Kotra Industries Bhd
KLSE:KOTRA
Balance Sheet
Balance Sheet Decomposition
Kotra Industries Bhd
Current Assets | 124.1m |
Cash & Short-Term Investments | 36.1m |
Receivables | 34.9m |
Other Current Assets | 53m |
Non-Current Assets | 192.6m |
Long-Term Investments | 1.3m |
PP&E | 191.3m |
Balance Sheet
Kotra Industries Bhd
Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
12
|
16
|
17
|
8
|
7
|
7
|
0
|
0
|
0
|
5
|
|
Cash |
12
|
16
|
17
|
8
|
7
|
7
|
0
|
0
|
0
|
5
|
|
Short-Term Investments |
0
|
0
|
0
|
13
|
22
|
42
|
61
|
66
|
82
|
61
|
|
Total Receivables |
38
|
40
|
42
|
40
|
34
|
26
|
25
|
44
|
37
|
38
|
|
Accounts Receivables |
36
|
38
|
37
|
38
|
32
|
25
|
23
|
35
|
35
|
36
|
|
Other Receivables |
2
|
2
|
4
|
3
|
2
|
1
|
2
|
9
|
2
|
2
|
|
Inventory |
37
|
34
|
41
|
36
|
38
|
39
|
34
|
46
|
59
|
55
|
|
Other Current Assets |
4
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
Total Current Assets |
90
|
90
|
99
|
97
|
101
|
115
|
128
|
181
|
185
|
159
|
|
PP&E Net |
163
|
162
|
151
|
144
|
143
|
132
|
120
|
110
|
137
|
178
|
|
PP&E Gross |
163
|
0
|
0
|
0
|
0
|
132
|
120
|
110
|
137
|
178
|
|
Accumulated Depreciation |
68
|
0
|
0
|
0
|
0
|
133
|
147
|
160
|
173
|
186
|
|
Long-Term Investments |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
5
|
3
|
7
|
7
|
0
|
|
Total Assets |
254
N/A
|
254
0%
|
252
-1%
|
243
-4%
|
246
+1%
|
253
+3%
|
253
0%
|
299
+18%
|
330
+10%
|
339
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
18
|
13
|
22
|
20
|
18
|
18
|
15
|
19
|
21
|
18
|
|
Accrued Liabilities |
3
|
0
|
0
|
0
|
0
|
8
|
7
|
9
|
11
|
8
|
|
Short-Term Debt |
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
9
|
30
|
16
|
12
|
13
|
14
|
12
|
8
|
1
|
1
|
|
Other Current Liabilities |
6
|
10
|
12
|
10
|
10
|
4
|
4
|
19
|
26
|
33
|
|
Total Current Liabilities |
56
|
54
|
51
|
41
|
41
|
44
|
38
|
54
|
58
|
61
|
|
Long-Term Debt |
76
|
67
|
57
|
46
|
31
|
18
|
7
|
0
|
0
|
0
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
Other Liabilities |
0
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
Total Liabilities |
132
N/A
|
122
-7%
|
110
-10%
|
90
-19%
|
74
-17%
|
63
-15%
|
46
-27%
|
55
+19%
|
59
+8%
|
64
+7%
|
|
Equity | |||||||||||
Common Stock |
66
|
66
|
68
|
69
|
80
|
82
|
85
|
85
|
85
|
86
|
|
Retained Earnings |
55
|
64
|
74
|
85
|
92
|
108
|
122
|
159
|
186
|
189
|
|
Additional Paid In Capital |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
122
N/A
|
131
+8%
|
142
+8%
|
153
+8%
|
172
+12%
|
190
+10%
|
206
+9%
|
244
+18%
|
271
+11%
|
275
+2%
|
|
Total Liabilities & Equity |
254
N/A
|
254
0%
|
252
-1%
|
243
-4%
|
246
+1%
|
253
+3%
|
253
0%
|
299
+18%
|
330
+10%
|
339
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
132
|
132
|
133
|
134
|
144
|
145
|
148
|
148
|
148
|
148
|