DKLS Industries Bhd
KLSE:DKLS
Balance Sheet
Balance Sheet Decomposition
DKLS Industries Bhd
DKLS Industries Bhd
Balance Sheet
DKLS Industries Bhd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | 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 |
28
|
8
|
18
|
22
|
6
|
12
|
8
|
8
|
7
|
13
|
17
|
23
|
14
|
15
|
73
|
50
|
45
|
40
|
25
|
22
|
27
|
36
|
36
|
53
|
|
| Cash |
28
|
8
|
18
|
22
|
6
|
12
|
8
|
8
|
7
|
13
|
17
|
23
|
14
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
50
|
45
|
40
|
25
|
22
|
27
|
36
|
36
|
53
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
52
|
74
|
88
|
67
|
38
|
81
|
74
|
16
|
16
|
25
|
32
|
68
|
54
|
67
|
54
|
66
|
83
|
|
| Total Receivables |
71
|
87
|
82
|
77
|
66
|
82
|
74
|
63
|
105
|
71
|
88
|
66
|
60
|
65
|
73
|
84
|
98
|
86
|
46
|
55
|
49
|
66
|
46
|
48
|
|
| Accounts Receivables |
68
|
82
|
77
|
70
|
58
|
72
|
61
|
59
|
102
|
63
|
78
|
65
|
55
|
61
|
71
|
82
|
98
|
85
|
45
|
55
|
48
|
65
|
44
|
46
|
|
| Other Receivables |
3
|
5
|
5
|
7
|
7
|
10
|
13
|
4
|
3
|
8
|
10
|
1
|
4
|
4
|
2
|
2
|
0
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
|
| Inventory |
16
|
25
|
33
|
36
|
34
|
31
|
37
|
50
|
19
|
27
|
25
|
84
|
88
|
92
|
77
|
79
|
81
|
71
|
70
|
50
|
45
|
37
|
31
|
50
|
|
| Other Current Assets |
15
|
16
|
19
|
17
|
8
|
6
|
6
|
4
|
5
|
3
|
5
|
26
|
9
|
63
|
2
|
19
|
3
|
1
|
4
|
8
|
12
|
17
|
24
|
4
|
|
| Total Current Assets |
130
|
136
|
153
|
152
|
114
|
131
|
140
|
178
|
210
|
201
|
202
|
238
|
251
|
310
|
241
|
249
|
252
|
230
|
212
|
188
|
200
|
211
|
204
|
238
|
|
| PP&E Net |
37
|
39
|
37
|
39
|
48
|
31
|
42
|
54
|
58
|
68
|
82
|
57
|
51
|
60
|
77
|
141
|
139
|
129
|
116
|
105
|
84
|
64
|
64
|
64
|
|
| PP&E Gross |
37
|
39
|
37
|
39
|
48
|
31
|
42
|
54
|
58
|
68
|
82
|
57
|
51
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
41
|
46
|
48
|
50
|
55
|
54
|
36
|
35
|
37
|
40
|
39
|
41
|
44
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
2
|
3
|
3
|
4
|
19
|
7
|
4
|
2
|
2
|
1
|
1
|
1
|
5
|
8
|
11
|
9
|
6
|
3
|
18
|
17
|
25
|
3
|
2
|
1
|
|
| Long-Term Investments |
17
|
15
|
19
|
18
|
34
|
53
|
41
|
58
|
54
|
50
|
53
|
114
|
179
|
124
|
193
|
124
|
123
|
117
|
118
|
116
|
124
|
125
|
128
|
129
|
|
| Other Long-Term Assets |
27
|
31
|
43
|
48
|
24
|
34
|
35
|
21
|
20
|
20
|
22
|
46
|
97
|
104
|
125
|
128
|
127
|
91
|
84
|
108
|
110
|
110
|
111
|
96
|
|
| Total Assets |
214
N/A
|
225
+5%
|
255
+13%
|
261
+2%
|
238
-9%
|
264
+11%
|
270
+2%
|
320
+19%
|
351
+10%
|
340
-3%
|
360
+6%
|
456
+27%
|
584
+28%
|
606
+4%
|
648
+7%
|
651
+0%
|
647
-1%
|
570
-12%
|
548
-4%
|
534
-2%
|
543
+2%
|
512
-6%
|
508
-1%
|
528
+4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
65
|
53
|
50
|
45
|
36
|
49
|
49
|
40
|
54
|
42
|
26
|
37
|
28
|
22
|
103
|
101
|
70
|
69
|
41
|
39
|
34
|
32
|
27
|
22
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
6
|
12
|
16
|
72
|
63
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
6
|
8
|
6
|
15
|
15
|
21
|
9
|
9
|
6
|
5
|
12
|
9
|
5
|
10
|
0
|
0
|
11
|
9
|
7
|
4
|
25
|
18
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
3
|
3
|
3
|
2
|
2
|
0
|
3
|
6
|
2
|
1
|
1
|
3
|
9
|
11
|
27
|
25
|
9
|
10
|
6
|
9
|
5
|
5
|
6
|
6
|
|
| Other Current Liabilities |
8
|
6
|
20
|
21
|
3
|
6
|
8
|
32
|
16
|
9
|
14
|
23
|
23
|
31
|
22
|
33
|
40
|
13
|
34
|
24
|
18
|
3
|
2
|
5
|
|
| Total Current Liabilities |
81
|
69
|
79
|
83
|
55
|
79
|
71
|
88
|
82
|
62
|
65
|
88
|
136
|
138
|
153
|
159
|
131
|
100
|
88
|
75
|
82
|
59
|
35
|
33
|
|
| Long-Term Debt |
1
|
3
|
1
|
1
|
2
|
1
|
1
|
2
|
9
|
10
|
12
|
69
|
120
|
124
|
119
|
79
|
64
|
56
|
47
|
38
|
29
|
24
|
20
|
14
|
|
| Deferred Income Tax |
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
5
|
8
|
8
|
9
|
9
|
8
|
7
|
2
|
3
|
3
|
2
|
3
|
5
|
5
|
6
|
6
|
|
| Minority Interest |
0
|
1
|
1
|
0
|
3
|
3
|
5
|
2
|
14
|
11
|
9
|
7
|
10
|
8
|
11
|
9
|
8
|
9
|
9
|
8
|
7
|
4
|
5
|
6
|
|
| Other Liabilities |
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
47
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
|
| Total Liabilities |
83
N/A
|
75
-10%
|
82
+9%
|
86
+5%
|
61
-29%
|
86
+42%
|
79
-8%
|
94
+19%
|
111
+17%
|
91
-18%
|
95
+4%
|
174
+84%
|
275
+58%
|
279
+1%
|
290
+4%
|
257
-11%
|
254
-1%
|
171
-33%
|
147
-14%
|
126
-15%
|
124
-1%
|
92
-25%
|
65
-29%
|
60
-9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
80
|
82
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
102
|
|
| Retained Earnings |
45
|
62
|
70
|
72
|
75
|
77
|
91
|
125
|
139
|
146
|
163
|
180
|
201
|
221
|
256
|
292
|
291
|
297
|
298
|
307
|
317
|
318
|
341
|
366
|
|
| Additional Paid In Capital |
4
|
4
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1
|
1
|
1
|
1
|
2
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
130
N/A
|
150
+15%
|
173
+15%
|
175
+1%
|
178
+1%
|
179
+1%
|
191
+7%
|
226
+19%
|
240
+6%
|
249
+3%
|
266
+7%
|
283
+6%
|
309
+9%
|
327
+6%
|
358
+9%
|
393
+10%
|
393
0%
|
399
+2%
|
400
+0%
|
408
+2%
|
419
+3%
|
420
+0%
|
443
+6%
|
468
+6%
|
|
| Total Liabilities & Equity |
214
N/A
|
225
+5%
|
255
+13%
|
261
+2%
|
238
-9%
|
264
+11%
|
270
+2%
|
320
+19%
|
351
+10%
|
340
-3%
|
360
+6%
|
456
+27%
|
584
+28%
|
606
+4%
|
648
+7%
|
651
+0%
|
647
-1%
|
570
-12%
|
548
-4%
|
534
-2%
|
543
+2%
|
512
-6%
|
508
-1%
|
528
+4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
80
|
82
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
93
|
|