731
|
6 349
|
4 986
|
|
| Other Liabilities |
26
|
52
|
62
|
89
|
119
|
137
|
235
|
0
|
318
|
499
|
564
|
504
|
674
|
913
|
872
|
761
|
726
|
767
|
|
| Total Liabilities |
391
N/A
|
6 908
+1 667%
|
20 330
+194%
|
28 012
+38%
|
31 477
+12%
|
32 458
+3%
|
32 124
-1%
|
0
N/A
|
29 394
N/A
|
27 779
-5%
|
26 403
-5%
|
24 997
-5%
|
20 375
-18%
|
19 496
-4%
|
16 427
-16%
|
12 796
-22%
|
13 397
+5%
|
13 366
0%
|
|
| Equity | |||||||||||||||||||
| Common Stock |
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
0
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
15 000
|
|
| Retained Earnings |
323
|
494
|
477
|
463
|
212
|
560
|
906
|
0
|
2 194
|
2 370
|
1 713
|
77
|
649
|
1 434
|
957
|
287
|
2 423
|
4 227
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
621
|
621
|
621
|
602
|
443
|
512
|
764
|
708
|
730
|
|
| Total Equity |
15 323
N/A
|
15 494
+1%
|
15 477
0%
|
15 463
0%
|
15 212
-2%
|
14 440
-5%
|
14 094
-2%
|
0
N/A
|
12 806
N/A
|
13 251
+3%
|
13 908
+5%
|
15 698
+13%
|
14 953
-5%
|
14 009
-6%
|
16 469
+18%
|
15 477
-6%
|
13 284
-14%
|
11 503
-13%
|
|
| Total Liabilities & Equity |
15 713
N/A
|
22 402
+43%
|
35 808
+60%
|
43 474
+21%
|
46 689
+7%
|
46 898
+0%
|
46 218
-1%
|
0
N/A
|
42 200
N/A
|
41 031
-3%
|
40 311
-2%
|
40 695
+1%
|
35 328
-13%
|
33 505
-5%
|
32 897
-2%
|
28 273
-14%
|
26 681
-6%
|
24 869
-7%
|
|
| Shares Outstanding | |||||||||||||||||||
| Common Shares Outstanding |
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
0
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
1 500
|
|