CTOS Digital Bhd
KLSE:CTOS
Balance Sheet
Balance Sheet Decomposition
CTOS Digital Bhd
CTOS Digital Bhd
Balance Sheet
CTOS Digital Bhd
| Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
10
|
6
|
26
|
17
|
12
|
17
|
19
|
60
|
|
| Cash |
10
|
6
|
26
|
17
|
12
|
17
|
19
|
60
|
|
| Short-Term Investments |
0
|
0
|
0
|
26
|
5
|
1
|
0
|
0
|
|
| Total Receivables |
19
|
17
|
21
|
20
|
30
|
52
|
57
|
79
|
|
| Accounts Receivables |
13
|
16
|
20
|
18
|
30
|
45
|
53
|
73
|
|
| Other Receivables |
6
|
1
|
1
|
2
|
0
|
6
|
4
|
6
|
|
| Other Current Assets |
4
|
4
|
7
|
7
|
9
|
15
|
18
|
0
|
|
| Total Current Assets |
33
|
28
|
55
|
70
|
57
|
85
|
95
|
139
|
|
| PP&E Net |
18
|
20
|
19
|
19
|
16
|
10
|
32
|
28
|
|
| PP&E Gross |
18
|
20
|
19
|
19
|
16
|
10
|
32
|
0
|
|
| Accumulated Depreciation |
11
|
18
|
25
|
23
|
28
|
34
|
32
|
0
|
|
| Intangible Assets |
0
|
0
|
4
|
5
|
12
|
27
|
52
|
156
|
|
| Goodwill |
38
|
38
|
46
|
75
|
75
|
107
|
106
|
0
|
|
| Note Receivable |
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
|
| Long-Term Investments |
0
|
57
|
151
|
191
|
575
|
577
|
586
|
498
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
1
|
1
|
0
|
2
|
0
|
|
| Other Assets |
38
|
38
|
46
|
75
|
75
|
107
|
106
|
0
|
|
| Total Assets |
89
N/A
|
142
+60%
|
276
+94%
|
361
+31%
|
735
+104%
|
806
+10%
|
873
+8%
|
822
-6%
|
|
| Liabilities | |||||||||
| Accounts Payable |
2
|
2
|
2
|
3
|
8
|
23
|
22
|
71
|
|
| Accrued Liabilities |
3
|
4
|
3
|
4
|
8
|
9
|
5
|
0
|
|
| Short-Term Debt |
5
|
15
|
0
|
0
|
0
|
0
|
27
|
0
|
|
| Current Portion of Long-Term Debt |
1
|
5
|
134
|
2
|
12
|
50
|
35
|
40
|
|
| Other Current Liabilities |
12
|
27
|
20
|
31
|
53
|
28
|
55
|
16
|
|
| Total Current Liabilities |
22
|
52
|
159
|
40
|
81
|
110
|
144
|
126
|
|
| Long-Term Debt |
6
|
11
|
0
|
3
|
141
|
101
|
125
|
84
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Minority Interest |
0
|
0
|
5
|
0
|
0
|
0
|
0
|
1
|
|
| Other Liabilities |
0
|
1
|
0
|
10
|
1
|
0
|
1
|
2
|
|
| Total Liabilities |
29
N/A
|
63
+121%
|
165
+161%
|
53
-68%
|
223
+322%
|
211
-5%
|
270
+28%
|
215
-20%
|
|
| Equity | |||||||||
| Common Stock |
198
|
198
|
198
|
413
|
584
|
584
|
584
|
579
|
|
| Retained Earnings |
138
|
119
|
87
|
98
|
69
|
4
|
19
|
46
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
3
|
6
|
6
|
6
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
|
| Other Equity |
0
|
0
|
0
|
7
|
5
|
1
|
6
|
11
|
|
| Total Equity |
60
N/A
|
79
+32%
|
111
+40%
|
308
+178%
|
513
+67%
|
594
+16%
|
604
+2%
|
608
+1%
|
|
| Total Liabilities & Equity |
89
N/A
|
142
+60%
|
276
+94%
|
361
+31%
|
735
+104%
|
806
+10%
|
873
+8%
|
822
-6%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
2 200
|
2 200
|
2 200
|
2 200
|
2 310
|
2 310
|
2 310
|
2 275
|
|