Bm Greentech Bhd
KLSE:BMGREEN
Balance Sheet
Balance Sheet Decomposition
Bm Greentech Bhd
Bm Greentech Bhd
Balance Sheet
Bm Greentech Bhd
| Apr-2010 | Apr-2011 | Apr-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||
| Cash & Cash Equivalents |
2
|
17
|
38
|
40
|
74
|
27
|
26
|
64
|
89
|
97
|
52
|
84
|
47
|
35
|
61
|
201
|
|
| Cash |
2
|
17
|
7
|
13
|
13
|
14
|
11
|
17
|
19
|
19
|
14
|
19
|
23
|
28
|
36
|
0
|
|
| Cash Equivalents |
0
|
0
|
31
|
27
|
61
|
13
|
15
|
48
|
69
|
78
|
38
|
65
|
24
|
7
|
25
|
201
|
|
| Short-Term Investments |
14
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
10
|
15
|
17
|
55
|
|
| Total Receivables |
42
|
54
|
64
|
75
|
64
|
95
|
137
|
86
|
97
|
103
|
103
|
102
|
127
|
152
|
151
|
211
|
|
| Accounts Receivables |
42
|
42
|
64
|
65
|
47
|
64
|
94
|
54
|
64
|
71
|
97
|
98
|
121
|
146
|
150
|
200
|
|
| Other Receivables |
0
|
12
|
0
|
10
|
16
|
31
|
43
|
31
|
34
|
33
|
6
|
4
|
6
|
5
|
2
|
11
|
|
| Inventory |
9
|
10
|
17
|
19
|
29
|
30
|
32
|
29
|
27
|
29
|
36
|
41
|
47
|
65
|
68
|
86
|
|
| Other Current Assets |
0
|
2
|
2
|
2
|
5
|
2
|
9
|
3
|
8
|
6
|
11
|
17
|
11
|
15
|
10
|
25
|
|
| Total Current Assets |
67
|
96
|
121
|
136
|
171
|
153
|
205
|
182
|
220
|
235
|
208
|
250
|
242
|
281
|
308
|
606
|
|
| PP&E Net |
12
|
19
|
19
|
41
|
42
|
76
|
83
|
80
|
78
|
74
|
92
|
96
|
93
|
90
|
88
|
93
|
|
| PP&E Gross |
12
|
19
|
19
|
41
|
42
|
76
|
83
|
80
|
78
|
74
|
92
|
96
|
93
|
90
|
88
|
93
|
|
| Accumulated Depreciation |
1
|
2
|
4
|
5
|
7
|
9
|
17
|
20
|
24
|
27
|
30
|
35
|
39
|
44
|
48
|
59
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
6
|
6
|
6
|
6
|
69
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
5
|
3
|
4
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
27
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
9
|
18
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
4
|
6
|
6
|
6
|
6
|
69
|
|
| Total Assets |
80
N/A
|
115
+44%
|
140
+22%
|
177
+26%
|
214
+21%
|
229
+7%
|
299
+30%
|
273
-9%
|
308
+13%
|
320
+4%
|
311
-3%
|
361
+16%
|
352
-3%
|
391
+11%
|
420
+7%
|
817
+95%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
50
|
62
|
76
|
92
|
102
|
78
|
94
|
72
|
89
|
31
|
23
|
33
|
35
|
55
|
44
|
68
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
22
|
34
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
17
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
2
|
|
| Current Portion of Long-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
|
| Other Current Liabilities |
11
|
4
|
3
|
4
|
8
|
20
|
10
|
13
|
11
|
65
|
56
|
79
|
53
|
73
|
72
|
115
|
|
| Total Current Liabilities |
62
|
66
|
79
|
97
|
109
|
98
|
122
|
88
|
102
|
99
|
82
|
112
|
94
|
135
|
138
|
222
|
|
| Long-Term Debt |
5
|
4
|
1
|
1
|
0
|
0
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
10
|
|
| Deferred Income Tax |
0
|
2
|
1
|
1
|
0
|
0
|
1
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
1
|
3
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
9
|
10
|
11
|
14
|
16
|
14
|
15
|
16
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
|
| Total Liabilities |
67
N/A
|
72
+8%
|
81
+12%
|
98
+22%
|
109
+11%
|
98
-10%
|
137
+40%
|
104
-24%
|
118
+14%
|
116
-2%
|
99
-14%
|
132
+33%
|
115
-13%
|
154
+35%
|
158
+2%
|
255
+61%
|
|
| Equity | |||||||||||||||||
| Common Stock |
22
|
26
|
26
|
26
|
26
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
52
|
317
|
|
| Retained Earnings |
9
|
9
|
26
|
45
|
71
|
84
|
106
|
121
|
134
|
152
|
165
|
178
|
186
|
185
|
210
|
251
|
|
| Additional Paid In Capital |
0
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
1
|
1
|
0
|
0
|
5
|
4
|
4
|
4
|
1
|
4
|
0
|
0
|
0
|
0
|
6
|
|
| Total Equity |
13
N/A
|
43
+233%
|
60
+38%
|
79
+32%
|
105
+33%
|
131
+25%
|
162
+23%
|
169
+5%
|
190
+13%
|
204
+7%
|
212
+4%
|
229
+8%
|
237
+3%
|
237
0%
|
262
+10%
|
562
+115%
|
|
| Total Liabilities & Equity |
80
N/A
|
115
+44%
|
140
+22%
|
177
+26%
|
214
+21%
|
229
+7%
|
299
+30%
|
273
-9%
|
308
+13%
|
320
+4%
|
311
-3%
|
361
+16%
|
352
-3%
|
391
+11%
|
420
+7%
|
817
+95%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
516
|
688
|
|