Gagasan Nadi Cergas Bhd
KLSE:NADIBHD
Balance Sheet
Balance Sheet Decomposition
Gagasan Nadi Cergas Bhd
Gagasan Nadi Cergas Bhd
Balance Sheet
Gagasan Nadi Cergas Bhd
| 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 |
12
|
31
|
32
|
30
|
23
|
93
|
64
|
67
|
52
|
75
|
65
|
|
| Cash |
12
|
31
|
32
|
30
|
23
|
93
|
64
|
67
|
52
|
75
|
65
|
|
| Short-Term Investments |
29
|
26
|
38
|
44
|
51
|
31
|
46
|
38
|
42
|
39
|
25
|
|
| Total Receivables |
101
|
123
|
266
|
85
|
128
|
116
|
135
|
205
|
245
|
178
|
211
|
|
| Accounts Receivables |
83
|
93
|
243
|
63
|
116
|
91
|
110
|
181
|
219
|
156
|
175
|
|
| Other Receivables |
18
|
30
|
23
|
22
|
12
|
25
|
25
|
24
|
25
|
22
|
37
|
|
| Inventory |
0
|
0
|
0
|
0
|
18
|
28
|
59
|
49
|
79
|
29
|
66
|
|
| Other Current Assets |
0
|
6
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
148
|
186
|
340
|
159
|
219
|
268
|
303
|
359
|
418
|
323
|
366
|
|
| PP&E Net |
26
|
26
|
26
|
27
|
30
|
32
|
31
|
31
|
29
|
30
|
30
|
|
| Note Receivable |
379
|
361
|
347
|
620
|
590
|
562
|
531
|
499
|
465
|
430
|
391
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
65
|
71
|
70
|
65
|
56
|
87
|
72
|
100
|
99
|
|
| Total Assets |
553
N/A
|
572
+3%
|
777
+36%
|
877
+13%
|
909
+4%
|
927
+2%
|
921
-1%
|
975
+6%
|
984
+1%
|
883
-10%
|
886
+0%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
65
|
26
|
43
|
50
|
74
|
70
|
68
|
84
|
98
|
88
|
94
|
|
| Short-Term Debt |
0
|
0
|
0
|
4
|
13
|
5
|
15
|
24
|
19
|
18
|
27
|
|
| Current Portion of Long-Term Debt |
1
|
1
|
22
|
34
|
34
|
32
|
22
|
22
|
22
|
21
|
21
|
|
| Other Current Liabilities |
7
|
5
|
28
|
6
|
10
|
9
|
30
|
47
|
48
|
73
|
96
|
|
| Total Current Liabilities |
74
|
32
|
93
|
94
|
131
|
116
|
134
|
177
|
187
|
200
|
237
|
|
| Long-Term Debt |
229
|
251
|
304
|
348
|
317
|
285
|
262
|
270
|
276
|
159
|
122
|
|
| Deferred Income Tax |
39
|
48
|
69
|
77
|
79
|
80
|
77
|
78
|
75
|
74
|
70
|
|
| Minority Interest |
3
|
4
|
4
|
4
|
4
|
5
|
2
|
5
|
4
|
5
|
7
|
|
| Total Liabilities |
345
N/A
|
335
-3%
|
470
+40%
|
524
+11%
|
530
+1%
|
486
-8%
|
476
-2%
|
530
+11%
|
542
+2%
|
438
-19%
|
436
-1%
|
|
| Equity | ||||||||||||
| Common Stock |
15
|
15
|
15
|
95
|
95
|
136
|
136
|
136
|
136
|
136
|
136
|
|
| Retained Earnings |
193
|
222
|
292
|
258
|
283
|
305
|
309
|
309
|
306
|
308
|
314
|
|
| Total Equity |
208
N/A
|
237
+14%
|
307
+30%
|
353
+15%
|
379
+7%
|
441
+17%
|
446
+1%
|
446
0%
|
442
-1%
|
445
+1%
|
450
+1%
|
|
| Total Liabilities & Equity |
553
N/A
|
572
+3%
|
777
+36%
|
877
+13%
|
909
+4%
|
927
+2%
|
921
-1%
|
975
+6%
|
984
+1%
|
883
-10%
|
886
+0%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
613
|
613
|
613
|
613
|
613
|
753
|
753
|
753
|
753
|
753
|
753
|
|