Favelle Favco Bhd
KLSE:FFB
Balance Sheet
Balance Sheet Decomposition
Favelle Favco Bhd
Favelle Favco Bhd
Balance Sheet
Favelle Favco Bhd
| Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
2
|
7
|
12
|
28
|
23
|
57
|
121
|
|
| Cash |
2
|
7
|
12
|
28
|
23
|
57
|
57
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
64
|
|
| Short-Term Investments |
1
|
0
|
0
|
281
|
156
|
101
|
1
|
|
| Total Receivables |
42
|
72
|
86
|
97
|
120
|
170
|
187
|
|
| Accounts Receivables |
33
|
64
|
77
|
86
|
102
|
140
|
159
|
|
| Other Receivables |
9
|
8
|
8
|
12
|
18
|
31
|
28
|
|
| Inventory |
30
|
40
|
105
|
119
|
174
|
156
|
175
|
|
| Other Current Assets |
1
|
9
|
3
|
5
|
14
|
11
|
53
|
|
| Total Current Assets |
76
|
129
|
206
|
530
|
486
|
496
|
538
|
|
| PP&E Net |
191
|
269
|
392
|
450
|
548
|
661
|
692
|
|
| PP&E Gross |
191
|
269
|
392
|
450
|
548
|
661
|
692
|
|
| Accumulated Depreciation |
20
|
31
|
55
|
82
|
111
|
159
|
200
|
|
| Intangible Assets |
8
|
10
|
15
|
15
|
15
|
39
|
38
|
|
| Goodwill |
0
|
4
|
5
|
5
|
5
|
74
|
73
|
|
| Note Receivable |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
3
|
9
|
8
|
9
|
9
|
|
| Other Assets |
0
|
4
|
5
|
5
|
5
|
74
|
73
|
|
| Total Assets |
274
N/A
|
413
+50%
|
622
+51%
|
1 010
+62%
|
1 063
+5%
|
1 280
+20%
|
1 351
+6%
|
|
| Liabilities | ||||||||
| Accounts Payable |
15
|
20
|
38
|
32
|
24
|
32
|
33
|
|
| Accrued Liabilities |
9
|
13
|
19
|
37
|
18
|
27
|
33
|
|
| Short-Term Debt |
12
|
46
|
82
|
45
|
86
|
60
|
61
|
|
| Current Portion of Long-Term Debt |
8
|
13
|
60
|
8
|
10
|
16
|
39
|
|
| Other Current Liabilities |
12
|
17
|
63
|
24
|
23
|
35
|
44
|
|
| Total Current Liabilities |
56
|
109
|
261
|
147
|
161
|
169
|
209
|
|
| Long-Term Debt |
45
|
95
|
107
|
238
|
251
|
355
|
327
|
|
| Deferred Income Tax |
3
|
5
|
6
|
8
|
8
|
19
|
24
|
|
| Minority Interest |
6
|
8
|
6
|
5
|
5
|
27
|
28
|
|
| Other Liabilities |
7
|
7
|
7
|
6
|
6
|
43
|
63
|
|
| Total Liabilities |
117
N/A
|
224
+92%
|
388
+73%
|
404
+4%
|
432
+7%
|
613
+42%
|
651
+6%
|
|
| Equity | ||||||||
| Common Stock |
88
|
88
|
88
|
381
|
381
|
400
|
405
|
|
| Retained Earnings |
71
|
107
|
143
|
223
|
257
|
267
|
314
|
|
| Other Equity |
1
|
5
|
4
|
3
|
7
|
0
|
19
|
|
| Total Equity |
158
N/A
|
189
+20%
|
235
+24%
|
606
+158%
|
631
+4%
|
666
+6%
|
700
+5%
|
|
| Total Liabilities & Equity |
274
N/A
|
413
+50%
|
622
+51%
|
1 010
+62%
|
1 063
+5%
|
1 280
+20%
|
1 351
+6%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
1 858
|
1 858
|
1 858
|
1 858
|
1 858
|
1 872
|
1 875
|
|