Deleum Bhd
KLSE:DELEUM
Balance Sheet
Balance Sheet Decomposition
Deleum Bhd
Current Assets | 460.9m |
Cash & Short-Term Investments | 419.5m |
Receivables | 227.3m |
Other Current Assets | -185.9m |
Non-Current Assets | 159.8m |
Long-Term Investments | 59.8m |
PP&E | 91.1m |
Intangibles | 188.3k |
Other Non-Current Assets | 8.6m |
Current Liabilities | 160.6m |
Accounts Payable | 130m |
Other Current Liabilities | 30.6m |
Non-Current Liabilities | 46.6m |
Long-Term Debt | 894.9k |
Other Non-Current Liabilities | 45.7m |
Balance Sheet
Deleum Bhd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
19
|
38
|
43
|
41
|
42
|
73
|
0
|
0
|
0
|
216
|
|
Cash |
19
|
38
|
43
|
41
|
42
|
73
|
0
|
0
|
0
|
216
|
|
Short-Term Investments |
57
|
97
|
97
|
101
|
93
|
87
|
180
|
179
|
170
|
204
|
|
Total Receivables |
247
|
192
|
226
|
202
|
263
|
263
|
150
|
181
|
310
|
208
|
|
Accounts Receivables |
227
|
175
|
218
|
192
|
257
|
257
|
143
|
165
|
299
|
206
|
|
Other Receivables |
21
|
17
|
8
|
10
|
6
|
5
|
7
|
17
|
12
|
3
|
|
Inventory |
28
|
20
|
22
|
18
|
22
|
45
|
30
|
32
|
40
|
18
|
|
Other Current Assets |
41
|
16
|
10
|
5
|
8
|
7
|
14
|
7
|
12
|
19
|
|
Total Current Assets |
393
|
364
|
398
|
367
|
428
|
475
|
426
|
413
|
536
|
461
|
|
PP&E Net |
230
|
227
|
192
|
164
|
151
|
183
|
154
|
135
|
110
|
91
|
|
PP&E Gross |
230
|
227
|
192
|
164
|
151
|
183
|
154
|
135
|
110
|
91
|
|
Accumulated Depreciation |
84
|
111
|
144
|
174
|
200
|
232
|
296
|
326
|
347
|
357
|
|
Intangible Assets |
3
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
5
|
5
|
5
|
3
|
2
|
2
|
3
|
|
Long-Term Investments |
42
|
73
|
68
|
68
|
66
|
67
|
57
|
58
|
59
|
60
|
|
Other Long-Term Assets |
3
|
6
|
4
|
2
|
9
|
18
|
7
|
1
|
6
|
6
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
670
N/A
|
673
+0%
|
665
-1%
|
607
-9%
|
660
+9%
|
747
+13%
|
649
-13%
|
609
-6%
|
714
+17%
|
621
-13%
|
|
Liabilities | |||||||||||
Accounts Payable |
158
|
161
|
176
|
135
|
191
|
219
|
133
|
143
|
220
|
129
|
|
Accrued Liabilities |
24
|
17
|
12
|
10
|
12
|
15
|
11
|
13
|
28
|
27
|
|
Short-Term Debt |
32
|
33
|
30
|
21
|
27
|
39
|
28
|
7
|
0
|
0
|
|
Current Portion of Long-Term Debt |
18
|
25
|
25
|
25
|
28
|
28
|
28
|
19
|
8
|
2
|
|
Other Current Liabilities |
12
|
20
|
18
|
12
|
16
|
22
|
37
|
28
|
28
|
37
|
|
Total Current Liabilities |
245
|
255
|
260
|
203
|
274
|
323
|
237
|
211
|
283
|
161
|
|
Long-Term Debt |
105
|
80
|
55
|
31
|
8
|
22
|
23
|
4
|
1
|
1
|
|
Deferred Income Tax |
16
|
19
|
21
|
23
|
23
|
23
|
18
|
15
|
15
|
12
|
|
Minority Interest |
30
|
26
|
28
|
29
|
24
|
28
|
21
|
21
|
26
|
33
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Liabilities |
395
N/A
|
380
-4%
|
364
-4%
|
285
-22%
|
329
+15%
|
397
+21%
|
299
-25%
|
251
-16%
|
325
+30%
|
207
-36%
|
|
Equity | |||||||||||
Common Stock |
200
|
200
|
200
|
200
|
201
|
202
|
202
|
202
|
202
|
202
|
|
Retained Earnings |
78
|
95
|
103
|
122
|
132
|
151
|
150
|
159
|
189
|
213
|
|
Other Equity |
3
|
3
|
2
|
0
|
2
|
3
|
2
|
2
|
2
|
2
|
|
Total Equity |
275
N/A
|
293
+7%
|
301
+3%
|
322
+7%
|
332
+3%
|
350
+6%
|
349
0%
|
358
+3%
|
389
+9%
|
413
+6%
|
|
Total Liabilities & Equity |
670
N/A
|
673
+0%
|
665
-1%
|
607
-9%
|
660
+9%
|
747
+13%
|
649
-13%
|
609
-6%
|
714
+17%
|
621
-13%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
400
|
400
|
400
|
400
|
401
|
402
|
402
|
402
|
402
|
402
|