Elsoft Research Bhd
KLSE:ELSOFT
Balance Sheet
Balance Sheet Decomposition
Elsoft Research Bhd
Elsoft Research Bhd
Balance Sheet
Elsoft Research Bhd
| 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 |
14
|
16
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
13
|
15
|
11
|
13
|
10
|
10
|
3
|
13
|
11
|
9
|
4
|
|
| Cash |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
13
|
15
|
11
|
13
|
10
|
10
|
3
|
13
|
11
|
9
|
4
|
|
| Cash Equivalents |
14
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
18
|
10
|
22
|
22
|
24
|
24
|
26
|
24
|
24
|
0
|
16
|
34
|
42
|
62
|
58
|
62
|
56
|
62
|
88
|
73
|
|
| Total Receivables |
7
|
6
|
6
|
4
|
2
|
4
|
6
|
9
|
7
|
0
|
20
|
23
|
24
|
14
|
9
|
7
|
14
|
45
|
2
|
5
|
|
| Accounts Receivables |
7
|
5
|
5
|
4
|
1
|
4
|
6
|
9
|
7
|
0
|
19
|
21
|
23
|
14
|
9
|
7
|
14
|
10
|
2
|
4
|
|
| Other Receivables |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
34
|
0
|
1
|
|
| Inventory |
1
|
1
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
0
|
3
|
5
|
3
|
6
|
4
|
3
|
5
|
4
|
3
|
3
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
40
|
33
|
31
|
29
|
29
|
32
|
36
|
38
|
38
|
0
|
54
|
73
|
81
|
92
|
81
|
75
|
88
|
122
|
103
|
85
|
|
| PP&E Net |
9
|
11
|
11
|
11
|
11
|
10
|
10
|
13
|
17
|
0
|
16
|
16
|
16
|
16
|
21
|
20
|
20
|
19
|
19
|
18
|
|
| PP&E Gross |
9
|
11
|
11
|
11
|
11
|
10
|
10
|
13
|
17
|
0
|
16
|
16
|
16
|
16
|
21
|
20
|
20
|
19
|
19
|
18
|
|
| Accumulated Depreciation |
2
|
4
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
8
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Long-Term Investments |
0
|
3
|
4
|
4
|
4
|
4
|
4
|
7
|
8
|
0
|
20
|
19
|
19
|
18
|
18
|
12
|
12
|
10
|
11
|
10
|
|
| Other Long-Term Assets |
0
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
|
| Total Assets |
49
N/A
|
51
+4%
|
50
-3%
|
47
-5%
|
46
-2%
|
49
+6%
|
53
+9%
|
61
+14%
|
65
+8%
|
0
N/A
|
93
N/A
|
112
+20%
|
119
+7%
|
130
+9%
|
119
-8%
|
108
-10%
|
120
+11%
|
151
+26%
|
140
-7%
|
114
-19%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
0
|
3
|
6
|
5
|
2
|
1
|
1
|
2
|
1
|
0
|
0
|
|
| Accrued Liabilities |
0
|
0
|
2
|
1
|
1
|
1
|
0
|
2
|
3
|
4
|
6
|
7
|
4
|
6
|
4
|
2
|
2
|
3
|
1
|
1
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
3
|
3
|
2
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
9
|
8
|
7
|
3
|
7
|
8
|
3
|
2
|
|
| Total Current Liabilities |
4
|
3
|
4
|
2
|
1
|
2
|
3
|
5
|
4
|
4
|
9
|
13
|
18
|
16
|
12
|
5
|
10
|
12
|
5
|
4
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
4
N/A
|
3
-28%
|
4
+16%
|
2
-50%
|
1
-44%
|
2
+70%
|
3
+59%
|
5
+89%
|
4
-16%
|
0
N/A
|
10
N/A
|
13
+36%
|
18
+37%
|
17
-9%
|
13
-24%
|
6
-52%
|
11
+86%
|
12
+10%
|
6
-52%
|
5
-19%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
0
|
18
|
27
|
38
|
41
|
43
|
45
|
47
|
49
|
58
|
58
|
|
| Retained Earnings |
12
|
15
|
13
|
12
|
12
|
14
|
17
|
22
|
28
|
0
|
50
|
65
|
63
|
73
|
64
|
58
|
62
|
91
|
78
|
60
|
|
| Additional Paid In Capital |
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
9
|
|
| Total Equity |
45
N/A
|
48
+7%
|
46
-4%
|
45
-2%
|
45
0%
|
47
+5%
|
51
+7%
|
55
+9%
|
61
+10%
|
0
N/A
|
83
N/A
|
98
+18%
|
101
+3%
|
113
+12%
|
107
-6%
|
102
-5%
|
109
+7%
|
139
+28%
|
134
-3%
|
109
-19%
|
|
| Total Liabilities & Equity |
49
N/A
|
51
+4%
|
50
-3%
|
47
-5%
|
46
-2%
|
49
+6%
|
53
+9%
|
61
+14%
|
65
+8%
|
0
N/A
|
93
N/A
|
112
+20%
|
119
+7%
|
130
+9%
|
119
-8%
|
108
-10%
|
120
+11%
|
151
+26%
|
140
-7%
|
114
-19%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
648
|
650
|
652
|
652
|
652
|
652
|
652
|
652
|
652
|
0
|
651
|
652
|
660
|
665
|
668
|
671
|
675
|
676
|
692
|
676
|
|